Starbreeze
0,518SEK +0,97%102 investorer følger denne virksomhed
Starbreeze is a developer, creator, publisher, and distributor of games for PC and console, targeting the global market. With the IP PAYDAY™ as a core, Starbreeze develops games based on proprietary and third-party rights, both in-house and in partnership with external game developers. Starbreeze utilizes a ’Games as a Service’-modell, with continuous releases of add-ons and updatates to their games. The majority of operations are in Europe. The company’s headquarters is in Stockholm.
P/E (23e)
2,39
EV/EBIT (adj.) (23e)
1,29
P/B (23e)
0,8
Udbytteafkast, % (23e)
-
Kursmål
0.55 SEK
Anbefaling
Akkumulér
Opdateret
17.11.2023
NASDAQ Stockholm
STAR B
Daglig lav / høj pris
0,495 / 0,536
SEK
Markedsværdi
786,47 mio. SEK
Aktieomsætning
10,67 mio. SEK
Volumen
21 mio.
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb
Seneste analyser
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst

Anton Damstén
Analytiker

Atte Riikola
Analytiker
Seneste videoer
Finanskalender
Årsrapport
15.02.2024
Delårsrapport
14.05.2024
Generalforsamling
15.05.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Digital Bros S.p.A | 21,0 % | 38,8 % |
Försäkringsaktiebolaget, Avanza pension | 7,6 % | 7,1 % |
Premium
Not activated
This content is for our Premium customers only.
Resultatopgørelse
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Omsætning | 280,00 | 118,01 | 125,69 | 127,60 | 627,87 | 260,30 | 223,00 | 388,76 |
vækst-% | -19,99 % | -57,86 % | 6,51 % | 1,52 % | 392,05 % | -58,54 % | -14,33 % | 74,33 % |
EBITDA | -120,89 | 49,27 | 6,27 | 66,31 | 476,68 | 119,06 | 80,24 | 227,60 |
EBIT (adj.) | -504,36 | 10,88 | 14,95 | 6,75 | 256,76 | -26,27 | 9,01 | -51,57 |
EBIT | -504,36 | 10,88 | -53,72 | 6,75 | 256,76 | -26,27 | 9,01 | -51,57 |
Overskud før skat | -452,42 | -130,47 | -105,23 | -54,40 | 270,61 | -26,77 | 8,58 | -52,33 |
Netto indkomst | -401,10 | -130,28 | -103,47 | -59,81 | 270,81 | -26,77 | 8,58 | -52,33 |
EPS (adj.) | -1,22 | -0,28 | -0,05 | -0,08 | 0,22 | -0,02 | 0,01 | -0,04 |
vækst-% | -108,38 % | -710,06 % | ||||||
Udbytte | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
Udbytte ratio |
Profitability and return on capital
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -43,18 % | 41,75 % | 4,99 % | 51,97 % | 75,92 % | 45,74 % | 35,98 % | 58,54 % |
EBIT-% (adj.) | -180,13 % | 9,22 % | 11,90 % | 5,29 % | 40,89 % | -10,09 % | 4,04 % | -13,26 % |
EBIT-% | -180,13 % | 9,22 % | -42,74 % | 5,29 % | 40,89 % | -10,09 % | 4,04 % | -13,26 % |
ROE | -233,73 % | -111,04 % | -58,90 % | -66,60 % | 53,56 % | -2,85 % | 0,92 % | -5,75 % |
ROI | -210,48 % | 2,70 % | -10,07 % | 1,41 % | 36,92 % | -2,79 % | 0,97 % | -5,66 % |
Værdiansættelse
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 1,05 | 0,88 | 0,81 | 1,28 | 0,52 | 0,52 | 0,52 | 0,52 |
Aktier | 328,35 | 469,75 | 724,61 | 724,61 | 1.476,77 | 1.476,77 | 1.476,77 | 1.476,77 |
Markedsværdi | 345,42 | 414,32 | 587,66 | 926,77 | 764,97 | 764,97 | 764,97 | 764,97 |
Enterprise value | 383,65 | 549,60 | 880,83 | 1.198,20 | 331,36 | 382,53 | 496,55 | 471,44 |
EV/S | 1,37 | 4,66 | 7,01 | 9,39 | 0,53 | 1,47 | 2,23 | 1,21 |
EV/EBITDA | - | 11,16 | 140,53 | 18,07 | 0,70 | 3,21 | 6,19 | 2,07 |
EV/EBIT (adj.) | - | 50,54 | 58,91 | 177,62 | 1,29 | - | 55,14 | - |
EV/EBIT | - | 50,54 | - | 177,62 | 1,29 | - | 55,14 | - |
P/E (adj.) | - | - | - | - | 2,39 | - | 89,19 | - |
P/E | - | - | - | - | 2,39 | - | 89,19 | - |
P/B | 56,09 | 1,81 | 4,78 | 16,32 | 0,80 | 0,82 | 0,82 | 0,87 |
P/S | 1,23 | 3,51 | 4,68 | 7,26 | 1,22 | 2,94 | 3,43 | 1,97 |
Udbytteprocent | ||||||||
Equity ratio | 1,04 % | 32,24 % | 18,22 % | 7,61 % | 88,81 % | 91,01 % | 91,49 % | 89,57 % |
Gearing ratio | 620,69 % | 59,20 % | 238,70 % | 477,99 % | -45,43 % | -41,23 % | -28,67 % | -33,21 % |
Kvartalsdata
Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23 | Q4/23e | 2023e | Q1/24e | Q2/24e | |
---|---|---|---|---|---|---|---|---|---|
Omsætning | 33,64 | 127,60 | 26,66 | 43,24 | 494,39 | 63,58 | 627,87 | ||
EBITDA | 19,30 | 66,31 | 4,05 | 14,09 | 441,73 | 16,81 | 476,68 | ||
EBIT | 4,32 | 6,75 | -11,60 | -2,95 | 299,86 | -28,56 | 256,76 | ||
Overskud før skat | -12,30 | -54,40 | -24,73 | 24,12 | 299,78 | -28,57 | 270,61 | ||
Netto indkomst | -16,76 | -59,81 | -24,93 | 24,74 | 299,57 | -28,57 | 270,81 |
ViserAlle indholdstyper