Copyright © Inderes 2011 - present. All rights reserved.
Log ind for at modtage meddelelser.
  • Latest
  • Markeder
    • Aktieoversigt
    • Finanskalender
    • Research
    • Artikler
  • InderesTV
  • Forum
  • Om os
    • Fulgte selskaber
    • Team

Starbreeze

0,518SEK +0,97%
102 investorer følger denne virksomhed
www.starbreeze.com/investor-relations

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

Valuation dependent on PAYDAY 3 recovery
17.11.2023
Starbreeze: Troubled launch presents an opportunity for risk-tolerant investors
03.10.2023
Starbreeze: Lower valuation improves risk-reward ratio ahead of PAYDAY 3 release
12.09.2023

Extensive report

Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released 30.05
Read the report

Analyst

Anton Damstén
Anton Damstén
Analytiker
Atte Riikola
Atte Riikola
Analytiker

Seneste videoer

Starbreeze: All bets on Payday
06.06.2023

Finanskalender

Årsrapport
15.02.2024
Delårsrapport
14.05.2024
Generalforsamling
15.05.2024

Major Owners
Source: Millistream Market Data AB

OwnerCapitalVotes
Digital Bros S.p.A21,0 %38,8 %
Försäkringsaktiebolaget, Avanza pension7,6 %7,1 %
Premium
Not activated

This content is for our Premium customers only.

Sign inLearn more

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning280,00118,01125,69127,60627,87260,30223,00388,76
vækst-%-19,99 %-57,86 %6,51 %1,52 %392,05 %-58,54 %-14,33 %74,33 %
EBITDA-120,8949,276,2766,31476,68119,0680,24227,60
EBIT (adj.)-504,3610,8814,956,75256,76-26,279,01-51,57
EBIT-504,3610,88-53,726,75256,76-26,279,01-51,57
Overskud før skat-452,42-130,47-105,23-54,40270,61-26,778,58-52,33
Netto indkomst-401,10-130,28-103,47-59,81270,81-26,778,58-52,33
EPS (adj.)-1,22-0,28-0,05-0,080,22-0,020,01-0,04
vækst-%-108,38 %-710,06 %
Udbytte0,000,000,000,000,000,000,000,00
Udbytte ratio

Profitability and return on capital

20192020202120222023e2024e2025e2026e
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

20192020202120222023e2024e2025e2026e
Share price (SEK)1,050,880,811,280,520,520,520,52
Aktier328,35469,75724,61724,611.476,771.476,771.476,771.476,77
Markedsværdi345,42414,32587,66926,77764,97764,97764,97764,97
Enterprise value383,65549,60880,831.198,20331,36382,53496,55471,44
EV/S1,374,667,019,390,531,472,231,21
EV/EBITDA-11,16140,5318,070,703,216,192,07
EV/EBIT (adj.)-50,5458,91177,621,29-55,14-
EV/EBIT-50,54-177,621,29-55,14-
P/E (adj.)----2,39-89,19-
P/E----2,39-89,19-
P/B56,091,814,7816,320,800,820,820,87
P/S1,233,514,687,261,222,943,431,97
Udbytteprocent
Equity ratio1,04 %32,24 %18,22 %7,61 %88,81 %91,01 %91,49 %89,57 %
Gearing ratio620,69 %59,20 %238,70 %477,99 %-45,43 %-41,23 %-28,67 %-33,21 %

Kvartalsdata

Q4/222022Q1/23Q2/23Q3/23Q4/23e2023eQ1/24eQ2/24e
Omsætning33,64127,6026,6643,24494,3963,58627,87
EBITDA19,3066,314,0514,09441,7316,81476,68
EBIT4,326,75-11,60-2,95299,86-28,56256,76
Overskud før skat-12,30-54,40-24,7324,12299,78-28,57270,61
Netto indkomst-16,76-59,81-24,9324,74299,57-28,57270,81
ViserAlle indholdstyper
Publisher
Analyse
17.11.2023

Valuation dependent on PAYDAY 3 recovery

Starbreeze

PAYDAY 3’s initial sales exceeded our and the company’s expectations. Since then, however, the player count has decreased drastically, and undoubtedly, so have the game’s sales, upon which Starbreeze’s valuation rests. To combat the declining player count, Starbreeze announced a free update containing, among other things, two new heists.

Publisher
Analytikerkommentar
16.11.2023 af Anton Damstén

Starbreeze Q3 morning result: Better than expected revenues after PAYDAY 3 recoups investment

Starbreeze

Starbreeze reported stronger-than-expected revenues for Q3 this morning. Operating profit (EBIT) came in lower than our estimates due to higher D&A. Revenues were driven by PAYDAY 3 sales and the game financing liability being recognized as revenue. According to Starbreeze, the initial sales exceeded their expectations, but due to the technical issues at launch, sales after Q3 have been somewhat lower.

Selskabsmeddelelse
16.11.2023

Starbreeze AB (publ) interim report January-September 2023

Starbreeze

Publisher
Analytikerkommentar
14.11.2023 af Anton Damstén

Starbreeze: Free content update announced for PAYDAY 3

Starbreeze

PAYDAY 3 will receive its next update in November, which contains two free legacy heists and changes to the progression system. We welcome Starbreeze’s decision to provide players with free content to regain their trust and entice them to return to the game.

Publisher
Analytikerkommentar
13.11.2023 af Anton Damstén

Starbreeze Q3 results on Thursday: Laying the cards on the table

Starbreeze

Starbreeze will report its Q3 results on Thursday at 6.45 am CET. With PAYDAY 3 being released during the quarter, we expect a significant increase in revenues and profits. So far, no official sales figures for PAYDAY 3 have been released, but we know that about 3.2 million unique players played the game during September. Since then, however, the player count (on Steam) has decreased markedly due to, among other things, technical issues experienced after launch.

Selskabsmeddelelse
10.11.2023

Starbreeze AB: Starbreeze chairman Torgny Hellström declines re-election

Starbreeze

Pressemeddelelse
09.11.2023

Starbreeze AB: Invitation to investor presentation - third quarter 2023

Starbreeze

Publisher
Analytikerkommentar
03.11.2023 af Anton Damstén

Starbreeze announces another third-party publishing project

Starbreeze

Starbreeze will publish the game GodsTV, developed by Melbot Studios. The game is set to be released in early 2026, and Starbreeze will support the funding, marketing, community management, and release management of the game.

Selskabsmeddelelse
01.11.2023

Change in the number of shares and votes in Starbreeze AB

Starbreeze

Publisher
Analytikerkommentar
17.10.2023 af Anton Damstén

Starbreeze: Roboquest set to officially launch on November 7

Starbreeze

Roboquest is an indie game developed by RyseUp Studios and published by Starbreeze. The game has been in early access since August 2020 and will be the first third-party game published by Starbreeze since emerging from restructuring. We assess that the game is a good low-risk project to kick start the third-party operations, but investors’ expectations should match the size of the game.

Publisher
Analyse
03.10.2023 af Anton Damstén

Starbreeze: Troubled launch presents an opportunity for risk-tolerant investors

Starbreeze

PAYDAY 3 was released on September 21st, and almost immediately experienced server problems that hindered the players from accessing the game. The issue continued periodically for days after the launch but seems to have stabilized as of writing this. The launch issues likely hurt PAYDAY 3 sales over the short- and medium-term, and consequently, we have lowered our sales estimates. Since the early access launch, Starbreeze’s share price has decreased by 39%. Undoubtedly, the short-term risks have increased, but we believe Starbreeze’s value creation potential is still above what the drastic decrease in share price implies

Publisher
Analytikerkommentar
02.10.2023 af Anton Damstén

Starbreeze: PAYDAY 3 technical issues seem to have been solved

Starbreeze

After scheduled maintenance last week, the technical problems with PAYDAY 3 have stabilized. In September 2023, PAYDAY 3 had 3.2 million unique players (MAU), while Starbreeze Nebula reached a total of 4.5 million registered users across all titles. The peak concurrent player (CCU) count for the past five days was 124,254.

Pressemeddelelse
02.10.2023

Starbreeze AB: PAYDAY™ 3 update

Starbreeze

Selskabsmeddelelse
29.09.2023

Change in the number of shares and votes in Starbreeze AB

Starbreeze

Selskabsmeddelelse
27.09.2023

Resolutions at the Extraordinary General Meeting in Starbreeze AB on 27 September 2023

Starbreeze

Publisher
Analytikerkommentar
25.09.2023 af Anton Damstén

Starbreeze: PAYDAY 3's launch numbers look promising, but technical issues persist

Starbreeze

During launch weekend, PAYDAY 3 had a peak of concurrent players (CCU) across all platforms of 218,250, and a peak of 1,347,510 unique players (DAU). The numbers look promising, but the technical issues experienced late last week have persisted, angering the community.

Pressemeddelelse
25.09.2023

Starbreeze AB: PAYDAY™ 3 Update

Starbreeze

Publisher
Analytikerkommentar
22.09.2023 af Anton Damstén

Starbreeze: PAYDAY 3 servers overwhelmed by player count at release

Starbreeze

PAYDAY 3 was officially released yesterday to all intended platforms. During the first hours of the launch, PAYDAY 3 had a peak of concurrent players (CCU) across all platforms of more than 220,000 and 924,204 unique players (DAU). As the player count increased, the game’s servers were unable to meet demand, and the game was inaccessible from around 21:45

Pressemeddelelse
22.09.2023

Starbreeze AB: PAYDAY™ 3 now released - update on server issues

Starbreeze

Publisher
Analytikerkommentar
19.09.2023 af Anton Damstén

Starbreeze: Close to 150,000 unique players during PAYDAY 3’s first 18 hours of early access

Starbreeze

According to Starbreeze’s press release, PAYDAY 3 had close to 150,000 unique players (DAU) during the first 18 hours of early access, excluding PlayStation 5. The company also stated that Starbreeze Nebula currently stands at over 1.6 million registered users.

Forbinder investorer og virksomheder

Vores sociale mål er at demokratisere information på de finansielle markeder, så alle har lige muligheder for at investere og spare op til deres egen fremtid.

Tag kontakt
  • mie@hcandersencapital.dk
  • +45 28 74 66 40
  • Bredgade 23B, 2. sal
    1260 København K
  • Om os
  • Servicevilkår
  • Privatlivspolitik
  • Ansvarsfraskrivelse for research
Inderes’ ansvarsfraskrivelse kan findes her. Detaljeret information om hver aktie, der aktivt overvåges af Inderes og HC Andersen Capital, er tilgængelig på de virksomhedsspecifikke sider på Inderes' hjemmeside. © Inderes Oyj. All rights reserved.