Starbreeze
0.19 SEK +11.35%107 investors are following this company
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 (24e)
-3.34
EV/EBIT (adj.) (24e)
-0.43
P/B (24e)
0.35
Dividend yield-% (24e)
-
Target price
0.35 SEK
Recommendation
Reduce
Updated
16.2.2024
NASDAQ Stockholm
STAR B
Daily low / high price
0.171 / 0.19
SEK
Market cap
281.18M SEK
Turnover
1.39M SEK
Volume
7.6M
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Latest research
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
Christoffer Jennel
Analyst
Atte Riikola
Analyst
Latest videos
Financial calendar
Interim report
2024-05-14
General meeting
2024-05-15
Interim report
2024-08-15
Interim report
2024-11-14
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Digital Bros S.p.A | 21.0 % | 38.8 % |
Försäkringsaktiebolaget, Avanza pension | 7.0 % | 6.5 % |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 118.0 | 125.7 | 127.6 | 633.5 | 160.4 | 125.8 | 346.9 | 243.5 |
growth-% | -57.9 % | 6.5 % | 1.5 % | 396.5 % | -74.7 % | -21.6 % | 175.8 % | -29.8 % |
EBITDA | 49.3 | 6.3 | 66.3 | 439.2 | 58.1 | 27.5 | 224.5 | 121.0 |
EBIT (adj.) | 10.9 | 15.0 | 6.7 | 190.3 | -88.6 | -45.8 | -57.4 | 32.4 |
EBIT | 10.9 | -53.7 | 6.7 | 190.3 | -88.6 | -45.8 | -57.4 | 32.4 |
Profit before taxes | -130.5 | -105.2 | -54.4 | 207.7 | -84.2 | -43.2 | -55.7 | 33.7 |
Net income | -130.3 | -103.5 | -59.8 | 207.6 | -84.2 | -43.2 | -55.7 | 33.7 |
EPS (adj.) | -0.28 | -0.05 | -0.08 | 0.19 | -0.06 | -0.03 | -0.04 | 0.02 |
growth-% | -130.1 % | |||||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 41.7 % | 5.0 % | 52.0 % | 69.3 % | 36.2 % | 21.9 % | 64.7 % | 49.7 % |
EBIT-% (adj.) | 9.2 % | 11.9 % | 5.3 % | 30.0 % | -55.2 % | -36.4 % | -16.6 % | 13.3 % |
EBIT-% | 9.2 % | -42.7 % | 5.3 % | 30.0 % | -55.2 % | -36.4 % | -16.6 % | 13.3 % |
ROE | -111.0 % | -58.9 % | -66.6 % | 43.6 % | -9.9 % | -5.5 % | -7.5 % | 4.6 % |
ROI | 2.7 % | -10.1 % | 1.4 % | 28.6 % | -10.4 % | -5.5 % | -7.5 % | 4.6 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 0.88 | 0.81 | 1.28 | 0.47 | 0.19 | 0.19 | 0.19 | 0.19 |
Shares | 724.6 | 724.6 | 724.6 | 1,476.8 | 1,476.8 | 1,476.8 | 1,476.8 | 1,476.8 |
Market cap | 639.1 | 587.7 | 926.8 | 691.1 | 281.2 | 281.2 | 281.2 | 281.2 |
Enterprise value | 774.4 | 880.8 | 1,198.2 | 343.1 | 38.5 | 196.6 | 164.4 | 240.0 |
EV/S | 6.6 | 7.0 | 9.4 | 0.5 | 0.2 | 1.6 | 0.5 | 1.0 |
EV/EBITDA | 15.7 | 140.5 | 18.1 | 0.8 | 0.7 | 7.1 | 0.7 | 2.0 |
EV/EBIT (adj.) | 71.2 | 58.9 | 177.6 | 1.8 | - | - | - | 7.4 |
EV/EBIT | 71.2 | - | 177.6 | 1.8 | - | - | - | 7.4 |
P/E (adj.) | - | - | - | 2.5 | - | - | - | 8.4 |
P/E | - | - | - | 2.5 | - | - | - | 8.4 |
P/B | 2.8 | 4.8 | 16.3 | 0.8 | 0.3 | 0.4 | 0.4 | 0.4 |
P/S | 5.4 | 4.7 | 7.3 | 1.1 | 1.8 | 2.2 | 0.8 | 1.2 |
Dividend yield | ||||||||
Equity ratio | 32.2 % | 18.2 % | 7.6 % | 80.5 % | 93.0 % | 94.0 % | 85.6 % | 89.3 % |
Gearing ratio | 59.2 % | 238.7 % | 478.0 % | -38.9 % | -29.9 % | -11.0 % | -16.4 % | -5.5 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 26.7 | 43.2 | 494.4 | 69.2 | 633.5 | 40.9 | 37.3 | 39.8 | 42.4 |
EBITDA | 4.1 | 14.1 | 441.7 | -20.6 | 439.2 | 16.3 | 10.5 | 14.9 | 16.4 |
EBIT | -11.6 | -3.0 | 299.9 | -95.0 | 190.3 | -19.6 | -25.9 | -23.3 | -19.8 |
Profit before taxes | -24.7 | 24.1 | 299.8 | -91.5 | 207.7 | -17.6 | -25.2 | -22.1 | -19.3 |
Net income | -24.9 | 24.7 | 299.6 | -91.7 | 207.6 | -17.6 | -25.2 | -22.1 | -19.3 |
ShowingAll content types
Starbreeze AB's annual report 2023
Notice of Annual General Meeting in Starbreeze AB (publ)
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools