CI GAMES SE |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.74 PLN | +4.19% |
|
+0.40% | -16.95% |
| May. 29 | CI Games SE Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Apr. 18 | Transcript : CI Games SE, 2023 Earnings Call, Apr 18, 2024 |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 135.9 | 237.1 | 288.7 | 457.4 | 383.3 | 318.3 | - | - |
| Enterprise Value (EV) 1 | 135.9 | 237.1 | 250.9 | 469.4 | 383.3 | 317.2 | 169.3 | 318.3 |
| P/E ratio | -42 x | 32.4 x | 7.89 x | 62.5 x | 29.9 x | 24.9 x | 10.2 x | 2.76 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | 2.74 x | 8.07 x | 1.56 x | 2.27 x | 1.93 x | 0.81 x |
| EV / Revenue | - | - | 2.38 x | 8.28 x | 1.56 x | 2.26 x | 1.03 x | 0.81 x |
| EV / EBITDA | - | - | 4.01 x | 29.2 x | 3.93 x | 3.96 x | 1.91 x | 1.59 x |
| EV / FCF | - | - | 26 x | - | - | 10.6 x | 5.64 x | - |
| FCF Yield | - | - | 3.84% | - | - | 9.46% | 17.7% | - |
| Price to Book | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 161,943 | 182,943 | 182,943 | 182,943 | 182,943 | 182,943 | - | - |
| Reference price 2 | 0.8390 | 1.296 | 1.578 | 2.500 | 2.095 | 1.740 | 1.740 | 1.740 |
| Announcement Date | 3/27/20 | 4/19/21 | 4/8/22 | 4/28/23 | 4/17/24 | - | - | - |
1PLN in Million2PLN
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 105.5 | 56.69 | 245 | 140.3 | 165.1 | 392.6 |
| EBITDA 1 | - | - | 62.49 | 16.08 | 97.62 | 80.1 | 88.8 | 200.8 |
| EBIT 1 | - | - | 40.27 | 7.819 | 31.49 | 24.34 | 41.5 | 145.1 |
| Operating Margin | - | - | 38.16% | 13.79% | 12.85% | 17.35% | 25.14% | 36.96% |
| Earnings before Tax (EBT) 1 | - | - | 42.82 | 11.39 | 26.28 | 23.33 | 39.4 | 143 |
| Net income 1 | -2.877 | 6.959 | 36.81 | 8.196 | 13.05 | 13.27 | 31.9 | 115.8 |
| Net margin | - | - | 34.88% | 14.46% | 5.33% | 9.46% | 19.32% | 29.5% |
| EPS 2 | -0.0200 | 0.0400 | 0.2000 | 0.0400 | 0.0700 | 0.0700 | 0.1700 | 0.6300 |
| Free Cash Flow 1 | - | - | 9.636 | - | - | 30 | 30 | - |
| FCF margin | - | - | 9.13% | - | - | 21.38% | 18.17% | - |
| FCF Conversion (EBITDA) | - | - | 15.42% | - | - | 37.45% | 33.78% | - |
| FCF Conversion (Net income) | - | - | 26.18% | - | - | 226.04% | 94.04% | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 3/27/20 | 4/19/21 | 4/8/22 | 4/28/23 | 4/17/24 | - | - | - |
1PLN in Million2PLN
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 S1 | 2021 Q4 | 2023 Q3 | 2023 Q4 |
|---|---|---|---|---|
| Net sales 1 | - | 23.65 | - | 185.9 |
| EBITDA 1 | - | 13.62 | - | 89.18 |
| EBIT 1 | - | 8.908 | - | 33.17 |
| Operating Margin | - | 37.67% | - | 17.85% |
| Earnings before Tax (EBT) 1 | - | 9.235 | - | 31.25 |
| Net income 1 | 13.59 | 10.38 | -1.559 | 18.18 |
| Net margin | - | 43.89% | - | 9.78% |
| EPS 2 | 0.0700 | 0.0600 | -0.0100 | 0.1000 |
| Dividend per Share | - | - | - | - |
| Announcement Date | 9/2/21 | 4/8/22 | 11/29/23 | 4/17/24 |
1PLN in Million2PLN
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 12 | - | - | - | - |
| Net Cash position 1 | - | - | 37.8 | - | - | 1.16 | 149 | - |
| Leverage (Debt/EBITDA) | - | - | - | 0.7465 x | - | - | - | - |
| Free Cash Flow 1 | - | - | 9.64 | - | - | 30 | 30 | - |
| ROE (net income / shareholders' equity) | - | - | 32% | - | - | 6% | 11% | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | - | - | - | 80.2 | - | 3.63 | 1 | - |
| Capex / Sales | - | - | - | 141.51% | - | 2.59% | 0.61% | - |
| Announcement Date | 3/27/20 | 4/19/21 | 4/8/22 | 4/28/23 | 4/17/24 | - | - | - |
1PLN in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -16.95% | 80.77M | |
| -25.45% | 199B | |
| -2.28% | 57.03B | |
| -23.33% | 56.15B | |
| -17.16% | 43.15B | |
| -9.23% | 36.86B | |
| -2.78% | 35.56B | |
| -12.52% | 27.71B | |
| +104.44% | 26.8B | |
| +0.73% | 21.1B |
- Stock Market
- Equities
- CIG Stock
- Financials CI Games SE
