Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  NASDAQ OMX STOCKHOLM  >  Paradox Interactive AB (publ)    PDXI   SE0008294953

PARADOX INTERACTIVE AB (PUBL) (PDXI)
My previous session
Most popular
  Report  
SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M SEK Estimates in M SEK
Fiscal Period December 2017201820192020
Sales8141 0661 3551 605
EBITDA-606827995
Operating profit (EBIT)340441591699
Pre-Tax Profit (EBT)340421591699
Net income265327461545
P/E ratio-37,726,822,7
EPS ( SEK )2,513,104,375,16
Dividend per Share ( SEK )1,001,631,752,13
Yield-1,39%1,50%1,82%
Reference price ( SEK )117117117
Announcement Date02/13/2018
06:59am
---
Finances - Leverage
Actuals in M SEK Estimates in M SEK
Fiscal Period December 2017201820192020
Debt----
Finance320361551820
Operating income (EBITDA)-606827995
Leverage
(Debt/EBITDA)
----
Capital Expenditure221310361403
Book Value Per Share (BVPS)-7,90  SEK10,9  SEK14,4  SEK
Cash Flow per Share4,12  SEK4,70  SEK6,60  SEK7,80  SEK
Announcement Date02/13/2018
06:59am
---
Balance Sheet Analysis
Assessed data source :
© 2018 Thomson Reuters
Financial Ratios

Size 2018e 2019e
Capitalization 12 355 M SEK -
Entreprise Value (EV) 11 994 M SEK 11 804 M SEK
Valuation 2018e 2019e
P/E ratio (Price / EPS) 37,7x 26,8x
Capitalization / Revenue 11,6x 9,12x
EV / Revenue 11,3x 8,71x
EV / EBITDA 19,8x 14,3x
Yield (DPS / Price) 1,39% 1,50%
Price to book (Price / BVPS) 14,8x 10,8x
Profitability 2018e 2019e
Operating Margin (EBIT / Sales) 41,3% 43,6%
operating Leverage (Delta EBIT / Delta Sales) 0,96x 1,26x
Net Margin (Net Profit / Revenue) 30,7% 34,0%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 46,0% 47,2%
Rate of Dividend 52,4% 40,1%
Balance Sheet Analysis 2018e 2019e
CAPEX / CA   29,1% 26,6%
Cash Flow / Sales 46,6% 51,4%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) -0,60x -0,67x
EPS & Dividend