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)
  Report  
SummaryNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M SEK Estimates in M SEK
Fiscal Period December 20172018201920202021
Sales8141 1281 3651 6611 910
EBITDA-6188211 0391 204
Operating profit (EBIT)340455562694791
Pre-Tax Profit (EBT)340455562695792
Net income265354439542617
P/E ratio--35,528,825,2
EPS ( SEK )2,513,354,165,135,85
Dividend per Share ( SEK )1,001,001,381,752,25
Yield--0,93%1,19%1,52%
Reference price ( SEK )147.6147.6147.6
Announcement Date02/13/2018
06:59am
02/19/2019
07:00am
---
Finances - Leverage
Actuals in M SEK Estimates in M SEK
Fiscal Period December 20172018201920202021
Debt-----
Finance3203274296981 021
Operating income (EBITDA)-6188211 0391 204
Leverage
(Debt/EBITDA)
-----
Capital Expenditure2212,79438475532
Book Value Per Share (BVPS)-8,09  SEK11,2  SEK14,9  SEK18,8  SEK
Cash Flow per Share4,12  SEK5,45  SEK6,60  SEK8,50  SEK9,90  SEK
Announcement Date02/13/2018
06:59am
02/19/2019
07:00am
---
Balance Sheet Analysis
Assessed data source :
© 2019 Thomson Reuters
Financial Ratios

Size 2019e 2020e
Capitalization 15 587 M SEK -
Entreprise Value (EV) 15 157 M SEK 14 889 M SEK
Valuation 2019e 2020e
P/E ratio (Price / EPS) 35,5x 28,8x
Capitalization / Revenue 11,4x 9,39x
EV / Revenue 11,1x 8,97x
EV / EBITDA 18,5x 14,3x
Yield (DPS / Price) 0,93% 1,19%
Price to book (Price / BVPS) 13,2x 9,91x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 41,2% 41,8%
operating Leverage (Delta EBIT / Delta Sales) 1,12x 1,09x
Net Margin (Net Profit / Revenue) 32,2% 32,6%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 41,4% 38,3%
Rate of Dividend 33,1% 34,1%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   32,1% 28,6%
Cash Flow / Sales 51,1% 54,1%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) -0,52x -0,67x
EPS & Dividend