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  
SummaryNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M SEK Estimates in M SEK
Fiscal Period December 20172018201920202021
Sales8141 1281 4201 6781 903
EBITDA-6188431 0431 198
Operating profit (EBIT)340455600707782
Pre-Tax Profit (EBT)340455600707782
Net income265354468552610
P/E ratio--34,329,126,3
EPS ( SEK )2,513,354,435,235,78
Dividend per Share ( SEK )1,001,001,381,752,25
Yield--0,90%1,15%1,48%
Reference price ( SEK )152152152
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-----
Finance3203275598871 255
Operating income (EBITDA)-6188431 0431 198
Leverage
(Debt/EBITDA)
-----
Capital Expenditure2212,79364412474
Book Value Per Share (BVPS)-8,09  SEK11,5  SEK15,4  SEK19,4  SEK
Cash Flow per Share4,12  SEK5,45  SEK6,90  SEK8,40  SEK9,80  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 16 051 M SEK -
Entreprise Value (EV) 15 493 M SEK 15 165 M SEK
Valuation 2019e 2020e
P/E ratio (Price / EPS) 34,3x 29,1x
Capitalization / Revenue 11,3x 9,57x
EV / Revenue 10,9x 9,04x
EV / EBITDA 18,4x 14,5x
Yield (DPS / Price) 0,90% 1,15%
Price to book (Price / BVPS) 13,2x 9,90x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 42,3% 42,1%
operating Leverage (Delta EBIT / Delta Sales) 1,23x 0,98x
Net Margin (Net Profit / Revenue) 33,0% 32,9%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 46,2% 40,7%
Rate of Dividend 31,0% 33,5%
Balance Sheet Analysis 2019e 2020e
CAPEX / CA   25,6% 24,6%
Cash Flow / Sales 51,3% 52,9%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) -0,66x -0,85x
EPS & Dividend