5TH PLANET GAMES A/S |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.8 NOK | -2.44% |
|
-6.01% | -11.11% |
| Apr. 15 | 5Th Planet Games Announces A Physical Distribution Agreement with Nordisk Interactive A/S | CI |
| Apr. 08 | 5th Planet Games A/S Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 39.1 | 15 | 89.25 | 184.5 | 312.9 | 360 |
| Enterprise Value (EV) 1 | 20.21 | 9.744 | 66.37 | 170.9 | 276.7 | 310.7 |
| P/E ratio | -0.9 x | -0.42 x | -4.51 x | -4.59 x | -7.49 x | 17.2 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 6.56 x | 6.88 x | 22.8 x | 38.4 x | 27.7 x | 36.9 x |
| EV / Revenue | 3.39 x | 4.47 x | 16.9 x | 35.5 x | 24.5 x | 31.8 x |
| EV / EBITDA | -0.71 x | -0.55 x | -4.27 x | -18.2 x | 814 x | 107 x |
| EV / FCF | -0.96 x | -0.75 x | -27 x | -9.29 x | 14.3 x | -15.2 x |
| FCF Yield | -104% | -133% | -3.7% | -10.8% | 7.01% | -6.59% |
| Price to Book | 1.46 x | 2.15 x | 4.27 x | 3.6 x | 10.9 x | 4.21 x |
| Nbr of stocks (in thousands) | 43,525 | 53,736 | 106,318 | 279,740 | 207,481 | 268,079 |
| Reference price 2 | 0.8984 | 0.2791 | 0.8395 | 0.6597 | 1.508 | 1.343 |
| Announcement Date | 4/8/19 | 6/11/20 | 3/25/21 | 4/4/22 | 3/30/23 | 4/9/24 |
1DKK in Million2DKK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 5.964 | 2.18 | 3.919 | 4.809 | 11.3 | 9.764 |
| EBITDA 1 | -28.65 | -17.81 | -15.55 | -9.371 | 0.34 | 2.901 |
| EBIT 1 | -29.03 | -18.7 | -15.61 | -9.804 | -0.736 | 2.164 |
| Operating Margin | -486.79% | -857.66% | -398.21% | -203.87% | -6.51% | 22.16% |
| Earnings before Tax (EBT) 1 | -47.61 | -18.52 | -16.38 | -6.681 | -33.71 | 24.6 |
| Net income 1 | -43.54 | -32.22 | -14.25 | -16.25 | -33.71 | 24.54 |
| Net margin | -730.11% | -1,478.12% | -363.59% | -337.99% | -298.3% | 251.36% |
| EPS 2 | -1.002 | -0.6680 | -0.1860 | -0.1437 | -0.2015 | 0.0780 |
| Free Cash Flow 1 | -21.1 | -12.93 | -2.458 | -18.41 | 19.39 | -20.48 |
| FCF margin | -353.75% | -593.32% | -62.72% | -382.74% | 171.63% | -209.76% |
| FCF Conversion (EBITDA) | - | - | - | - | 5,704.15% | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/8/19 | 6/11/20 | 3/25/21 | 4/4/22 | 3/30/23 | 4/9/24 |
1DKK in Million2DKK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 18.9 | 5.25 | 22.9 | 13.6 | 36.3 | 49.3 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -21.1 | -12.9 | -2.46 | -18.4 | 19.4 | -20.5 |
| ROE (net income / shareholders' equity) | -105% | -97.3% | -102% | -29.8% | -129% | 42.9% |
| ROA (Net income/ Total Assets) | -33.8% | -46.2% | -48% | -22% | -1.05% | 1.8% |
| Assets 1 | 129 | 69.76 | 29.69 | 73.93 | 3,195 | 1,362 |
| Book Value Per Share 2 | 0.6100 | 0.1300 | 0.2000 | 0.1800 | 0.1400 | 0.3200 |
| Cash Flow per Share 2 | 0.4300 | 0.1200 | 0.2200 | 0.1100 | 0.1700 | 0.1800 |
| Capex 1 | 0.43 | 0.15 | 0.03 | - | - | - |
| Capex / Sales | 7.14% | 6.83% | 0.87% | - | - | - |
| Announcement Date | 4/8/19 | 6/11/20 | 3/25/21 | 4/4/22 | 3/30/23 | 4/9/24 |
1DKK in Million2DKK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -11.11% | 43.74M | |
| -14.06% | 23.88B | |
| +9.94% | 2.63B | |
| -20.45% | 1.91B | |
| +80.82% | 1.86B | |
| -50.86% | 1.51B | |
| +7.97% | 1.36B | |
| -0.20% | 1.27B | |
| -18.38% | 1.25B | |
| +15.94% | 1.13B |
- Stock Market
- Equities
- HUGO Stock
- Financials 5th Planet Games A/S
