PULLUP ENTERTAINMENT |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.22 EUR | +9.36% |
|
+39.73% | -27.89% |
| Apr. 19 | Pullup: sales ahead of expectations, share price rises | CF |
| Apr. 19 | Video Game Developer Pullup Entertainment Names Deputy CEO | MT |
Valuation
| Fiscal Period: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 124.9 | 95.32 | 362.4 | 266.2 | 311.3 | 69.37 | - | - |
| Enterprise Value (EV) 1 | 106.1 | 77.34 | 355.3 | 270.3 | 322.2 | 195.1 | 203.3 | 198.5 |
| P/E ratio | 15.8 x | 7.39 x | 28.6 x | 87.9 x | 42.1 x | -6.81 x | 6.64 x | 5.08 x |
| Yield | 1.26% | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.99 x | 0.67 x | 2.12 x | 1.87 x | 1.6 x | 0.37 x | 0.31 x | 0.28 x |
| EV / Revenue | 0.84 x | 0.54 x | 2.08 x | 1.9 x | 1.66 x | 1.04 x | 0.91 x | 0.8 x |
| EV / EBITDA | 7.42 x | 3.94 x | 7.04 x | 6.42 x | 5.34 x | 3.46 x | 2.29 x | 1.94 x |
| EV / FCF | 6 x | 36.7 x | -102 x | -31.3 x | 190 x | -5.12 x | -28.3 x | 27.2 x |
| FCF Yield | 16.7% | 2.73% | -0.99% | -3.19% | 0.53% | -19.5% | -3.53% | 3.68% |
| Price to Book | 2.8 x | 1.74 x | 5.29 x | 2 x | 2.22 x | 0.56 x | 0.54 x | 0.5 x |
| Nbr of stocks (in thousands) | 5,249 | 5,307 | 5,330 | 6,445 | 6,486 | 6,183 | - | - |
| Reference price 2 | 23.80 | 17.96 | 68.00 | 41.30 | 48.00 | 11.22 | 11.22 | 11.22 |
| Announcement Date | 7/31/19 | 6/25/20 | 6/24/21 | 6/16/22 | 6/15/23 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 126 | 142.8 | 171 | 142.6 | 194.1 | 187.3 | 224 | 247.3 |
| EBITDA 1 | 14.3 | 19.64 | 50.5 | 42.1 | 60.3 | 56.42 | 88.9 | 102.4 |
| EBIT 1 | 14.08 | 19.21 | 24.8 | 9.1 | 18.3 | -3.3 | 23.95 | 30.52 |
| Operating Margin | 11.18% | 13.45% | 14.5% | 6.38% | 9.43% | -1.76% | 10.69% | 12.34% |
| Earnings before Tax (EBT) 1 | - | - | 20.1 | 6.1 | 14.8 | -18.7 | 9.35 | 20.7 |
| Net income 1 | 7.974 | 13.04 | 13.3 | 3 | 7.3 | -14.44 | 6.825 | 11.5 |
| Net margin | 6.33% | 9.13% | 7.78% | 2.1% | 3.76% | -7.71% | 3.05% | 4.65% |
| EPS 2 | 1.510 | 2.430 | 2.380 | 0.4700 | 1.140 | -1.648 | 1.690 | 2.210 |
| Free Cash Flow 1 | 17.67 | 2.11 | -3.5 | -8.625 | 1.698 | -38.08 | -7.175 | 7.3 |
| FCF margin | 14.03% | 1.48% | -2.05% | -6.05% | 0.87% | -20.33% | -3.2% | 2.95% |
| FCF Conversion (EBITDA) | 123.64% | 10.75% | - | - | 2.82% | - | - | 7.13% |
| FCF Conversion (Net income) | 221.65% | 16.18% | - | - | 23.26% | - | - | 63.48% |
| Dividend per Share 2 | 0.3000 | - | - | - | - | - | - | - |
| Announcement Date | 7/31/19 | 6/25/20 | 6/24/21 | 6/16/22 | 6/15/23 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 S1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 79.8 | 41.2 | 44 | 37.1 | 20.3 | 38.2 | 27.3 | 65.5 | 76.1 | 38.6 | 46.4 | 85 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/24/19 | 7/22/21 | 10/21/21 | 1/20/22 | 6/16/22 | 7/21/22 | 10/20/22 | 10/20/22 | 1/19/23 | 7/20/23 | 10/19/23 | 10/19/23 |
1EUR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 4.1 | 10.9 | 126 | 134 | 129 |
| Net Cash position 1 | 18.8 | 18 | 7.1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 0.0974 x | 0.1808 x | 2.229 x | 1.507 x | 1.261 x |
| Free Cash Flow 1 | 17.7 | 2.11 | -3.5 | -8.63 | 1.7 | -38.1 | -7.18 | 7.3 |
| ROE (net income / shareholders' equity) | 18.2% | 26.3% | 21.6% | 4.38% | 5.33% | -2.6% | 7.8% | 9.28% |
| ROA (Net income/ Total Assets) | - | - | - | - | 2.62% | - | 2.1% | 4.4% |
| Assets 1 | - | - | - | - | 279.1 | - | 325 | 261.4 |
| Book Value Per Share 2 | 8.490 | 10.30 | 12.90 | 20.60 | 21.60 | 20.00 | 20.90 | 22.60 |
| Cash Flow per Share 2 | 3.390 | 2.550 | 6.620 | 4.380 | 10.40 | 7.890 | 9.520 | 13.20 |
| Capex 1 | 0.2 | 0.26 | 40.5 | 36.4 | 65.5 | 83.7 | 84.7 | 85.5 |
| Capex / Sales | 0.16% | 0.18% | 23.68% | 25.53% | 33.75% | 44.72% | 37.83% | 34.56% |
| Announcement Date | 7/31/19 | 6/25/20 | 6/24/21 | 6/16/22 | 6/15/23 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
11.22
EUR
Average target price
18.5
EUR
Spread / Average Target
+64.88%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -27.89% | 74.06M | |
| -19.95% | 214B | |
| -9.06% | 66.27B | |
| -3.37% | 56.38B | |
| -10.49% | 46.62B | |
| +8.30% | 43.93B | |
| -6.51% | 34.19B | |
| -7.95% | 29.14B | |
| +85.24% | 24.32B | |
| +3.45% | 21.64B |
- Stock Market
- Equities
- ALPUL Stock
- Financials Pullup Entertainment
