GALAXY GAMING, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.332 USD | +5.75% |
|
+1.72% | -29.87% |
| Apr. 02 | Galaxy Gaming® Highlights Galaxy Operating System? and EZ Baccarat® at IGA 2024 | CI |
| Mar. 25 | Galaxy Gaming, Inc. Provides Revenue Guidance for the Fiscal Year 2024 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 56.23 | 31.61 | 36.26 | 88.23 | 59.38 | 47.09 |
| Enterprise Value (EV) 1 | 60.14 | 70.03 | 83.66 | 126.7 | 96.12 | 85.3 |
| P/E ratio | 47 x | 16 x | -13.9 x | 39.1 x | -34.1 x | -26.8 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 3.03 x | 1.48 x | 3.54 x | 4.41 x | 2.53 x | 1.69 x |
| EV / Revenue | 3.24 x | 3.29 x | 8.18 x | 6.34 x | 4.1 x | 3.07 x |
| EV / EBITDA | 10.3 x | 8.91 x | 131 x | 17.6 x | 10.8 x | 9 x |
| EV / FCF | 16.4 x | 13.9 x | -11.4 x | 22 x | 14.5 x | -171 x |
| FCF Yield | 6.11% | 7.17% | -8.77% | 4.55% | 6.88% | -0.58% |
| Price to Book | 7.55 x | -1.15 x | -1.49 x | -5.32 x | -3.33 x | -2.59 x |
| Nbr of stocks (in thousands) | 39,883 | 17,910 | 21,583 | 22,565 | 24,337 | 24,782 |
| Reference price 2 | 1.410 | 1.765 | 1.680 | 3.910 | 2.440 | 1.900 |
| Announcement Date | 4/1/19 | 3/30/20 | 3/31/21 | 3/31/22 | 3/31/23 | 3/25/24 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 18.56 | 21.3 | 10.23 | 19.98 | 23.44 | 27.79 |
| EBITDA 1 | 5.811 | 7.857 | 0.6393 | 7.201 | 8.862 | 9.479 |
| EBIT 1 | 3.972 | 5.918 | -1.583 | 4.342 | 6.1 | 7.204 |
| Operating Margin | 21.4% | 27.78% | -15.47% | 21.73% | 26.02% | 25.93% |
| Earnings before Tax (EBT) 1 | 1.415 | 2.953 | -2.815 | 2.16 | -1.564 | -1.728 |
| Net income 1 | 1.218 | 2.943 | -2.209 | 2.112 | -1.773 | -1.808 |
| Net margin | 6.56% | 13.82% | -21.59% | 10.57% | -7.56% | -6.5% |
| EPS 2 | 0.0300 | 0.1100 | -0.1208 | 0.1000 | -0.0716 | -0.0708 |
| Free Cash Flow 1 | 3.675 | 5.022 | -7.339 | 5.759 | 6.614 | -0.4979 |
| FCF margin | 19.8% | 23.58% | -71.73% | 28.82% | 28.22% | -1.79% |
| FCF Conversion (EBITDA) | 63.24% | 63.92% | - | 79.97% | 74.64% | - |
| FCF Conversion (Net income) | 301.78% | 170.64% | - | 272.71% | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/1/19 | 3/30/20 | 3/31/21 | 3/31/22 | 3/31/23 | 3/25/24 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 3.91 | 38.4 | 47.4 | 38.4 | 36.7 | 38.2 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.672 x | 4.889 x | 74.14 x | 5.336 x | 4.146 x | 4.031 x |
| Free Cash Flow 1 | 3.68 | 5.02 | -7.34 | 5.76 | 6.61 | -0.5 |
| ROE (net income / shareholders' equity) | 18.9% | -29.2% | 8.43% | -10% | 10.1% | 10% |
| ROA (Net income/ Total Assets) | 12.3% | 16.4% | -3.69% | 7.64% | 9.25% | 10.9% |
| Assets 1 | 9.888 | 17.98 | 59.8 | 27.64 | -19.18 | -16.56 |
| Book Value Per Share 2 | 0.1900 | -1.530 | -1.130 | -0.7300 | -0.7300 | -0.7300 |
| Cash Flow per Share 2 | 0.1600 | 0.5400 | 0.2700 | 0.6800 | 0.7500 | 0.6700 |
| Capex 1 | 0.07 | 0.11 | 6.46 | 0.06 | 0.73 | 3.1 |
| Capex / Sales | 0.38% | 0.5% | 63.11% | 0.3% | 3.12% | 11.14% |
| Announcement Date | 4/1/19 | 3/30/20 | 3/31/21 | 3/31/22 | 3/31/23 | 3/25/24 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -29.87% | 33.13M | |
| +11.20% | 8.25B | |
| +1.15% | 2.32B | |
| -25.64% | 703M | |
| +29.76% | 358M | |
| +3.88% | 327M | |
| +5.69% | 349M | |
| -6.11% | 270M | |
| +15.54% | 182M | |
| +26.63% | 99.29M |
- Stock Market
- Equities
- GLXZ Stock
- Financials Galaxy Gaming, Inc.
