GAMING INNOVATION GROUP INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 32.8 NOK | -1.20% |
|
-3.67% | +9.88% |
| Mar. 21 | Gaming Innovation Group Inc. Signs with Two New Partners in Spain and Argentina | CI |
| Feb. 14 | Transcript : Gaming Innovation Group Inc., Q4 2023 Earnings Call, Feb 14, 2024 |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 206.9 | 74.64 | 103 | 173.7 | 306.3 | 359.7 | 359.7 | - |
| Enterprise Value (EV) 1 | 257 | 131.3 | 140.6 | 207.8 | 355.7 | 409 | 435.6 | 396.7 |
| P/E ratio | -9.19 x | - | -5.72 x | - | 83.1 x | 24.2 x | 11.9 x | 8.15 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.37 x | 0.61 x | 1.24 x | 2.1 x | 2.86 x | 2.7 x | 2.22 x | 1.95 x |
| EV / Revenue | 1.7 x | 1.07 x | 1.69 x | 2.52 x | 3.32 x | 3.22 x | 2.69 x | 2.15 x |
| EV / EBITDA | 16 x | 9.31 x | 11.2 x | 10 x | 10.9 x | 6.8 x | 6.12 x | 4.67 x |
| EV / FCF | 24,675,753 x | 19,880,031 x | 12,625,599 x | 52,389,704 x | -21,887,938 x | -28,507,955 x | 14,282,728 x | 10,440,783 x |
| FCF Yield | 0% | 0% | 0% | 0% | -0% | -0% | 0% | 0% |
| Price to Book | 2.35 x | - | 2.87 x | 14.6 x | 4.48 x | 3.29 x | 2.87 x | 2.13 x |
| Nbr of stocks (in thousands) | 90,006 | 90,006 | 90,076 | 96,676 | 122,849 | 129,279 | 129,279 | - |
| Reference price 2 | 2.298 | 0.8293 | 1.144 | 1.797 | 2.493 | 2.782 | 2.782 | 2.782 |
| Announcement Date | 2/11/19 | 2/14/20 | 2/23/21 | 2/15/22 | 2/15/23 | 2/14/24 | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 151.4 | 123 | 83.03 | 82.57 | 107 | 126.9 | 161.8 | 184.6 |
| EBITDA 1 | 16.1 | 14.1 | 12.59 | 20.75 | 32.54 | 60.11 | 71.15 | 84.95 |
| EBIT 1 | -1.072 | -55.74 | -8.665 | 7.021 | 11.8 | 33.3 | 42.51 | 55.93 |
| Operating Margin | -0.71% | -45.32% | -10.44% | 8.5% | 11.02% | 26.24% | 26.28% | 30.3% |
| Earnings before Tax (EBT) 1 | -21.94 | -64.08 | -15.61 | -0.116 | 7.77 | 19.24 | 29.7 | 42.17 |
| Net income 1 | -22.57 | -64.71 | -17.68 | -0.062 | 3.104 | 17.64 | 27.37 | 38.77 |
| Net margin | -14.91% | -52.61% | -21.3% | -0.08% | 2.9% | 13.91% | 16.92% | 21% |
| EPS 2 | -0.2500 | - | -0.2000 | - | 0.0300 | 0.1100 | 0.2344 | 0.3414 |
| Free Cash Flow | 10.42 | 6.604 | 11.14 | 3.967 | -16.25 | -14.35 | 30.5 | 38 |
| FCF margin | 6.88% | 5.37% | 13.41% | 4.8% | -15.19% | -11.31% | 18.86% | 20.58% |
| FCF Conversion (EBITDA) | 64.7% | 46.84% | 88.45% | 19.12% | - | - | 42.87% | 44.73% |
| FCF Conversion (Net income) | - | - | - | - | - | - | 111.45% | 98.02% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 2/11/19 | 2/14/20 | 2/23/21 | 2/15/22 | 2/15/23 | 2/14/24 | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q2 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 19.36 | 21.92 | 22.99 | 19.1 | 22.12 | 27.4 | 30.06 | 32.57 | 34.9 | 35.06 | 35.65 | 36.62 | 39.04 | 40.49 | 45.48 |
| EBITDA 1 | 5.286 | 5.3 | 5.58 | 6.5 | 8.305 | 8.02 | 10.28 | 11.25 | 13.62 | 23.04 | 12.24 | 14.96 | 16.96 | 18.22 | 21.13 |
| EBIT 1 | 2.07 | 1.8 | 1.825 | 2.9 | 2.398 | 2.479 | 4.038 | 5.588 | 6.553 | 16.59 | 4.6 | 7.712 | 9.775 | 11.03 | 13.95 |
| Operating Margin | 10.69% | 8.21% | 7.94% | 15.18% | 10.84% | 9.05% | 13.43% | 17.16% | 18.78% | 47.31% | 12.9% | 21.06% | 25.04% | 27.24% | 30.67% |
| Earnings before Tax (EBT) 1 | -0.223 | 0.359 | -0.942 | 1.731 | 2.23 | 1.317 | 2.492 | 4.206 | 6.633 | 10.73 | 2.895 | 4.3 | 6.567 | 7.733 | 11.1 |
| Net income 1 | -0.457 | -0.027 | -1.693 | 1.1 | 1.305 | 0.579 | 0.148 | 3.668 | 6.508 | 8.988 | -3.274 | 4 | 6.033 | 7.133 | 10.2 |
| Net margin | -2.36% | -0.12% | -7.36% | 5.76% | 5.9% | 2.11% | 0.49% | 11.26% | 18.65% | 25.64% | -9.18% | 10.92% | 15.45% | 17.62% | 22.43% |
| EPS 2 | -0.0100 | - | -0.0200 | 0.0100 | 0.0100 | - | - | 0.0300 | 0.0500 | 0.0700 | -0.0300 | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/18/21 | 11/9/21 | 2/15/22 | 5/10/22 | 8/16/22 | 11/9/22 | 2/15/23 | 5/4/23 | 8/16/23 | 11/8/23 | 2/14/24 | - | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 50.2 | 56.6 | 37.6 | 34.1 | 49.4 | 66.1 | 76 | 37.1 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.117 x | 4.018 x | 2.983 x | 1.645 x | 1.519 x | 1.099 x | 1.068 x | 0.4367 x |
| Free Cash Flow | 10.4 | 6.6 | 11.1 | 3.97 | -16.3 | -14.3 | 30.5 | 38 |
| ROE (net income / shareholders' equity) | -22.9% | -117% | -144% | 31% | 14.9% | 22.1% | 24.7% | 26.7% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 0.9800 | - | 0.4000 | 0.1200 | 0.5600 | 0.8500 | 0.9700 | 1.310 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 2.48 | 3.74 | 6.56 | 8.63 | 0.29 | 55.4 | 10 | 10 |
| Capex / Sales | 1.64% | 3.04% | 7.91% | 10.45% | 0.27% | 43.68% | 6.18% | 5.42% |
| Announcement Date | 2/11/19 | 2/14/20 | 2/23/21 | 2/15/22 | 2/15/23 | 2/14/24 | - | - |
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
C+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
2.782
EUR
Average target price
4.338
EUR
Spread / Average Target
+55.93%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +9.88% | 384M | |
| +7.14% | 33.01B | |
| +5.10% | 24.32B | |
| -18.63% | 19.87B | |
| -18.07% | 19.35B | |
| -1.52% | 16.62B | |
| -4.07% | 9.51B | |
| -21.91% | 7.92B | |
| +0.41% | 7.05B | |
| +6.70% | 7.13B |
- Stock Market
- Equities
- GIG Stock
- Financials Gaming Innovation Group Inc.
