Stock VAR VARSAV GAME STUDIOS S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials VARSAV Game Studios S.A.

Equities

VAR

PLYORIM00019

Software

End-of-day quote Warsaw S.E.
Other stock markets
 06:00:00 2024-06-06 pm EDT 		5-day change 1st Jan Change
0.6 PLN -0.99% Intraday chart for VARSAV Game Studios S.A. +8.70% -5.96%
May. 15 VARSAV Game Studios S.A. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Feb. 14 VARSAV Game Studios S.A. Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 5.087 58.14 52.73 37.49 22.46 11.47
Enterprise Value (EV) 1 2.679 53.41 44.36 29.48 16.93 11.29
P/E ratio -14.4 x -19.2 x 22.9 x 20.6 x -12.1 x -4.59 x
Yield - - - - - -
Capitalization / Revenue 7.26 x 245 x 12.8 x 81.3 x 26 x 11.3 x
EV / Revenue 3.82 x 225 x 10.8 x 63.9 x 19.6 x 11.1 x
EV / EBITDA -4.99 x -25.3 x -41.1 x -59.2 x -36.5 x 9.46 x
EV / FCF -1.9 x -107 x -37.1 x -12.1 x -10.7 x -6.01 x
FCF Yield -52.7% -0.94% -2.7% -8.27% -9.32% -16.6%
Price to Book 3.52 x 8.05 x 5.46 x 3.24 x 2.36 x 1.64 x
Nbr of stocks (in thousands) 4,170 20,050 20,050 20,050 20,050 20,050
Reference price 2 1.220 2.900 2.630 1.870 1.120 0.5720
Announcement Date 5/30/18 3/21/19 3/20/20 5/31/21 5/31/22 5/31/23
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 0.7008 0.2369 4.109 0.4612 0.8625 1.012
EBITDA 1 -0.537 -2.114 -1.08 -0.4976 -0.4634 1.194
EBIT 1 -1.321 -2.918 -1.872 -0.609 -0.5384 1.181
Operating Margin -188.5% -1,231.93% -45.56% -132.06% -62.42% 116.69%
Earnings before Tax (EBT) 1 -1.527 -3.03 2.36 2.157 -1.302 -2.764
Net income 1 -1.527 -3.03 2.301 1.818 -1.861 -2.501
Net margin -217.89% -1,278.99% 56% 394.31% -215.73% -247.03%
EPS 2 -0.0846 -0.1511 0.1148 0.0907 -0.0928 -0.1247
Free Cash Flow 1 -1.412 -0.5012 -1.196 -2.437 -1.579 -1.876
FCF margin -201.44% -211.55% -29.1% -528.47% -183.04% -185.36%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 5/30/18 3/21/19 3/20/20 5/31/21 5/31/22 5/31/23
1PLN in Million2PLN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 2.41 4.73 8.37 8.01 5.52 0.18
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -1.41 -0.5 -1.2 -2.44 -1.58 -1.88
ROE (net income / shareholders' equity) -29.2% -45% 27.2% 17.1% -17.6% -30.3%
ROA (Net income/ Total Assets) -13.7% -25.3% -13% -3.35% -2.61% 6.09%
Assets 1 11.11 11.97 -17.63 -54.25 71.28 -41.07
Book Value Per Share 2 0.3500 0.3600 0.4800 0.5800 0.4700 0.3500
Cash Flow per Share 2 0.0300 0.1700 0.1100 0.0800 0.0400 0.0200
Capex 1 0.12 0.03 - - - -
Capex / Sales 16.48% 10.64% - - - -
Announcement Date 5/30/18 3/21/19 3/20/20 5/31/21 5/31/22 5/31/23
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Application Software

1st Jan change Capi.
VARSAV GAME STUDIOS S.A. Stock VARSAV Game Studios S.A.
-5.96% 3.41M
ADOBE INC. Stock Adobe Inc.
-21.99% 209B
ROPER TECHNOLOGIES, INC. Stock Roper Technologies, Inc.
+1.63% 59.31B
WORKDAY INC. Stock Workday Inc.
-21.92% 57.19B
AUTODESK, INC. Stock Autodesk, Inc.
-11.27% 46.22B
DATADOG, INC. Stock Datadog, Inc.
-9.81% 36.62B
ANSYS, INC. Stock ANSYS, Inc.
-10.63% 28.31B
APPLOVIN CORPORATION Stock AppLovin Corporation
+105.55% 26.95B
PTC INC. Stock PTC Inc.
-0.27% 20.89B
GRAB HOLDINGS LIMITED Stock Grab Holdings Limited
+8.90% 14.51B
Application Software
  1. Stock Market
  2. Equities
  3. VAR Stock
  4. Financials VARSAV Game Studios S.A.