Starbreeze
0.174
SEK
+0.64 %
STAR B
NASDAQ Stockholm
Software
Technology
118 following
+0.64%
-28.88%
-31.46%
-38.57%
-39.84%
-62.8%
-62.6%
-81.81%
-85.24%
-98.38%
www.starbreeze.com/investor-relations
Starbreeze is a developer, creator, publisher, and distributor of games for PC and console, targeting the global market. With the IP PAYDAY™ as a core, Starbreeze develops games based on proprietary and third-party rights, both in-house and in partnership with external game developers. Starbreeze utilizes a ’Games as a Service’-modell, with continuous releases of add-ons and updatates to their games. The majority of operations are in Europe. The company’s headquarters is in Stockholm.
P/E (adj.) (24e)
-1.11
EV/EBIT (adj.) (24e)
-0.22
P/B (24e)
0.37
Dividend yield-% (24e)
-
Target price
0.22 SEK
Recommendation
Reduce
Updated
15.11.2024
NASDAQ Stockholm
STAR B
Daily low / high price
0.171 / 0.179
SEK
Market cap
257.1M SEK
Turnover
855.81K SEK
Volume
4.9M
Business risk
Valuation risk
Current
Previous
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
Christoffer Jennel
Analyst
Atte Riikola
Analyst
Latest videos
Financial calendar
Annual report
18.02.2025
Interim report
13.05.2025
General meeting
15.05.2025
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Digital Bros S.p.A | 21.0 % | 39.7 % |
Försäkringsaktiebolaget, Avanza pension | 5.6 % | 3.5 % |
Fjärde AP-fonden | 2.8 % | 1.5 % |
Norges Bank | 2.4 % | 1.3 % |
Handelsbanken Fonder | 2.3 % | 1.2 % |
Nordnet Pensionsförsäkring AB | 2.0 % | 1.2 % |
Swedbank Försäkring | 1.8 % | 1.0 % |
Nordnet Livsforsikring AS | 1.0 % | 0.5 % |
John Laurin | 0.8 % | 0.4 % |
SEB Fonder | 0.7 % | 0.4 % |
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 118.0 | 125.7 | 127.6 | 633.5 | 182.6 | 139.3 | 343.5 | 248.7 |
growth-% | -57.9 % | 6.5 % | 1.5 % | 396.5 % | -71.2 % | -23.7 % | 146.6 % | -27.6 % |
EBITDA | 49.3 | 6.3 | 66.3 | 439.2 | 91.6 | 26.5 | 189.0 | 97.5 |
EBIT (adj.) | 10.9 | 15.0 | 6.7 | 190.3 | -226.7 | -72.6 | -101.3 | -63.8 |
EBIT | 10.9 | -53.7 | 6.7 | 190.3 | -198.8 | -72.6 | -101.3 | -63.8 |
Profit before taxes | -130.5 | -105.2 | -54.4 | 207.7 | -203.7 | -72.7 | -104.7 | -66.3 |
Net income | -130.3 | -103.5 | -59.8 | 207.6 | -203.7 | -72.7 | -104.7 | -66.3 |
EPS (adj.) | -0.28 | -0.05 | -0.08 | 0.19 | -0.16 | -0.05 | -0.07 | -0.04 |
growth-% | -182.9 % | |||||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 41.7 % | 5.0 % | 52.0 % | 69.3 % | 50.1 % | 19.1 % | 55.0 % | 39.2 % |
EBIT-% (adj.) | 9.2 % | 11.9 % | 5.3 % | 30.0 % | -124.1 % | -52.2 % | -29.5 % | -25.7 % |
EBIT-% | 9.2 % | -42.7 % | 5.3 % | 30.0 % | -108.9 % | -52.2 % | -29.5 % | -25.7 % |
ROE | -111.0 % | -58.9 % | -66.6 % | 43.6 % | -25.7 % | -11.1 % | -18.5 % | -13.8 % |
ROI | 2.7 % | -10.1 % | 1.4 % | 28.6 % | -24.9 % | -10.9 % | -17.7 % | -12.9 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 1.09 | 1.00 | 1.58 | 0.47 | 0.17 | 0.17 | 0.17 | 0.17 |
Shares | 724.6 | 724.6 | 724.6 | 1,476.8 | 1,476.8 | 1,476.8 | 1,476.8 | 1,476.8 |
Market cap | 789.1 | 726.1 | 1,144.9 | 694.1 | 257.1 | 257.1 | 257.1 | 257.1 |
Enterprise value | 924.4 | 1,019.2 | 1,416.3 | 346.0 | 50.6 | 162.5 | 202.1 | 223.4 |
EV/S | 7.8 | 8.1 | 11.1 | 0.5 | 0.3 | 1.2 | 0.6 | 0.9 |
EV/EBITDA | 18.8 | 162.6 | 21.4 | 0.8 | 0.6 | 6.1 | 1.1 | 2.3 |
EV/EBIT (adj.) | 85.0 | 68.2 | 209.9 | 1.8 | - | - | - | - |
EV/EBIT | 85.0 | - | 209.9 | 1.8 | - | - | - | - |
P/E (adj.) | - | - | - | 2.5 | - | - | - | - |
P/E | - | - | - | 2.5 | - | - | - | - |
P/B | 3.5 | 5.9 | 20.2 | 0.8 | 0.4 | 0.4 | 0.5 | 0.6 |
P/S | 6.7 | 5.8 | 9.0 | 1.1 | 1.4 | 1.8 | 0.7 | 1.0 |
Dividend yield | ||||||||
Equity ratio | 32.2 % | 18.2 % | 7.6 % | 80.5 % | 76.4 % | 69.0 % | 64.7 % | 55.5 % |
Gearing ratio | 59.2 % | 238.7 % | 478.0 % | -38.9 % | -29.7 % | -15.1 % | -10.4 % | -7.2 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 69.2 | 633.5 | 56.6 | 40.2 | 42.7 | 43.1 | 182.6 | 39.2 | 34.8 |
EBITDA | -20.6 | 439.2 | 48.5 | 8.1 | 21.4 | 13.6 | 91.6 | 13.5 | 7.7 |
EBIT | -95.0 | 190.3 | -23.3 | -70.8 | -55.0 | -49.6 | -198.8 | -17.4 | -15.2 |
Profit before taxes | -91.5 | 207.7 | -21.0 | -70.6 | -58.5 | -53.6 | -203.7 | -17.4 | -15.2 |
Net income | -91.7 | 207.6 | -21.0 | -70.7 | -58.4 | -53.6 | -203.7 | -17.4 | -15.2 |
ShowingAll content types
Starbreeze Q3´24: PAYDAY 3 keeps improving but player activity remains muted
Starbreeze Q3'24: No immediate rush into the share
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools