Remedy Entertainment
17.56 EUR +1.04%Remedy Entertainment is a game developer. The business is primarily focused on the development of action games, with a particular focus on 3D technology. Examples of games developed by the company include several different versions of Alan Wake, Max Payne, and Control. Remedy also develops its own game engine and utility technology that powers many of the games. The company was founded in 1995 and has its headquarters in Espoo.
Latest research
Extensive report
Analyst
![Atte Riikola Atte Riikola](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Atte_Riikola.jpg)
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Mäki Markus Heimo Tapio | 23.7 % | 23.7 % |
Järvi Sami Antero | 4.1 % | 4.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Christopher Schmitz | 28.03.2024 | 83,100EUR |
Kaisa Salakka | 27.09.2023 | 15,038EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 41.1 | 44.7 | 43.6 | 33.9 | 48.6 | 59.0 | 67.7 | 101.1 |
growth-% | 29.8 % | 8.9 % | -2.5 % | -22.2 % | 43.3 % | 21.3 % | 14.8 % | 49.3 % |
EBITDA | 14.0 | 14.5 | 1.9 | -17.0 | -3.4 | 3.0 | 8.0 | 40.0 |
EBIT (adj.) | 7.2 | 11.4 | -0.6 | -28.6 | -8.8 | -3.1 | 1.0 | 23.6 |
EBIT | 7.2 | 11.4 | -0.6 | -28.6 | -8.8 | -3.1 | 1.0 | 23.6 |
Profit before taxes | 7.0 | 11.3 | -1.2 | -27.5 | -8.4 | -3.1 | 1.0 | 23.5 |
Net income | 5.4 | 8.8 | -1.7 | -22.7 | -7.1 | -2.5 | 0.8 | 18.8 |
EPS (adj.) | 0.45 | 0.67 | -0.13 | -1.68 | -0.52 | -0.18 | 0.06 | 1.35 |
growth-% | 3.3 % | 50.1 % | -119.1 % | 2,313.5 % | ||||
Dividend | 0.16 | 0.17 | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio | 36.2 % | 25.7 % | -77.9 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 34.0 % | 32.3 % | 4.4 % | -50.0 % | -7.0 % | 5.1 % | 11.9 % | 39.6 % |
EBIT-% (adj.) | 17.6 % | 25.5 % | -1.3 % | -84.4 % | -18.0 % | -5.2 % | 1.4 % | 23.3 % |
EBIT-% | 17.6 % | 25.5 % | -1.3 % | -84.4 % | -18.0 % | -5.2 % | 1.4 % | 23.3 % |
ROE | 17.3 % | 14.2 % | -2.0 % | -29.0 % | -10.8 % | -3.9 % | 1.2 % | 24.2 % |
ROI | 20.2 % | 17.1 % | -0.6 % | -35.2 % | -12.7 % | -4.6 % | 1.4 % | 29.3 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 39.00 | 39.70 | 21.85 | 25.40 | 17.56 | 17.56 | 17.56 | 17.56 |
Shares | 12.1 | 13.3 | 13.4 | 13.5 | 13.6 | 13.7 | 13.8 | 13.9 |
Market cap | 470.8 | 528.0 | 293.9 | 342.7 | 238.5 | 240.2 | 241.9 | 243.7 |
Enterprise value | 452.8 | 473.3 | 241.0 | 315.9 | 229.0 | 238.6 | 239.7 | 215.7 |
EV/S | 11.0 | 10.6 | 5.5 | 9.3 | 4.7 | 4.0 | 3.5 | 2.1 |
EV/EBITDA | 32.5 | 32.8 | 126.5 | - | - | 79.8 | 29.8 | 5.4 |
EV/EBIT (adj.) | 62.5 | 41.5 | - | - | - | - | 248.1 | 9.1 |
EV/EBIT | 62.5 | 41.5 | - | - | - | - | 248.1 | 9.1 |
P/E (adj.) | 87.0 | 59.0 | - | - | - | - | 313.0 | 13.0 |
P/E | 87.0 | 59.0 | - | - | - | - | 313.0 | 13.0 |
P/B | 13.0 | 6.0 | 3.3 | 5.1 | 3.8 | 3.8 | 3.6 | 2.8 |
P/S | 11.5 | 11.8 | 6.7 | 10.1 | 4.9 | 4.1 | 3.6 | 2.4 |
Dividend yield | 0.4 % | 0.4 % | 0.5 % | |||||
Equity ratio | 70.4 % | 86.4 % | 88.8 % | 85.5 % | 86.1 % | 82.9 % | 82.7 % | 85.7 % |
Gearing ratio | -49.8 % | -62.5 % | -59.8 % | -39.5 % | -15.1 % | -2.6 % | -3.3 % | -31.7 % |
Login required
This content is only available for logged in users
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 8.9 | 7.8 | 10.3 | 33.9 | 10.8 | 7.5 | 14.6 | 15.7 | 48.6 |
EBITDA | -4.0 | -4.2 | -3.9 | -17.0 | -1.2 | -5.3 | 1.4 | 1.7 | -3.4 |
EBIT | -4.8 | -5.5 | -12.7 | -28.6 | -2.1 | -6.8 | -0.1 | 0.2 | -8.8 |
Profit before taxes | -4.4 | -5.5 | -12.0 | -27.5 | -2.0 | -6.7 | -0.0 | 0.3 | -8.4 |
Net income | -2.7 | -4.4 | -9.9 | -22.7 | -2.0 | -5.4 | -0.0 | 0.3 | -7.1 |
Login required
This content is only available for logged in users
Remedy's decision to discontinue early conceptualization Kestrel brings more focus to strategy
Remedy: Patiently waiting for decisions on Control franchise
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
PREMIUM account
Remedy Entertainment Oyj: Remedy Entertainment Plc: Business Review January-March 2024: Franchise strategy clarified by the Control publishing rights acquisition
Remedy Entertainment Oyj: Remedy Entertainment Plc: Working Capital Advisors (UK) Ltd's shareholding in Remedy has gone below the 5 percent threshold
Remedy Entertainment Oyj: Remedy Entertainment Plc: Tencent Holdings Limited's shareholding in Remedy has gone above the 10 percent threshold
Remedy Entertainment Oyj: Remedy Entertainment Plc: Changes in Remedy's Core Management Team
![Remedy Q1 on Monday: Our forecast sees AW2 royalties only starting to show in the figures in H2](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/4972e9fb-2838-45f0-be29-ccf1fdf26948.png)