Starbreeze
0.177
SEK
+2.54 %
STAR B
NASDAQ Stockholm
Software
Technology
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.
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
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 % |
Premium
This content is for our Premium customers only.
Forum updates
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 |
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-% | 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 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 1.09 | 1.00 | 1.58 | 0.47 | 0.18 | 0.18 | 0.18 | 0.18 |
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 | 262.0 | 262.0 | 262.0 | 262.0 |
Enterprise value | 924.4 | 1,019.2 | 1,416.3 | 346.0 | 55.5 | 167.3 | 207.0 | 228.2 |
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 | 6.3 | 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 | 1.9 | 0.8 | 1.1 |
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 % |
Login required
This content is only available for logged in users
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 |
Login required
This content is only available for logged in users
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