Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
12.76 USD | +2.20% | +14.28% | +73.68% |
06-06 | B. Riley Resumes DoubleDown Interactive at Buy With $24 Price Target | MT |
05-09 | Wedbush Ups Price Target on DoubleDown Interactive to $14.75 From $13.50, Keeps Outperform Rating | MT |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 768.1 | 418.7 | 364.2 | 632.5 | - | - |
Enterprise Value (EV) 1 | 768.1 | 174.6 | 200.5 | 337.3 | 230.3 | 119.4 |
P/E ratio | - | - | 3.62 x | 6.2 x | 6.08 x | 5.9 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 2.11 x | 1.3 x | 1.18 x | 1.86 x | 1.81 x | 1.75 x |
EV / Revenue | 2.11 x | 0.54 x | 0.65 x | 0.99 x | 0.66 x | 0.33 x |
EV / EBITDA | 6.4 x | 1.72 x | 1.69 x | 2.81 x | 1.85 x | 0.92 x |
EV / FCF | 8.01 x | - | - | 3.08 x | 2.09 x | 1.05 x |
FCF Yield | 12.5% | - | - | 32.5% | 47.9% | 95.6% |
Price to Book | - | 0.03 x | 0.03 x | 0.04 x | 0.03 x | 0.03 x |
Nbr of stocks (in thousands) | 49,553 | 49,553 | 49,553 | 49,553 | - | - |
Reference price 2 | 15.50 | 8.450 | 7.350 | 12.76 | 12.76 | 12.76 |
Announcement Date | 22-02-08 | 23-02-07 | 24-02-13 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | 363.2 | 321 | 308.9 | 339.8 | 350.1 | 361.5 |
EBITDA 1 | - | 120.1 | 101.6 | 118.9 | 120.1 | 124.4 | 129.1 |
EBIT 1 | - | 98.73 | -43.98 | 118.2 | 117.4 | 122.5 | 127.2 |
Operating Margin | - | 27.18% | -13.7% | 38.27% | 34.55% | 35% | 35.19% |
Earnings before Tax (EBT) 1 | - | - | - | 131.1 | 133.2 | 136.8 | 141.1 |
Net income 1 | 53.62 | - | - | 100.4 | 102.4 | 104 | 107.3 |
Net margin | - | - | - | 32.51% | 30.14% | 29.71% | 29.69% |
EPS 2 | 26.20 | - | - | 2.030 | 2.060 | 2.100 | 2.165 |
Free Cash Flow 1 | - | 95.9 | - | - | 109.5 | 110.4 | 114.1 |
FCF margin | - | 26.4% | - | - | 32.22% | 31.53% | 31.57% |
FCF Conversion (EBITDA) | - | 79.85% | - | - | 91.15% | 88.72% | 88.37% |
FCF Conversion (Net income) | - | - | - | - | 106.91% | 106.13% | 106.34% |
Dividend per Share 2 | - | - | - | - | - | - | - |
Announcement Date | 21-09-01 | 22-02-08 | 23-02-07 | 24-02-13 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 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 | 2025 Q1 | 2025 Q2 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 86.3 | 85.49 | 80.57 | 78.8 | 76.17 | 77.6 | 75.19 | 72.98 | 83.1 | 88.14 | 83.44 | 82.44 | 85.78 | 85.78 | 86.04 |
EBITDA 1 | 25.8 | 26.9 | 26.1 | 25 | 24.7 | 25.4 | 27.6 | 29.7 | 36.2 | 31.9 | 28.92 | 28.34 | 31.01 | 30.46 | 30.37 |
EBIT 1 | 23.59 | 24.68 | -47.98 | -45.34 | 24.66 | 25.39 | 27.52 | 29.68 | 35.6 | 31.06 | 28.28 | 27.7 | 30.37 | 29.99 | 29.9 |
Operating Margin | 27.33% | 28.88% | -59.56% | -57.54% | 32.37% | 32.72% | 36.6% | 40.67% | 42.84% | 35.23% | 33.89% | 33.6% | 35.41% | 34.96% | 34.75% |
Earnings before Tax (EBT) 1 | - | - | - | - | - | 30.43 | 31.92 | 34.73 | 34.07 | 38.35 | 31.41 | 30.87 | 34.02 | 33.69 | 33.39 |
Net income 1 | - | - | - | - | - | 23.67 | 24.36 | 26.93 | 25.45 | 30.31 | 23.97 | 23.57 | 25.99 | 25.61 | 25.39 |
Net margin | - | - | - | - | - | 30.51% | 32.4% | 36.9% | 30.63% | 34.39% | 28.73% | 28.59% | 30.3% | 29.85% | 29.51% |
EPS 2 | - | - | - | - | - | 0.4800 | 0.4900 | 0.5400 | 0.5100 | 0.6100 | 0.4900 | 0.4900 | 0.5100 | 0.5150 | 0.5150 |
Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 22-02-08 | 22-05-10 | 22-08-09 | 22-11-08 | 23-02-07 | 23-05-10 | 23-08-08 | 23-11-08 | 24-02-13 | 24-05-08 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | - | - | 244 | 164 | 295 | 402 | 513 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | 95.9 | - | - | 110 | 110 | 114 |
ROE (net income / shareholders' equity) | - | - | -3.63% | 14.8% | 13% | 11.3% | 10.5% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | - | 253.0 | 294.0 | 334.0 | 375.0 | 418.0 |
Cash Flow per Share 2 | - | - | -9.380 | 40.80 | 42.20 | 41.10 | 42.70 |
Capex 1 | - | - | - | 0.2 | 0.83 | 1.1 | 1.1 |
Capex / Sales | - | - | - | 0.06% | 0.24% | 0.31% | 0.3% |
Announcement Date | 21-09-01 | 22-02-08 | 23-02-07 | 24-02-13 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+73.68% | 633M | |
+1.12% | 32.15B | |
-8.54% | 21.49B | |
+20.36% | 20.99B | |
-17.26% | 20.88B | |
+6.87% | 18.26B | |
-28.05% | 17.52B | |
+4.31% | 10.35B | |
-18.62% | 8.26B | |
+5.79% | 7.64B |
- Stock Market
- Equities
- DDI Stock
- Financials DoubleDown Interactive Co., Ltd.