Financials Gaming Realms plc

Equities

Market Closed - London S.E. Other stock markets 11:35:13 2024-06-27 EDT			5-day change	1st Jan Change
36 ^GBX	0.00%		-5.26%	+2.71%

04-09	Transcript : Gaming Realms plc, 2023 Earnings Call, Apr 09, 2024
04-02	Gaming Realms hails Slingo Space Invaders, Tetris Slingo as profit up	AN

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	30.29	62.34	93.57	73	102.9	106.1	-	-
Enterprise Value (EV) ¹	28.57	62.34	89.16	70.46	95.48	92.45	83.91	74.02
P/E ratio	-	-	-	20.7 x	17.9 x	14.1 x	10.9 x	9.35 x
Yield	-	-	-	-	-	-	-	-
Capitalization / Revenue	4.4 x	5.47 x	6.38 x	3.91 x	4.39 x	3.89 x	3.43 x	3.13 x
EV / Revenue	4.15 x	5.47 x	6.08 x	3.78 x	4.08 x	3.39 x	2.71 x	2.18 x
EV / EBITDA	-95.2 x	21.2 x	15.7 x	9.03 x	9.49 x	6.96 x	5.26 x	4.11 x
EV / FCF	-	-	62.4 x	30.8 x	21.7 x	14.9 x	9.99 x	7.58 x
FCF Yield	-	-	1.6%	3.25%	4.6%	6.71%	10%	13.2%
Price to Book	-	-	-	4.17 x	4.35 x	3.6 x	2.83 x	2.28 x
Nbr of stocks (in thousands)	284,429	285,967	289,703	292,007	293,668	294,776	-	-
Reference price ²	0.1065	0.2180	0.3230	0.2500	0.3505	0.3600	0.3600	0.3600
Announcement Date	20-04-28	21-04-27	22-04-26	23-04-03	24-04-02	-	-	-

¹GBP in Million²GBP

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	6.883	11.4	14.67	18.65	23.42	27.27	30.94	33.94
EBITDA ¹	-0.3	2.94	5.675	7.8	10.06	13.29	15.94	18.01
EBIT ¹	-	-	1.695	3.756	5.782	8.767	11.23	13.2
Operating Margin	-	-	11.55%	20.14%	24.69%	32.15%	36.31%	38.89%
Earnings before Tax (EBT) ¹	-	-	-	3.524	5.167	8.3	10.8	12.7
Net income ¹	-	-	-	3.614	5.925	7.7	9.95	11.6
Net margin	-	-	-	19.38%	25.3%	28.24%	32.16%	34.17%
EPS ²	-	-	-	0.0121	0.0196	0.0255	0.0330	0.0385
Free Cash Flow ¹	-	-	1.43	2.291	4.395	6.2	8.4	9.767
FCF margin	-	-	9.75%	12.28%	18.76%	22.74%	27.15%	28.77%
FCF Conversion (EBITDA)	-	-	25.19%	29.37%	43.68%	46.66%	52.7%	54.23%
FCF Conversion (Net income)	-	-	-	63.38%	74.17%	80.52%	84.42%	84.2%
Dividend per Share	-	-	-	-	-	-	-	-
Announcement Date	20-04-28	21-04-27	22-04-26	23-04-03	24-04-02	-	-	-

¹GBP in Million²GBP

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-	-
Net Cash position ¹	1.72	-	4.41	2.54	7.46	13.7	22.2	32.1
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	-	-	1.43	2.29	4.39	6.2	8.4	9.77
ROE (net income / shareholders' equity)	-	-	-	23.3%	28.9%	22.1%	21%	19.2%
ROA (Net income/ Total Assets)	-	-	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-	-	-
Book Value Per Share ²	-	-	-	0.0600	0.0800	0.1000	0.1300	0.1600
Cash Flow per Share ²	-0.0100	0.0100	0.0200	-	0.0300	0.0400	0.0500	0.0600
Capex ¹	-	-	3.54	4.26	4.88	5.4	5.63	5.9
Capex / Sales	-	-	24.12%	22.84%	20.84%	19.8%	18.21%	17.38%
Announcement Date	20-04-28	21-04-27	22-04-26	23-04-03	24-04-02	-	-	-

¹GBP in Million²GBP

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

0.36 GBP

Average target price

0.54 GBP

Spread / Average Target

+50.00%

	1st Jan change	Capi.
GAMING REALMS PLC	+2.71%	134M
NETEASE, INC.	+3.11%	61.91B
NEXON CO., LTD.	+15.78%	15.19B
KRAFTON, INC.	+45.40%	9.13B
KUNLUN TECH CO., LTD.	-12.86%	5.49B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	-30.52%	3.96B
SQUARE ENIX HOLDINGS CO., LTD.	-4.56%	3.58B
ZHEJIANG CENTURY HUATONG GROUP CO.,LTD	-33.91%	3.45B
NETMARBLE CORPORATION	-8.95%	3.13B
NCSOFT CORPORATION	-24.74%	2.65B