MGI - Media and Games Invest
12.56 SEK -6.69 %Inderes conducts commissioned research on MGI - Media and Games Invest. See disclaimer.
MGI – Media and Games Invest SE (“MGI”) is an advertising software platform with strong first-party games content. MGI’s main operational presence is in North America and Europe. The Company combines organic growth with value-generating synergetic acquisitions, which has demonstrated continuous strong profitable growth with a revenue CAGR of 77% (2018 –2021). In addition to strong organic growth, MGI has successfully acquired more than 35 companies and assets in the past six years. The acquired assets and companies have been fully integrated and cloud technology is actively used to achieve efficiency gains and competitive advantages. MGI is registered as Societas Europaea in Malta (registration number SE 15) and its shares are listed on Nasdaq First North Premier Growth Market in Stockholm and in the Scale segment of the Frankfurt Stock Exchange. The Company has a secured bond that is listed on Nasdaq Stockholm and on the Frankfurt Stock Exchange Open Market.
Read moreLatest research
Extensive report
Analyst

Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Bodhivas GmbH | 26.4 % | 26.4 % |
Oaktree Capital | 17.7 % | 17.7 % |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Revenue | 83.89 | 140.22 | 252.17 | 324.44 | 303.94 | 321.35 | 350.63 | 381.30 |
growth-% | 157.18 % | 67.14 % | 79.84 % | 28.66 % | -6.32 % | 5.73 % | 9.11 % | 8.75 % |
EBITDA | 15.54 | 26.55 | 65.04 | 84.75 | 85.45 | 91.58 | 98.18 | 104.48 |
EBIT (adj.) | 10.46 | 17.47 | 54.87 | 76.56 | 74.06 | 69.44 | 72.92 | 76.24 |
EBIT | 5.00 | 11.04 | 36.80 | 26.62 | 56.70 | 58.43 | 61.36 | 64.57 |
Profit before taxes | -0.76 | 3.90 | 14.89 | -11.34 | 12.83 | 17.27 | 22.89 | 28.49 |
Net income | -0.32 | 3.06 | 16.06 | -20.32 | 11.20 | 12.96 | 17.17 | 21.37 |
EPS (adj.) | 0.09 | 0.11 | 0.24 | 0.19 | 0.18 | 0.15 | 0.18 | 0.21 |
growth-% | 0.78 % | 30.51 % | 117.05 % | -22.75 % | -3.59 % | -16.09 % | 19.84 % | 15.02 % |
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Profitability and return on capital
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 18.53 % | 18.93 % | 25.79 % | 26.12 % | 28.11 % | 28.50 % | 28.00 % | 27.40 % |
EBIT-% (adj.) | 12.46 % | 12.46 % | 21.76 % | 23.60 % | 24.37 % | 21.61 % | 20.80 % | 19.99 % |
EBIT-% | 5.96 % | 7.87 % | 14.60 % | 8.20 % | 18.66 % | 18.18 % | 17.50 % | 16.93 % |
ROE | -0.39 % | 2.23 % | 6.63 % | -6.45 % | 3.41 % | 3.80 % | 4.83 % | 5.70 % |
ROI | 2.35 % | 4.28 % | 7.65 % | 3.73 % | 7.61 % | 7.91 % | 8.43 % | 8.92 % |
Valuation
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 2.07 | 4.42 | 1.72 | 1.05 | 1.05 | 1.05 | 1.05 | |
Shares | 70.02 | 117.07 | 149.68 | 159.25 | 159.25 | 159.25 | 159.25 | 159.25 |
Market cap | 242.34 | 661.59 | 273.91 | 167.81 | 167.81 | 167.81 | 167.81 | |
Enterprise value | 297.53 | 857.38 | 545.21 | 437.30 | 438.57 | 434.95 | 415.72 | |
EV/S | - | 2.12 | 3.40 | 1.68 | 1.44 | 1.36 | 1.24 | 1.09 |
EV/EBITDA | - | 11.21 | 13.18 | 6.43 | 5.12 | 4.79 | 4.43 | 3.98 |
EV/EBIT (adj.) | - | 17.03 | 15.63 | 7.12 | 5.90 | 6.32 | 5.96 | 5.45 |
EV/EBIT | - | 26.95 | 23.30 | 20.48 | 7.71 | 7.51 | 7.09 | 6.44 |
P/E (adj.) | - | 18.66 | 18.35 | 9.25 | 5.88 | 7.00 | 5.84 | 5.08 |
P/E | - | 57.86 | 39.00 | - | 14.98 | 12.95 | 9.78 | 7.85 |
P/B | - | 1.37 | 2.15 | 0.85 | 0.50 | 0.48 | 0.46 | 0.44 |
P/S | - | 1.73 | 2.62 | 0.84 | 0.55 | 0.52 | 0.48 | 0.44 |
Dividend yield | ||||||||
Equity ratio | 53.95 % | 45.83 % | 32.92 % | 30.80 % | 32.02 % | 34.07 % | 36.04 % | 38.04 % |
Gearing ratio | 21.58 % | 31.21 % | 63.67 % | 84.32 % | 81.03 % | 78.36 % | 73.66 % | 64.55 % |
Quarter data
Q3/22 | Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23e | Q4/23e | 2023e | Q1/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 87.62 | 92.90 | 324.44 | 68.75 | 76.18 | 77.57 | 81.43 | 303.94 | |
EBITDA | 21.37 | 26.47 | 84.75 | 17.43 | 19.99 | 23.04 | 25.00 | 85.45 | |
EBIT | 13.26 | -8.40 | 26.62 | 11.05 | 12.82 | 15.44 | 17.40 | 56.70 | |
Profit before taxes | 4.45 | -23.17 | -11.34 | 0.59 | 0.08 | 5.35 | 6.81 | 12.83 | |
Net income | 3.18 | -29.08 | -20.32 | 0.57 | 1.50 | 4.02 | 5.11 | 11.20 |