Remedy Entertainment
20.35 EUR -0.97 %11,119 investors are following this company
Remedy Entertainment is a game developer. The business is mainly focused on the development of action games, with a special focus on 3D technology. Examples of games that the company has developed include several different versions of Alan Wake, Max Payne, and Death Rally. The games are mainly found on the Nordic market. The company's head office is located in Espoo.
P/E (23e)
-23.9
EV/EBIT (adj.) (23e)
-17.11
P/B (23e)
3.62
Dividend yield-% (23e)
0.49 %
Target price
24.00 EUR
Recommendation
Reduce
Updated
13.9.2023
NASDAQ Helsinki
REMEDY
Daily low / high price
20.1 / 20.65
EUR
Market cap
274.28M EUR
Turnover
74.79K EUR
Volume
3.7K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst

Atte Riikola
Analyst
Financial calendar
Business review
31.10.2023
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Mäki Markus Heimo Tapio | 23.7 % | 23.7 % |
Järvi Sami Antero | 4.2 % | 4.2 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Mikaela öberg-mattila | 20.09.2022 | 18,460EUR |
Terhi Kauppi | 20.09.2022 | 7,020EUR |
Premium
Not activated
This content is for our Premium customers only.
Forum updates
Income statement
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Revenue | 31.65 | 41.09 | 44.73 | 43.59 | 35.71 | 55.15 | 63.06 | 89.50 |
growth-% | 57.08 % | 29.83 % | 8.86 % | -2.54 % | -18.06 % | 54.41 % | 14.34 % | 41.94 % |
EBITDA | 7.36 | 13.95 | 14.45 | 1.91 | -11.03 | 7.95 | 13.78 | 35.21 |
EBIT (adj.) | 6.53 | 7.25 | 11.41 | -0.56 | -14.28 | 2.42 | 7.05 | 22.99 |
EBIT | 6.53 | 7.25 | 11.41 | -0.56 | -14.28 | 2.42 | 7.05 | 22.99 |
Profit before taxes | 6.56 | 7.03 | 11.34 | -1.19 | -13.93 | 2.32 | 6.95 | 22.89 |
Net income | 5.24 | 5.41 | 8.79 | -1.73 | -11.47 | 1.86 | 5.56 | 18.32 |
EPS (adj.) | 0.43 | 0.45 | 0.67 | -0.13 | -0.85 | 0.14 | 0.41 | 1.33 |
growth-% | 884.20 % | 3.33 % | 50.06 % | -119.08 % | 197.40 % | 226.90 % | ||
Dividend | 0.11 | 0.16 | 0.17 | 0.10 | 0.10 | 0.10 | 0.10 | 0.20 |
Dividend ratio | 25.35 % | 36.23 % | 25.71 % | -77.92 % | -11.75 % | 73.03 % | 24.56 % | 15.02 % |
Profitability and return on capital
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 23.25 % | 33.96 % | 32.31 % | 4.37 % | -30.88 % | 14.41 % | 21.86 % | 39.34 % |
EBIT-% (adj.) | 20.65 % | 17.64 % | 25.50 % | -1.29 % | -40.00 % | 4.39 % | 11.18 % | 25.69 % |
EBIT-% | 20.65 % | 17.64 % | 25.50 % | -1.29 % | -40.00 % | 4.39 % | 11.18 % | 25.69 % |
ROE | 21.49 % | 17.32 % | 14.24 % | -1.96 % | -13.97 % | 2.44 % | 7.09 % | 20.58 % |
ROI | 23.61 % | 20.17 % | 17.14 % | -0.62 % | -16.98 % | 3.14 % | 8.87 % | 25.52 % |
Valuation
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 11.45 | 39.00 | 39.70 | 21.85 | 20.35 | 20.35 | 20.35 | 20.35 |
Shares | 12.07 | 12.07 | 13.30 | 13.45 | 13.47 | 13.56 | 13.66 | 13.76 |
Market cap | 138.23 | 470.82 | 527.95 | 293.85 | 274.12 | 276.03 | 277.93 | 279.97 |
Enterprise value | 122.35 | 452.82 | 473.29 | 240.99 | 244.45 | 247.91 | 245.51 | 227.95 |
EV/S | 3.87 | 11.02 | 10.58 | 5.53 | 6.84 | 4.50 | 3.89 | 2.55 |
EV/EBITDA | 16.63 | 32.45 | 32.75 | 126.51 | - | 31.20 | 17.81 | 6.47 |
EV/EBIT (adj.) | 18.72 | 62.48 | 41.49 | - | - | 102.37 | 34.81 | 9.91 |
EV/EBIT | 18.72 | 62.48 | 41.49 | - | - | 102.37 | 34.81 | 9.91 |
P/E (adj.) | 26.39 | 86.99 | 59.01 | - | - | 148.61 | 49.97 | 15.29 |
P/E | 26.39 | 86.99 | 59.01 | - | - | 148.61 | 49.97 | 15.29 |
P/B | 5.24 | 13.04 | 6.04 | 3.33 | 3.62 | 3.62 | 3.45 | 2.87 |
P/S | 4.37 | 11.46 | 11.80 | 6.74 | 7.68 | 5.01 | 4.41 | 3.13 |
Dividend yield | 0.96 % | 0.42 % | 0.43 % | 0.46 % | 0.49 % | 0.49 % | 0.49 % | 0.98 % |
Equity ratio | 73.50 % | 70.39 % | 86.45 % | 88.75 % | 90.58 % | 89.06 % | 88.41 % | 87.73 % |
Gearing ratio | -60.18 % | -49.84 % | -62.53 % | -59.82 % | -39.13 % | -36.84 % | -40.26 % | -53.37 % |
Quarter data
Q3/22 | Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23e | Q4/23e | 2023e | Q1/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 7.91 | 13.62 | 43.59 | 6.91 | 8.90 | 9.70 | 10.20 | 35.71 | |
EBITDA | -2.41 | 2.79 | 1.91 | -4.95 | -3.98 | -1.20 | -0.90 | -11.03 | |
EBIT | -3.03 | 2.12 | -0.56 | -5.60 | -4.78 | -1.95 | -1.95 | -14.28 | |
Profit before taxes | -3.15 | 2.19 | -1.19 | -5.63 | -4.35 | -1.98 | -1.98 | -13.93 | |
Net income | -2.66 | 1.48 | -1.73 | -5.64 | -2.67 | -1.58 | -1.58 | -11.47 |
Showing All content types