Starbreeze
0.77 SEK -2.65 %53 investors are following this company
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.
P/E (23e)
2.55
EV/EBIT (adj.) (23e)
1.41
P/B (23e)
1
Dividend yield-% (23e)
-
Target price
1.15 SEK
Recommendation
Accumulate
Updated
12.9.2023
NASDAQ Stockholm
STAR B
Daily low / high price
0.766 / 0.827
SEK
Market cap
1.14B SEK
Turnover
34.38M SEK
Volume
43M
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

Anton Damstén
Analyst

Atte Riikola
Analyst
Latest videos
Financial calendar
Extraordinary general meeting
27.09.2023
Interim report
16.11.2023
Annual report
15.02.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Digital Bros S.p.A | 21.0 % | 29.2 % |
Första AP-Fonden | 9.1 % | 9.3 % |
Premium
Not activated
This content is for our Premium customers only.
Income statement
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Revenue | 280.00 | 118.01 | 125.69 | 127.60 | 679.01 | 373.44 | 341.09 | 560.43 |
growth-% | -19.99 % | -57.86 % | 6.51 % | 1.52 % | 432.13 % | -45.00 % | -8.66 % | 64.31 % |
EBITDA | -120.89 | 49.27 | 6.27 | 66.31 | 571.99 | 268.63 | 231.90 | 439.03 |
EBIT (adj.) | -504.36 | 10.88 | 14.95 | 6.75 | 433.87 | 79.53 | 167.41 | 245.79 |
EBIT | -504.36 | 10.88 | -53.72 | 6.75 | 433.87 | 79.53 | 167.41 | 245.79 |
Profit before taxes | -452.42 | -130.47 | -105.23 | -54.40 | 446.13 | 78.94 | 166.89 | 244.83 |
Net income | -401.10 | -130.28 | -103.47 | -59.81 | 446.74 | 78.94 | 166.89 | 244.83 |
EPS (adj.) | -1.22 | -0.28 | -0.05 | -0.08 | 0.30 | 0.05 | 0.11 | 0.17 |
growth-% | -82.33 % | 111.41 % | 46.71 % | |||||
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-% | -43.18 % | 41.75 % | 4.99 % | 51.97 % | 84.24 % | 71.93 % | 67.99 % | 78.34 % |
EBIT-% (adj.) | -180.13 % | 9.22 % | 11.90 % | 5.29 % | 63.90 % | 21.30 % | 49.08 % | 43.86 % |
EBIT-% | -180.13 % | 9.22 % | -42.74 % | 5.29 % | 63.90 % | 21.30 % | 49.08 % | 43.86 % |
ROE | -233.73 % | -111.04 % | -58.90 % | -66.60 % | 75.17 % | 6.74 % | 12.89 % | 16.32 % |
ROI | -210.48 % | 2.70 % | -10.07 % | 1.41 % | 55.35 % | 6.80 % | 12.95 % | 16.40 % |
Valuation
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 1.05 | 0.88 | 0.81 | 1.28 | 0.77 | 0.77 | 0.77 | 0.77 |
Shares | 328.35 | 469.75 | 724.61 | 724.61 | 1,476.76 | 1,476.76 | 1,476.76 | 1,476.76 |
Market cap | 345.42 | 414.32 | 587.66 | 926.77 | 1,137.11 | 1,137.11 | 1,137.11 | 1,137.11 |
Enterprise value | 383.65 | 549.60 | 880.83 | 1,198.20 | 611.24 | 512.33 | 480.97 | 249.00 |
EV/S | 1.37 | 4.66 | 7.01 | 9.39 | 0.90 | 1.37 | 1.41 | 0.44 |
EV/EBITDA | - | 11.16 | 140.53 | 18.07 | 1.07 | 1.91 | 2.07 | 0.57 |
EV/EBIT (adj.) | - | 50.54 | 58.91 | 177.62 | 1.41 | 6.44 | 2.87 | 1.01 |
EV/EBIT | - | 50.54 | - | 177.62 | 1.41 | 6.44 | 2.87 | 1.01 |
P/E (adj.) | - | - | - | - | 2.55 | 14.41 | 6.81 | 4.64 |
P/E | - | - | - | - | 2.55 | 14.41 | 6.81 | 4.64 |
P/B | 56.09 | 1.81 | 4.78 | 16.32 | 1.00 | 0.94 | 0.83 | 0.70 |
P/S | 1.23 | 3.51 | 4.68 | 7.26 | 1.67 | 3.04 | 3.33 | 2.03 |
Dividend yield | ||||||||
Equity ratio | 1.04 % | 32.24 % | 18.22 % | 7.61 % | 89.49 % | 90.34 % | 91.38 % | 91.73 % |
Gearing ratio | 620.69 % | 59.20 % | 238.70 % | 477.99 % | -46.46 % | -51.60 % | -47.62 % | -54.73 % |
Quarter data
Q3/22 | Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23e | Q4/23e | 2023e | Q1/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 38.67 | 33.64 | 127.60 | 26.66 | 43.24 | 432.80 | 176.31 | 679.01 | |
EBITDA | 24.35 | 19.30 | 66.31 | 4.05 | 14.09 | 403.55 | 150.30 | 571.99 | |
EBIT | 8.98 | 4.32 | 6.75 | -11.60 | -2.95 | 350.76 | 97.66 | 433.87 | |
Profit before taxes | -7.49 | -12.30 | -54.40 | -24.73 | 24.12 | 349.96 | 96.77 | 446.13 | |
Net income | -7.79 | -16.76 | -59.81 | -24.93 | 24.74 | 349.96 | 96.77 | 446.74 |
Showing All content types