Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
12.76 USD | +6.29% | +6.63% | +80.05% |
May. 09 | Wedbush Ups Price Target on DoubleDown Interactive to $14.75 From $13.50, Keeps Outperform Rating | MT |
May. 08 | DoubleDown Interactive Seeks M&A Opportunities | CI |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 768.1 | 418.7 | 364.2 | 594.6 | - | - |
Enterprise Value (EV) 1 | 768.1 | 174.6 | 200.5 | 351.2 | 247.6 | 140 |
P/E ratio | - | - | 3.62 x | 5.56 x | 5.45 x | 5.31 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 2.11 x | 1.3 x | 1.18 x | 1.75 x | 1.7 x | 1.64 x |
EV / Revenue | 2.11 x | 0.54 x | 0.65 x | 1.04 x | 0.71 x | 0.39 x |
EV / EBITDA | 6.4 x | 1.72 x | 1.69 x | 2.93 x | 1.99 x | 1.08 x |
EV / FCF | 8,009,326 x | - | - | - | - | - |
FCF Yield | 0% | - | - | - | - | - |
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 | 12.00 | 12.00 | 12.00 |
Announcement Date | 2/8/22 | 2/7/23 | 2/13/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | 363.2 | 321 | 308.9 | 339.2 | 350.5 | 363 |
EBITDA 1 | - | 120.1 | 101.6 | 118.9 | 120 | 124.6 | 129.3 |
EBIT 1 | - | 98.73 | -43.98 | 118.2 | 117.5 | 123.4 | 128.1 |
Operating Margin | - | 27.18% | -13.7% | 38.27% | 34.63% | 35.19% | 35.28% |
Earnings before Tax (EBT) 1 | - | - | - | 131.1 | 135.6 | 141.6 | 145.6 |
Net income 1 | 53.62 | - | - | 100.4 | 105.2 | 109 | 112.1 |
Net margin | - | - | - | 32.51% | 31% | 31.1% | 30.89% |
EPS 2 | 26.20 | - | - | 2.030 | 2.160 | 2.200 | 2.260 |
Free Cash Flow | - | 95.9 | - | - | - | - | - |
FCF margin | - | 26.4% | - | - | - | - | - |
FCF Conversion (EBITDA) | - | 79.85% | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share 2 | - | - | - | - | - | - | - |
Announcement Date | 9/1/21 | 2/8/22 | 2/7/23 | 2/13/24 | - | - | - |
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 | 83.52 | 82.36 | 85.13 | 84.38 | 86.3 |
EBITDA 1 | 25.8 | 26.9 | 26.1 | 25 | 24.7 | 25.4 | 27.6 | 29.7 | 36.2 | 31.9 | 28.88 | 28.35 | 30.92 | 29.81 | 30.5 |
EBIT 1 | 23.59 | 24.68 | -47.98 | -45.34 | 24.66 | 25.39 | 27.52 | 29.68 | 35.6 | 31.06 | 28.3 | 27.78 | 30.34 | 29.51 | 30.2 |
Operating Margin | 27.33% | 28.88% | -59.56% | -57.54% | 32.37% | 32.72% | 36.6% | 40.67% | 42.84% | 35.23% | 33.89% | 33.72% | 35.64% | 34.97% | 35% |
Earnings before Tax (EBT) 1 | - | - | - | - | - | 30.43 | 31.92 | 34.73 | 34.07 | 38.35 | 31.62 | 31.18 | 34.41 | 33.65 | 34.7 |
Net income 1 | - | - | - | - | - | 23.67 | 24.36 | 26.93 | 25.45 | 30.31 | 24.33 | 24 | 26.52 | 25.91 | 26.72 |
Net margin | - | - | - | - | - | 30.51% | 32.4% | 36.9% | 30.63% | 34.39% | 29.13% | 29.14% | 31.15% | 30.71% | 30.96% |
EPS 2 | - | - | - | - | - | 0.4800 | 0.4900 | 0.5400 | 0.5100 | 0.6100 | 0.5100 | 0.5200 | 0.5200 | 0.5200 | 0.5400 |
Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 2/8/22 | 5/10/22 | 8/9/22 | 11/8/22 | 2/7/23 | 5/10/23 | 8/8/23 | 11/8/23 | 2/13/24 | 5/8/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | - | - | 244 | 164 | 243 | 347 | 455 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow | - | 95.9 | - | - | - | - | - |
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 | 0.16 | 0.2 | 0.2 |
Capex / Sales | - | - | - | 0.06% | 0.05% | 0.06% | 0.06% |
Announcement Date | 9/1/21 | 2/8/22 | 2/7/23 | 2/13/24 | - | - | - |
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. | |
---|---|---|
+80.05% | 595M | |
+6.38% | 33.66B | |
-6.01% | 22.11B | |
-12.57% | 20.96B | |
-17.29% | 19.29B | |
+10.90% | 18.88B | |
-0.48% | 16.99B | |
-2.08% | 9.52B | |
-25.75% | 7.7B | |
+1.24% | 7.2B |
- Stock Market
- Equities
- DDI Stock
- Financials DoubleDown Interactive Co., Ltd.