Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
8 USD | +2.04% | -14.35% | -17.95% |
03:13pm | Stifel Adjusts Price Target on Gambling.com to $13 From $16, Keeps Buy Rating | MT |
02:50pm | B. Riley Adjusts Gambling.com Group's Price Target to $13 From $14.50, Keeps Buy Rating | MT |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 343.1 | 309.3 | 366.1 | 289.7 | - | - |
Enterprise Value (EV) 1 | 299.7 | 279.7 | 366.1 | 272.4 | 249.3 | 228.8 |
P/E ratio | 27.4 x | 153 x | 20.7 x | 10.9 x | 8.18 x | 7 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 8.11 x | 4.04 x | 3.37 x | 2.4 x | 2.02 x | 1.79 x |
EV / Revenue | 7.08 x | 3.66 x | 3.37 x | 2.26 x | 1.73 x | 1.42 x |
EV / EBITDA | 16.3 x | 11.6 x | 9.97 x | 6.43 x | 4.66 x | 3.64 x |
EV / FCF | 35.6 x | 29.5 x | - | 8.16 x | 5.22 x | - |
FCF Yield | 2.81% | 3.39% | - | 12.3% | 19.2% | - |
Price to Book | 4.29 x | 4.01 x | - | 2.3 x | 1.85 x | 1.87 x |
Nbr of stocks (in thousands) | 33,806 | 33,806 | 37,545 | 36,951 | - | - |
Reference price 2 | 10.15 | 9.150 | 9.750 | 7.840 | 7.840 | 7.840 |
Announcement Date | 3/24/22 | 3/23/23 | 3/21/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | 42.32 | 76.51 | 108.7 | 120.7 | 143.7 | 161.6 |
EBITDA 1 | - | 18.36 | 24.07 | 36.72 | 42.35 | 53.52 | 62.94 |
EBIT 1 | - | 11.39 | 1.877 | 21.78 | 31.52 | 42.93 | 53.14 |
Operating Margin | - | 26.92% | 2.45% | 20.04% | 26.11% | 29.87% | 32.89% |
Earnings before Tax (EBT) 1 | - | 12.16 | 2.9 | 20.14 | 31.52 | 41.07 | 50.98 |
Net income 1 | 15.15 | 12.45 | 2.39 | 18.26 | 28.22 | 37.06 | 43.5 |
Net margin | - | 29.42% | 3.12% | 16.81% | 23.38% | 25.79% | 26.92% |
EPS 2 | 0.4900 | 0.3700 | 0.0600 | 0.4700 | 0.7180 | 0.9583 | 1.120 |
Free Cash Flow 1 | - | 8.423 | 9.467 | - | 33.4 | 47.8 | - |
FCF margin | - | 19.9% | 12.37% | - | 27.67% | 33.26% | - |
FCF Conversion (EBITDA) | - | 45.89% | 39.33% | - | 78.87% | 89.31% | - |
FCF Conversion (Net income) | - | 67.64% | 396.11% | - | 118.36% | 128.97% | - |
Dividend per Share 2 | - | - | - | - | - | - | - |
Announcement Date | 6/25/21 | 3/24/22 | 3/23/23 | 3/21/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 10.12 | 10.29 | 19.58 | 15.92 | 19.65 | 21.35 | 26.69 | 25.97 | 23.46 | 32.53 | 29.22 | 26.7 | 28.92 | 35.88 | 33.8 |
EBITDA 1 | 3.464 | 2.272 | 7.187 | 3.617 | 6.413 | 6.855 | 10.67 | 9.424 | 6.054 | 10.57 | 10.16 | 7.854 | 9.84 | 15.44 | 12.74 |
EBIT 1 | 2.401 | 0.623 | 4.277 | 0.6 | 0.156 | -0.305 | 9.01 | 6.822 | 4.715 | 8.17 | 7.891 | 5.146 | 7.272 | 12.25 | 10.24 |
Operating Margin | 23.72% | 6.05% | 21.84% | 3.77% | 0.79% | -1.43% | 33.76% | 26.27% | 20.1% | 25.12% | 27.01% | 19.27% | 25.14% | 34.14% | 30.3% |
Earnings before Tax (EBT) 1 | 2.694 | 1.311 | 4.857 | 0.186 | 2.601 | -4.739 | 7.695 | 0.921 | 5.31 | 6.215 | 8.381 | 4.872 | 7.343 | 11.92 | 9.583 |
Net income 1 | 4.675 | 0.867 | 4.488 | 0.056 | 2.261 | -4.409 | 6.595 | 0.278 | 5.013 | 6.374 | 7.299 | 4.3 | 6.32 | 10.66 | 9.1 |
Net margin | 46.18% | 8.42% | 22.92% | 0.35% | 11.51% | -20.65% | 24.71% | 1.07% | 21.37% | 19.59% | 24.98% | 16.1% | 21.85% | 29.71% | 26.92% |
EPS 2 | 0.1300 | 0.0200 | 0.1200 | - | 0.0600 | -0.1200 | 0.1700 | 0.0100 | 0.1300 | 0.1600 | 0.1900 | 0.1120 | 0.1660 | 0.2740 | 0.2375 |
Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 11/18/21 | 3/24/22 | 5/31/22 | 8/29/22 | 11/17/22 | 3/23/23 | 5/18/23 | 8/17/23 | 11/15/23 | 3/21/24 | 5/16/24 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | - | 43.4 | 29.7 | - | 17.3 | 40.4 | 60.9 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | 8.42 | 9.47 | - | 33.4 | 47.8 | - |
ROE (net income / shareholders' equity) | - | - | - | - | 24.7% | 29.5% | 31.3% |
ROA (Net income/ Total Assets) | - | - | - | - | 21.9% | 25% | 28.5% |
Assets 1 | - | - | - | - | 128.9 | 148.3 | 152.6 |
Book Value Per Share 2 | - | 2.360 | 2.280 | - | 3.410 | 4.240 | 4.200 |
Cash Flow per Share 2 | - | - | - | - | 0.7700 | 0.9300 | 1.210 |
Capex 1 | - | 5.57 | 9.29 | - | 3.7 | 4 | - |
Capex / Sales | - | 13.17% | 12.14% | - | 3.06% | 2.78% | - |
Announcement Date | 6/25/21 | 3/24/22 | 3/23/23 | 3/21/24 | - | - | - |
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. | |
---|---|---|
-16.21% | 290M | |
+16.46% | 37.34B | |
-2.10% | 23.42B | |
-8.80% | 21.93B | |
-8.10% | 21.63B | |
+26.61% | 21.42B | |
+13.38% | 19.35B | |
-0.81% | 9.92B | |
+7.23% | 7.74B | |
-23.83% | 7.64B |
- Stock Market
- Equities
- GAMB Stock
- Financials Gambling.com Group Limited