GAMING INNOVATION GROUP INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 31.6 NOK | -0.94% |
|
+1.12% | +5.86% |
| May. 07 | Transcript : Gaming Innovation Group Inc., Q1 2024 Earnings Call, May 07, 2024 | |
| May. 07 | Gaming Innovation Group Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 74.64 | 103 | 173.7 | 306.3 | 343 | 357.5 | - | - |
| Enterprise Value (EV) 1 | 131.3 | 140.6 | 207.8 | 355.7 | 409 | 437.2 | 399.5 | 357.5 |
| P/E ratio | - | -5.72 x | - | 83.1 x | 24.2 x | 14.8 x | 9.08 x | 6.46 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.61 x | 1.24 x | 2.1 x | 2.86 x | 2.7 x | 2.31 x | 1.99 x | 1.77 x |
| EV / Revenue | 1.07 x | 1.69 x | 2.52 x | 3.32 x | 3.22 x | 2.82 x | 2.23 x | 1.77 x |
| EV / EBITDA | 9.31 x | 11.2 x | 10 x | 10.9 x | 6.8 x | 7.03 x | 5.08 x | 3.76 x |
| EV / FCF | 19.9 x | 12.6 x | 52.4 x | -21.9 x | -28.5 x | 12.1 x | 7.13 x | 5.86 x |
| FCF Yield | 5.03% | 7.92% | 1.91% | -4.57% | -3.51% | 8.24% | 14% | 17.1% |
| Price to Book | - | 2.87 x | 14.6 x | 4.48 x | - | 3.04 x | 2.27 x | 1.68 x |
| Nbr of stocks (in thousands) | 90,006 | 90,076 | 96,676 | 122,849 | 129,003 | 131,180 | - | - |
| Reference price 2 | 0.8293 | 1.144 | 1.797 | 2.493 | 2.658 | 2.726 | 2.726 | 2.726 |
| Announcement Date | 2/14/20 | 2/23/21 | 2/15/22 | 2/15/23 | 2/14/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 123 | 83.03 | 82.57 | 107 | 126.9 | 154.9 | 179.2 | 202.2 |
| EBITDA 1 | 14.1 | 12.59 | 20.75 | 32.54 | 60.11 | 62.22 | 78.61 | 94.97 |
| EBIT 1 | -55.74 | -8.665 | 7.021 | 11.8 | 33.3 | 37.35 | 54.15 | 70.68 |
| Operating Margin | -45.32% | -10.44% | 8.5% | 11.02% | 26.24% | 24.12% | 30.21% | 34.95% |
| Earnings before Tax (EBT) 1 | -64.08 | -15.61 | -0.116 | 7.77 | 19.24 | 25.21 | 39.09 | 53.74 |
| Net income 1 | -64.71 | -17.68 | -0.062 | 3.104 | 17.64 | 23.08 | 35.6 | 49.06 |
| Net margin | -52.61% | -21.3% | -0.08% | 2.9% | 13.91% | 14.9% | 19.86% | 24.26% |
| EPS 2 | - | -0.2000 | - | 0.0300 | 0.1100 | 0.1847 | 0.3002 | 0.4219 |
| Free Cash Flow 1 | 6.604 | 11.14 | 3.967 | -16.25 | -14.35 | 36 | 56 | 61 |
| FCF margin | 5.37% | 13.41% | 4.8% | -15.19% | -11.31% | 23.24% | 31.24% | 30.17% |
| FCF Conversion (EBITDA) | 46.84% | 88.45% | 19.12% | - | - | 57.86% | 71.23% | 64.23% |
| FCF Conversion (Net income) | - | - | - | - | - | 156.01% | 157.29% | 124.33% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 2/14/20 | 2/23/21 | 2/15/22 | 2/15/23 | 2/14/24 | - | - | - |
1EUR in Million2EUR
Estimates
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 22.99 | 19.1 | 22.12 | 27.4 | 30.06 | 32.57 | 34.9 | 35.06 | 35.65 | 36.24 | 37.18 | 39.33 | 44.25 |
| EBITDA 1 | 5.58 | 6.5 | 8.305 | 8.02 | 10.28 | 11.25 | 13.62 | 23.04 | 12.24 | 12.6 | 14.27 | 16.04 | 19.6 |
| EBIT 1 | 1.825 | 2.9 | 2.398 | 2.479 | 4.038 | 5.588 | 6.553 | 16.59 | 4.6 | 10.3 | 8.088 | 9.858 | 13.42 |
| Operating Margin | 7.94% | 15.18% | 10.84% | 9.05% | 13.43% | 17.16% | 18.78% | 47.31% | 12.9% | 28.42% | 21.75% | 25.07% | 30.31% |
| Earnings before Tax (EBT) 1 | -0.942 | 1.731 | 2.23 | 1.317 | 2.492 | 4.206 | 6.633 | 10.73 | 2.895 | 9.854 | 5.251 | 7.144 | 10.62 |
| Net income 1 | -1.693 | 1.1 | 1.305 | 0.579 | 0.148 | 3.668 | 6.508 | 8.988 | -3.274 | 3.559 | 4.801 | 6.525 | 9.726 |
| Net margin | -7.36% | 5.76% | 5.9% | 2.11% | 0.49% | 11.26% | 18.65% | 25.64% | -9.18% | 9.82% | 12.91% | 16.59% | 21.98% |
| EPS 2 | -0.0200 | 0.0100 | 0.0100 | - | - | 0.0300 | 0.0500 | 0.0700 | -0.0300 | 0.0300 | 0.0475 | 0.0573 | 0.0772 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/15/22 | 5/10/22 | 8/16/22 | 11/9/22 | 2/15/23 | 5/4/23 | 8/16/23 | 11/8/23 | 2/14/24 | 5/7/24 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 56.6 | 37.6 | 34.1 | 49.4 | 66.1 | 79.6 | 42 | - |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 4.018 x | 2.983 x | 1.645 x | 1.519 x | 1.099 x | 1.28 x | 0.5342 x | - |
| Free Cash Flow 1 | 6.6 | 11.1 | 3.97 | -16.3 | -14.3 | 36 | 56 | 61 |
| ROE (net income / shareholders' equity) | -117% | -144% | 31% | 14.9% | 22.1% | 21.7% | 26.1% | 27.5% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 0.4000 | 0.1200 | 0.5600 | - | 0.9000 | 1.200 | 1.620 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 3.74 | 6.56 | 8.63 | 0.29 | 55.4 | 13 | 10 | 10 |
| Capex / Sales | 3.04% | 7.91% | 10.45% | 0.27% | 43.68% | 8.39% | 5.58% | 4.95% |
| Announcement Date | 2/14/20 | 2/23/21 | 2/15/22 | 2/15/23 | 2/14/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
2.726
EUR
Average target price
3.856
EUR
Spread / Average Target
+41.48%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +5.53% | 387M | |
| +15.85% | 35.46B | |
| +0.23% | 23.31B | |
| -10.50% | 21.19B | |
| +25.19% | 21.02B | |
| -15.89% | 20.59B | |
| -0.20% | 16.77B | |
| -0.76% | 9.84B | |
| -21.69% | 7.94B | |
| +5.99% | 7.56B |
- Stock Market
- Equities
- GIG Stock
- Financials Gaming Innovation Group Inc.
