Press the button and be introduced to a new random company!

Introduce me >

UPCOMING EVENTS

We arrange several open investor events with our covered companies each year. Please subscribe to get information about our upcoming Introduce events. 

Sign up >

Social media

facebook   Meet us at Facebook

facebook   Follow us on Twitter

   Follow us on LinkedIn

ENLABS

Fast growing player in online gaming and affiliation

Enlabs (previously Nordic Leisure) owns and manages companies in the gaming sector through two divisions: Online Gambling and Media. The gambling segment includes casino, betting, poker and bingo, and the media segment has a focus on online gaming. Enlabs is primarily focused on Eastern Europe and emerging markets, with both land-based betting shops and online casinos. The company's portfolio includes brands such as Optibet, GoldClubCasino, Best brands, Score24 and ComSkill Media. The company aims to grow organically and through acquisitions.

In addition to the growth of the underlying online gaming market, a shift from markets with illegal unregulated sales now becoming legal and regulated should benefit Enlabs. This change is due to regulatory measures combined with consumer awareness. Furthermore, Enlabs is financially positioned for more M&A in regulated emerging markets. We would expect higher operating margins if the new media vertical expands further.

Enlabs is facing regulatory risk when operating in the iGaming-industry both by owning and managing operators as well as within affiliation. The competiveness of the industry means that the company needs to keep improving its product offering to maintain active customers and to keep increasing the total amount of deposits. Additionally, sportsbook margins may decline depending on sports results as well as if customers find the odds favorable.

EURm 2018 2019e 2020e
Sales 31 39 48
Sales growth (%) 30,2 25,9 25
EBITDA 9 12 15
EBITDA margin (%) 30,7 30,7 31
EBIT adj 8 10 13
EBIT adj margin (%) 24,6 25,6 26,4
Pretax profit 7 10 13
EPS rep 0,11 0,15 0,19
EPS growth (%) 53,3 37,9 27,9
EPS adj 0,12 0,15 0,19
DPS 0 0 0
EV/EBITDA (x) 9,7 8,4 6
EV/EBIT adj (x) 12,2 10 7
P/E (x) 15,1 12 9,4
P/E adj (x) 14 12 9,4
EV/sales (x) 3 2,6 1,9
FCF yield (%) 4,5 4,8 8,5
Dividend yield (%) 0 0 0
Net IB debt/EBITDA -1,3 -1,2 -1,6
EURm 2018 2019e 2020e
Sales 31 39 48
COGS -8 -10 -12
Gross profit 23 29 36
Other operating items -13 -17 -21
EBITDA 9 12 15
Depreciation on tangibles 0 0 0
Depreciation on intangibles -2 -2 -2
EBITA 7 10 13
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 7 10 13
Other financial items 0 0 0
Net financial items 0 0 0
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 7 10 13
Tax 0 0 -1
Net profit 7 9 12
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 7 9 12
EPS 0,11 0,15 0,19
EPS Adj 0,12 0,15 0,19
Total extraordinary items after tax -0,5 0 0
Tax rate (%) -0,1 -3,7 -5
Gross margin (%) 73,8 74 74,3
EBITDA margin (%) 30,7 30,7 31
EBITA margin (%) 22,9 25,6 26,4
EBIT margin (%) 22,9 25,6 26,4
Pretax margin (%) 22,4 25,5 26,5
Net margin (%) 22,4 24,6 25,1
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 30,2 25,9 25
EBITDA growth (%) 39,5 25,8 26,4
EBIT growth (%) 33,3 40,6 29,4
Net profit growth (%) 53,3 37,9 27,9
EPS growth (%) 53,3 37,9 27,9
Profitability 2018 2019 2020
ROE (%) 24,4 26,6 26,5
ROE Adj (%) 26,3 26,6 26,5
ROCE (%) 24,1 27,2 27,2
ROCE Adj(%) 26 27,2 27,2
ROIC (%) 36,3 42,7 46,4
ROIC Adj (%) 39 42,7 46,4
Adj earnings numbers 2018 2019 2020
EBITDA Adj 10 12 15
EBITDA Adj margin (%) 32,5 30,7 31
EBITA Adj 8 10 13
EBITA Adj margin (%) 24,6 25,6 26,4
EBIT Adj 8 10 13
EBIT Adj margin (%) 24,6 25,6 26,4
Pretax profit Adj 7 10 13
Net profit Adj 7 9 12
Net profit to shareholders Adj 7 9 12
Net Adj margin (%) 24,2 24,6 25,1
EURm 2018 2019e 2020e
Other non cash items 1 -3 0
Decrease in net IB debt 6 3 10
Balance Sheet (EURm) 2018 2019 2020
Goodwill 13 17 17
Indefinite intangible assets 0 0 0
Definite intangible assets 6 3 3
Tangible fixed assets 2 5 7
Other fixed assets 0 0 0
Fixed assets 21 26 28
Inventories 0 0 0
Receivables 3 7 9
Other current assets 0 0 0
Cash and liquid assets 12 16 25
Total assets 36 48 63
Shareholders equity 31 40 52
Minority 0 0 0
Total equity 31 40 52
Long-term debt 0 1 1
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 0 0 0
Other long-term liabilities 0 0 0
Short-term debt 0 0 0
Accounts payable 5 8 10
Other current liabilities 0 0 0
Total liabilities and equity 20 31 36
Net IB debt -12 -15 -24
Net IB debt excl. pension debt -12 -15 -24
Capital invested 20 25 27
Working capital -1 -1 0
EV breakdown 2018 2019 2020
Market cap. diluted (m) 104 114 114
Net IB debt Adj -12 -15 -24
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity 0 0 0
EV 92 99 89
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 90,8 91,3 86,9
Capital invested turnover (%) 158,6 173,5 184,5
Capital employed turnover (%) 105,5 106,6 102,9
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 15,3 15,7 17,9
Working capital / sales (%) -4,2 -2,2 -1,1
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) -37,8 -37,2 -47,1
Net debt / market cap (%) -8,8 -13 -21,4
Equity ratio (%) 87,3 81,9 82,6
Net IB debt adj. / equity (%) -37,7 -37,1 -47
Current ratio (%) 340,2 300,3 357,9
EBITDA / net interest (%) 6963,7 63099,2 -731188,7
Net IB debt / EBITDA (%) -126,6 -124,4 -162,9
Interest cover (%) 5188,9 52564,4 -623556,7
EBITDA 9 12 15
Net financial items 0 0 0
Paid tax 0 0 -1
Non-cash items 0 0 0
Cash flow before change in WC 9 11 14
Change in WC 0 0 0
Operating cash flow 8 10 14
CAPEX tangible fixed assets 0 0 0
CAPEX intangible fixed assets -4 -4 -4
Acquisitions and disposals 0 0 0
Free cash flow 5 5 10
Dividend paid 0 0 0
Share issues and buybacks 0 0 0
EURm 2018 2019e 2020e
Shares outstanding adj. 63 63 63
Fully diluted shares Adj 63 63 63
EPS 0,11 0,15 0,19
Dividend per share Adj 0 0 0
EPS Adj 0,12 0,15 0,19
BVPS 0,5 0,63 0,83
BVPS Adj 0,21 0,3 0,5
Net IB debt / share -0,2 -0,2 -0,4
Share price 2,15 1,81 1,81
Market cap. (m) 135 114 114
Valuation 2018 2019 2020
P/E 15,1 12 9,4
EV/sales 2,99 2,57 1,85
EV/EBITDA 9,7 8,4 6
EV/EBITA 13,1 10 7
EV/EBIT 13,1 10 7
Dividend yield (%) 0 0 0
FCF yield (%) 4,5 4,8 8,5
P/BVPS 3,29 2,87 2,2
P/BVPS Adj 8,03 5,96 3,64
P/E Adj 14 12 9,4
EV/EBITDA Adj 9,2 8,4 6
EV/EBITA Adj 12,2 10 7
EV/EBIT Adj 12,2 10 7
EV/cap. employed 2,9 2,4 1,7
Investment ratios 2018 2019 2020
Capex / sales 11,8 11 9,3
Capex / depreciation 150,8 214,7 202,9
Capex tangibles / tangible fixed assets 0 0 0
Capex intangibles / definite intangibles 60,7 133,3 140,4
Depreciation on intangibles / definite intangibles 40,3 62,1 69,2
Depreciation on tangibles / tangibles 0 0 0

Equity research

Read earlier research

Media

View more media

Main shareholders

Nordic Leisure

Main shareholders Share capital % Voting shares % Verified
Niklas Braathen 22.5 % 22.5 % 6 May 2019
Atletico Nordic B.V. 20.1 % 20.1 % 31 Dec 2015
Avanza Pension 8.5 % 8.5 % 31 Mar 2019
Anders Tangen 4.4 % 4.4 % 31 Mar 2019
Eric Leijonhufvud 3.2 % 3.2 % 31 Mar 2019
Vision Invest AB 2.7 % 2.7 % 31 Mar 2019
Kjell och Michael Pettersson Fastigheter AB 2.4 % 2.4 % 31 Mar 2019
Hans Isoz 2.2 % 2.2 % 31 Mar 2019
Filip Andersson 2.1 % 2.1 % 31 Mar 2019
Michael Pettersson 2.0 % 2.0 % 31 Mar 2019
Source: Holdings by Modular Finance AB

Insider list

Nordic Leisure

Name Quantity Code Date
Johan Bråthén - 15 200 SELL 6 May 2019
Johan Bråthén - 12 500 SELL 6 May 2019
Johan Bråthén - 2 990 SELL 6 May 2019
Johan Bråthén - 10 000 SELL 6 May 2019
Johan Bråthén - 15 000 SELL 6 May 2019
Sami Koponen - 5 000 SELL 6 May 2019
Peter Åström + 500 000 BUY 4 Apr 2019
Johan Bråthén -1 000 000 SELL 4 Apr 2019
Johan Bråthén - 500 000 SELL 4 Apr 2019
Peter Åström - 10 000 SELL 19 Mar 2019

Show More