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

Introduce me >

Social media

facebook   Meet us at Facebook

facebook   Follow us on Twitter

   Follow us on LinkedIn 

G5 Entertainment

SEKm 2018 2019e 2020e
Sales 1450 1256 1319
Sales growth (%) 27,7 -13,4 5
EBITDA 232 269 268
EBITDA margin (%) 16 21,4 20,3
EBIT adj 143 157 133
EBIT adj margin (%) 9,9 12,5 10,1
Pretax profit 144 157 132
EPS rep 14,34 14,89 12,35
EPS growth (%) 47,4 3,9 -17,1
EPS adj 14,34 14,89 12,35
DPS 3,6 4,7 5,7
EV/EBITDA (x) 4,3 2,3 2,3
EV/EBIT adj (x) 6,9 4 4,6
P/E (x) 8,8 5,9 7,1
P/E adj (x) 8,8 5,9 7,1
EV/sales (x) 0,7 0,5 0,5
FCF yield (%) 6,6 8,9 8,4
Dividend yield (%) 2,9 5,4 6,5
Net IB debt/EBITDA -0,9 -0,8 -0,9
SEKm 2018 2019e 2020e
Sales 1450 1256 1319
COGS -703 -581 -604
Gross profit 747 675 715
Other operating items -515 -405 -447
EBITDA 232 269 268
Depreciation on tangibles 0 0 0
Depreciation on intangibles -89 -112 -135
EBITA 143 157 133
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 143 157 133
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 144 157 132
Tax -15 -22 -20
Net profit 129 136 112
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 129 136 112
EPS 14,34 14,89 12,35
EPS Adj 14,34 14,89 12,35
Total extraordinary items after tax 0 0 0
Tax rate (%) -10,3 -13,7 -15
Gross margin (%) 51,5 53,7 54,2
EBITDA margin (%) 16 21,4 20,3
EBITA margin (%) 9,9 12,5 10,1
EBIT margin (%) 9,9 12,5 10,1
Pretax margin (%) 9,9 12,5 10
Net margin (%) 8,9 10,8 8,5
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 27,7 -13,4 5
EBITDA growth (%) 54,2 15,9 -0,6
EBIT growth (%) 41 9,7 -15,7
Net profit growth (%) 44,2 5,3 -17,1
EPS growth (%) 47,4 3,9 -17,1
Profitability 2018 2019 2020
ROE (%) 44,6 33,6 22,7
ROE Adj (%) 44,6 33,6 22,7
ROCE (%) 49 38,5 26,3
ROCE Adj(%) 49 38,5 26,3
ROIC (%) 96,9 69,4 41,9
ROIC Adj (%) 96,9 69,4 41,9
Adj earnings numbers 2018 2019 2020
EBITDA Adj 232 269 268
EBITDA Adj margin (%) 16 21,4 20,3
EBITA Adj 143 157 133
EBITA Adj margin (%) 9,9 12,5 10,1
EBIT Adj 143 157 133
EBIT Adj margin (%) 9,9 12,5 10,1
Pretax profit Adj 144 157 132
Net profit Adj 129 136 112
Net profit to shareholders Adj 129 136 112
Net Adj margin (%) 8,9 10,8 8,5
SEKm 2018 2019e 2020e
EBITDA 232 269 268
Net financial items 0 0 0
Paid tax -15 -22 -20
Non-cash items 0 0 0
Cash flow before change in WC 218 248 247
Change in WC 62 -37 -4
Operating cash flow 218 225 243
CAPEX tangible fixed assets 0 0 0
CAPEX intangible fixed assets -143 -154 -176
Acquisitions and disposals 0 0 0
Free cash flow 75 71 67
Dividend paid -22 -32 -42
Share issues and buybacks 0 0 0
Other non cash items 41 -28 0
Decrease in net IB debt 93 10 24
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 0 0 0
Indefinite intangible assets 0 0 0
Definite intangible assets 198 243 284
Tangible fixed assets 11 32 32
Other fixed assets 64 46 46
Fixed assets 274 321 362
Inventories 0 0 0
Receivables 121 164 174
Other current assets 0 0 0
Cash and liquid assets 139 178 202
Total assets 533 662 738
Shareholders equity 347 460 530
Minority 0 0 0
Total equity 347 460 530
Long-term debt 0 10 10
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 186 192 198
Other current liabilities 0 0 0
Total liabilities and equity 260 424 533
Net IB debt -203 -213 -238
Net IB debt excl. pension debt -203 -213 -238
Capital invested 145 247 292
Working capital -65 -28 -24
EV breakdown 2018 2019 2020
Market cap. diluted (m) 1127 798 798
Net IB debt Adj -139 -167 -192
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 989 631 606
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 303 210,1 188,4
Capital invested turnover (%) 1092,3 642,2 489,3
Capital employed turnover (%) 495,2 307,3 261,1
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 12,8 15,1 14,8
Working capital / sales (%) -2,3 -3,7 -2
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) -58,4 -46,4 -44,8
Net debt / market cap (%) -6,7 -27,1 -30,2
Equity ratio (%) 65,1 69,4 71,8
Net IB debt adj. / equity (%) -39,9 -36,4 -36,2
Current ratio (%) 139,7 177,7 190,1
EBITDA / net interest (%) -147108,2 146356 65074,3
Net IB debt / EBITDA (%) -87,3 -79,1 -88,7
Interest cover (%) -90788,6 85504,9 32262,7
SEKm 2018 2019e 2020e
Shares outstanding adj. 9 9 9
Fully diluted shares Adj 9 9 9
EPS 14,34 14,89 12,35
Dividend per share Adj 3,6 4,7 5,7
EPS Adj 14,34 14,89 12,35
BVPS 38,68 51,17 58,99
BVPS Adj 16,63 24,12 27,33
Net IB debt / share -22,6 -23,7 -26,4
Share price 338,35 87,6 87,6
Market cap. (m) 3040 787 787
Valuation 2018 2019 2020
P/E 8,8 5,9 7,1
EV/sales 0,68 0,5 0,46
EV/EBITDA 4,3 2,3 2,3
EV/EBITA 6,9 4 4,6
EV/EBIT 6,9 4 4,6
Dividend yield (%) 2,9 5,4 6,5
FCF yield (%) 6,6 8,9 8,4
P/BVPS 3,24 1,71 1,48
P/BVPS Adj 7,55 3,63 3,2
P/E Adj 8,8 5,9 7,1
EV/EBITDA Adj 4,3 2,3 2,3
EV/EBITA Adj 6,9 4 4,6
EV/EBIT Adj 6,9 4 4,6
EV/cap. employed 2,8 1,3 1,1
Investment ratios 2018 2019 2020
Capex / sales 9,8 12,3 13,4
Capex / depreciation 160,5 137,8 130,7
Capex tangibles / tangible fixed assets 0 0 0
Capex intangibles / definite intangibles 72,1 63,5 62
Depreciation on intangibles / definite intangibles 44,9 46,1 47,5
Depreciation on tangibles / tangibles 0 0 0

Key Figure Counter

It is not always easy to generate comparative valuations. Therefore, in order to make it easier for you as an investor, we have created this key figure calculator. Enter share price in the field below and then select the year in which you want to retrieve the financial data.

Update

P/E

Learn more

A common valuation multiple, the share price is divided by earnings per share.

P/E ratio stands for Price and Earnings. By dividing a company's market cap to its earnings, investors get a key ratio which they are able to compare between different companies. The ratio can either be calculated on historical or forward-looking numbers. 

It is important to notice that earnings are calculated after taxes, which mean that they can vary between companies due to different accounting standards.

7,1

EV/EBIT

Learn more

EV stands for Enterprise Value and is calculated as a company's markets cap in addition to its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. 

EBIT is the Earnings Before Interest and Taxes which is the operating income. This result, in comparison to the P/E ratio, is not affected by any financial items.

(
)
4,1

EV/Sales

Learn more

EV stands for Enterprise Value and is calculated as a company's market cap adjusted for its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. S is the company's total sales.

(
)
0,4

P/BVPS

Learn more

P/B stands for Price to Book, which is used to compare a share's market cap to its book value. A P/B ratio that is below one is considered to be valued below its assets.

Companies with high return on equity are usually associated with high P/B ratios, and vice versa. 

 

(
)
1,5