G5 Entertainment AB (publ)

G5EN.ST

G5EN.STG5 Entertainment AB (publ) SE flag

Stockholm Stock Exchange

123.60

SEK

-2.40

(-1.90%)

15.22EPS

8.12P/E

976.44MMarket Cap

May 07Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

G5 Entertainment AB (publ)

G5EN.ST

(Stockholm Stock Exchange)

Recent

price

123.60

P/E

ratio

8.12

div

yld

6.23%

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 03/27

Stock

S&P500

-0.24

10.92

-39.23

26.22

30.72

120.31

2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
1.28	3.08	6.12	10.12	11.48	29.53	43.68	58.74	129.03	161.4	137.11	154.96	154.82	167.28	163.92	149.82	Revenue per Share
-0.17	1	1.86	2.77	-1.34	0.77	1.74	3.77	10.15	14.34	5.01	19.11	23.32	8	15.84	12.07	Basic EPS, GAAP
0.42	1.36	0.06	-0.47	-2.34	0.58	0.08	9.8	11.08	21.23	17.61	30.48	41.29	35.4	29.45	35.69	Free Cash Flow per Basic Share
- -	- -	- -	- -	- -	- -	- -	- -	0.75	2.47	2.5	2.5	6.37	7.06	8.01	7.98	Dividend per Share
0.46	1.37	3.2	5.82	4.01	4.74	6.49	10.26	19.66	32.14	34.62	52.19	70.7	72.73	83.43	88.84	Book Value per Share
0.49	0.9	3.23	2.92	4.41	3.45	3.04	5.66	13.07	16.63	19.37	25.96	25.61	25.77	33.33	39.98	Tangible Book Value per Share
7	7	8	8	9	9	9	9	9	9	9	9	8	8	8	8	Basic Weighted Avg Shares
9	23	47	81	100	260	384	517	1,135	1,450	1,233	1,356	1,316	1,400	1,320	1,172	Sales/Revenue/Turnover
-15.83	38.53	38.61	34.12	-11.46	4.02	5.88	7.38	8.1	9.87	4.24	14.29	16.81	4.14	8.57	8.2	Operating Margin (%)
- -	- -	6	12	21	19	30	46	58	92	118	121	133	151	157	- -	Depreciation Expense
-1	7	14	22	-12	7	15	33	89	129	45	167	198	67	128	94	Net Income, GAAP
- -	14.87	19.95	14.04	- -	20.93	22.49	12.71	12.32	10.3	12.92	11.41	5.2	11.46	6.67	6.83	Effective Tax Rate (%)
-13.13	32.44	30.34	27.41	-11.66	2.62	3.99	6.42	7.86	8.88	3.65	12.33	15.06	4.78	9.67	8.06	Profit Margin (%)
3	6	23	22	34	26	20	37	89	74	109	156	179	185	226	246	Working Capital
- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	LT Debt
11	18	44	66	89	104	123	161	230	347	386	432	492	489	491	513	Total Equity
- -	48.04	40.85	37.33	- -	8.17	14.81	21.88	36.85	37.35	10.52	36.38	41.15	9.97	20.88	17.02	Return on Invested Capital (%)
- -	107.25	82.02	62.6	- -	17.77	31.02	45.06	67.84	55.8	15.36	43.79	37.7	11.11	19.97	13.88	Return on Capital (%)
- -	109.53	82.02	62.6	-28.64	17.77	31.02	45.06	67.84	55.8	15.01	43.56	37.48	11.07	19.93	13.91	Return on Common Equity (%)

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	38.23%	-1.45%	-5.73%
Net Income, GAAP	54.56%	49.85%	90.56%
Free Cash Flow	1,236.58%	9.5%	-19.97%
Total Cash Common Dividend	- -	32.84%	9.18%
Total Equity	19.67%	7.36%	0.54%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Similar Companies: Take-Two Interactive Software, Inc. (TTWO)
Sohu.com Limited (SOHU)
Gamelancer Media Corp. (GMNG.CN)
Shenzhen Zqgame Co., Ltd (300052.SZ)
Nippon Ichi Software, Inc. (3851.T)
Aeria Inc. (3758.T)
Business: G5 Entertainment AB (publ) develops and publishes free-to-play games for smartphones, tablets, and personal computers in Sweden. Its primary portfolio of games includes Hidden City, Jewels of Rome, Sherlock, Jewels of the Wild West, Mahjong Journey, The Secret Society, Jewels of Egypt, Homicide Squad, Sheriff of Mahjong, and Match Town Makeover. The company distributes games through Apple App Store, Microsoft Store, Google Play, Amazon Appstore, and Mac App Store, as well as its proprietary store.G5 Entertainment AB (publ) was founded in 2001 and is headquartered in Stockholm, Sweden.

	Mar'24	Jun'24	Sep'24
ST Debt	- -	- -	- -
LT Borrowings	- -	- -	- -
LT Finance Leases	- -	- -	- -
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	8	8	8
Market Capitalization	977	909	714

2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
1.28	3.08	6.12	10.12	11.48	29.53	43.68	58.74	129.03	161.4	137.11	154.96	154.82	167.28	163.92	149.82	Revenue per Share
-0.17	1	1.86	2.77	-1.34	0.77	1.74	3.77	10.15	14.34	5.01	19.11	23.32	8	15.84	12.07	Basic EPS, GAAP
0.42	1.36	0.06	-0.47	-2.34	0.58	0.08	9.8	11.08	21.23	17.61	30.48	41.29	35.4	29.45	35.69	Free Cash Flow per Basic Share
- -	- -	- -	- -	- -	- -	- -	- -	0.75	2.47	2.5	2.5	6.37	7.06	8.01	7.98	Dividend per Share
0.46	1.37	3.2	5.82	4.01	4.74	6.49	10.26	19.66	32.14	34.62	52.19	70.7	72.73	83.43	88.84	Book Value per Share
0.49	0.9	3.23	2.92	4.41	3.45	3.04	5.66	13.07	16.63	19.37	25.96	25.61	25.77	33.33	39.98	Tangible Book Value per Share
7	7	8	8	9	9	9	9	9	9	9	9	8	8	8	8	Basic Weighted Avg Shares
9	23	47	81	100	260	384	517	1,135	1,450	1,233	1,356	1,316	1,400	1,320	1,172	Sales/Revenue/Turnover
-15.83	38.53	38.61	34.12	-11.46	4.02	5.88	7.38	8.1	9.87	4.24	14.29	16.81	4.14	8.57	8.2	Operating Margin (%)
- -	- -	6	12	21	19	30	46	58	92	118	121	133	151	157	- -	Depreciation Expense
-1	7	14	22	-12	7	15	33	89	129	45	167	198	67	128	94	Net Income, GAAP
- -	14.87	19.95	14.04	- -	20.93	22.49	12.71	12.32	10.3	12.92	11.41	5.2	11.46	6.67	6.83	Effective Tax Rate (%)
-13.13	32.44	30.34	27.41	-11.66	2.62	3.99	6.42	7.86	8.88	3.65	12.33	15.06	4.78	9.67	8.06	Profit Margin (%)
3	6	23	22	34	26	20	37	89	74	109	156	179	185	226	246	Working Capital
- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	LT Debt
11	18	44	66	89	104	123	161	230	347	386	432	492	489	491	513	Total Equity
- -	48.04	40.85	37.33	- -	8.17	14.81	21.88	36.85	37.35	10.52	36.38	41.15	9.97	20.88	17.02	Return on Invested Capital (%)
- -	107.25	82.02	62.6	- -	17.77	31.02	45.06	67.84	55.8	15.36	43.79	37.7	11.11	19.97	13.88	Return on Capital (%)
- -	109.53	82.02	62.6	-28.64	17.77	31.02	45.06	67.84	55.8	15.01	43.56	37.48	11.07	19.93	13.91	Return on Common Equity (%)

Year	Q1	Q2	Q3	Q4	FY
2022	5.91	-0.31	-3.11	- -	8
2023	5.85	4.96	3.83	- -	15.84
2024	4.76	3.02	3.14	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	333	344	360	364	1,400
2023	345	331	327	317	1,320
2024	297	288	270	- -	- -

	Mar'24	Jun'24	Sep'24
Total Current Assets	402	331	369
Accounts Receivable, Net	22	26	23
Cash, Cash Equivalents & STI	256	196	246
Inventories	- -	- -	- -
Total Current Liabilities	136	105	123
Payables & Accruals	- -	- -	- -
ST Debt	- -	- -	- -
Deferred Revenue	- -	- -	- -

G5 Entertainment AB (publ)

Growth Rates

(avg. rate of change)

Growth Rates

(avg. rate of change)

Capital Structure

Working Capital

Quarterly Earnings Per Share

Year

Quarterly Dividends Per Share

Year

Quarterly Revenue

Year