Remedy Entertainment
16.34 EUR -0.49%Remedy Entertainment is a game developer. The business is primarily focused on the development of action games, with a particular focus on 3D technology. Examples of games developed by the company include several different versions of Alan Wake, Max Payne, and Control. Remedy also develops its own game engine and utility technology that powers many of the games. The company was founded in 1995 and has its headquarters in Espoo.
Log in to see the recommendation and risk by Inderes
Latest research
Extensive report
Analyst
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Mäki Markus Heimo Tapio | 23.7 % | 23.7 % |
Järvi Sami Antero | 4.2 % | 4.2 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Kaisa Salakka | 27.09.2023 | 15,038EUR |
Terhi Kauppi | 20.09.2022 | 9,230EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 41.1 | 44.7 | 43.6 | 33.9 | 50.4 | 59.5 | 68.2 | 101.1 |
growth-% | 29.8 % | 8.9 % | -2.5 % | -22.2 % | 48.6 % | 18.0 % | 14.6 % | 48.2 % |
EBITDA | 14.0 | 14.5 | 1.9 | -17.0 | -6.6 | 1.3 | 7.0 | 37.9 |
EBIT (adj.) | 7.2 | 11.4 | -0.6 | -28.6 | -12.6 | -4.3 | 0.6 | 23.3 |
EBIT | 7.2 | 11.4 | -0.6 | -28.6 | -12.6 | -4.3 | 0.6 | 23.3 |
Profit before taxes | 7.0 | 11.3 | -1.2 | -27.5 | -12.2 | -4.3 | 0.6 | 23.2 |
Net income | 5.4 | 8.8 | -1.7 | -22.7 | -9.7 | -3.4 | 0.5 | 18.5 |
EPS (adj.) | 0.45 | 0.67 | -0.13 | -1.68 | -0.72 | -0.25 | 0.04 | 1.34 |
growth-% | 3.3 % | 50.1 % | -119.1 % | 3,456.7 % | ||||
Dividend | 0.16 | 0.17 | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio | 36.2 % | 25.7 % | -77.9 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 34.0 % | 32.3 % | 4.4 % | -50.0 % | -13.1 % | 2.2 % | 10.3 % | 37.5 % |
EBIT-% (adj.) | 17.6 % | 25.5 % | -1.3 % | -84.4 % | -25.0 % | -7.2 % | 0.9 % | 23.0 % |
EBIT-% | 17.6 % | 25.5 % | -1.3 % | -84.4 % | -25.0 % | -7.2 % | 0.9 % | 23.0 % |
ROE | 17.3 % | 14.2 % | -2.0 % | -29.0 % | -15.2 % | -5.7 % | 0.8 % | 25.2 % |
ROI | 20.2 % | 17.1 % | -0.6 % | -35.2 % | -18.6 % | -6.8 % | 1.0 % | 30.5 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 39.00 | 39.70 | 21.85 | 25.40 | 16.34 | 16.34 | 16.34 | 16.34 |
Shares | 12.1 | 13.3 | 13.4 | 13.5 | 13.6 | 13.7 | 13.8 | 13.9 |
Market cap | 470.8 | 528.0 | 293.9 | 342.7 | 222.0 | 223.5 | 225.1 | 226.8 |
Enterprise value | 452.8 | 473.3 | 241.0 | 315.9 | 212.7 | 221.4 | 222.4 | 200.2 |
EV/S | 11.0 | 10.6 | 5.5 | 9.3 | 4.2 | 3.7 | 3.3 | 2.0 |
EV/EBITDA | 32.5 | 32.8 | 126.5 | - | - | 172.0 | 31.6 | 5.3 |
EV/EBIT (adj.) | 62.5 | 41.5 | - | - | - | - | 343.7 | 8.6 |
EV/EBIT | 62.5 | 41.5 | - | - | - | - | 343.7 | 8.6 |
P/E (adj.) | 87.0 | 59.0 | - | - | - | - | 434.9 | 12.2 |
P/E | 87.0 | 59.0 | - | - | - | - | 434.9 | 12.2 |
P/B | 13.0 | 6.0 | 3.3 | 5.1 | 3.7 | 3.7 | 3.6 | 2.7 |
P/S | 11.5 | 11.8 | 6.7 | 10.1 | 4.4 | 3.8 | 3.3 | 2.2 |
Dividend yield | 0.4 % | 0.4 % | 0.5 % | |||||
Equity ratio | 70.4 % | 86.4 % | 88.8 % | 85.5 % | 85.3 % | 82.4 % | 82.3 % | 85.1 % |
Gearing ratio | -49.8 % | -62.5 % | -59.8 % | -39.5 % | -15.2 % | -3.5 % | -4.4 % | -31.5 % |
Login required
This content is only available for logged in users
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 6.9 | 8.9 | 7.8 | 10.3 | 33.9 | 7.7 | 8.6 | 16.5 | 17.6 |
EBITDA | -4.9 | -4.0 | -4.2 | -3.9 | -17.0 | -6.4 | -5.8 | 2.7 | 2.9 |
EBIT | -5.6 | -4.8 | -5.5 | -12.7 | -28.6 | -7.9 | -7.3 | 1.2 | 1.4 |
Profit before taxes | -5.6 | -4.4 | -5.5 | -12.0 | -27.5 | -7.8 | -7.2 | 1.3 | 1.5 |
Net income | -5.6 | -2.7 | -4.4 | -9.9 | -22.7 | -6.2 | -5.8 | 1.0 | 1.2 |
Login required
This content is only available for logged in users
Remedy: Major strategic decision ahead
Remedy Entertainment Oyj: Remedy Entertainment Plc: Notice to the Annual General Meeting of Remedy Entertainment Plc
Join Inderes community
Don't miss out - create an account and get all the possible benefits