Stock GTG GOLD TOWN GAMES AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Gold Town Games AB

Equities

GTG

SE0008587117

Toys & Juvenile Products

End-of-day quote NORDIC GROWTH MARKET
Other stock markets
 06:00:00 2024-06-26 pm EDT 		5-day change 1st Jan Change
0.158 SEK +4.64% Intraday chart for Gold Town Games AB +9.72% -62.38%
May. 23 Gold Town Games AB Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Feb. 22 Gold Town Games AB Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 42.87 29.43 48.77 97.68 37.9 16.41
Enterprise Value (EV) 1 39.6 27.61 52.56 91.16 42.85 22.56
P/E ratio -7.17 x -2.16 x -28.2 x 250 x -9.4 x -0.66 x
Yield - - - - - -
Capitalization / Revenue 1.62 x 1.7 x 3.05 x 5.02 x 1.56 x 0.75 x
EV / Revenue 1.5 x 1.59 x 3.29 x 4.69 x 1.77 x 1.03 x
EV / EBITDA -8.67 x -3.77 x -36.1 x 85.3 x -19.6 x -0.83 x
EV / FCF -6.44 x -2.83 x 22.7 x -5.53 x -13.4 x -3.59 x
FCF Yield -15.5% -35.3% 4.4% -18.1% -7.45% -27.9%
Price to Book 2.33 x 1.37 x 2.19 x 2.39 x 1.03 x 1.67 x
Nbr of stocks (in thousands) 14,532 26,157 28,857 39,071 39,071 39,071
Reference price 2 2.950 1.125 1.690 2.500 0.9700 0.4200
Announcement Date 6/4/19 6/5/20 6/24/21 6/27/22 5/30/23 6/7/24
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 26.41 17.34 15.99 19.46 24.28 21.99
EBITDA 1 -4.569 -7.322 -1.455 1.069 -2.182 -27.04
EBIT 1 -4.843 -7.596 -1.488 -0.0392 -3.442 -34.07
Operating Margin -18.34% -43.79% -9.31% -0.2% -14.18% -154.94%
Earnings before Tax (EBT) 1 -5.323 -8.087 -1.631 -0.4537 -7.277 -40.38
Net income 1 -5.323 -8.087 -1.631 0.4456 -4.033 -26.48
Net margin -20.15% -46.62% -10.2% 2.29% -16.61% -120.45%
EPS 2 -0.4115 -0.5217 -0.0600 0.009999 -0.1032 -0.6357
Free Cash Flow 1 -6.147 -9.746 2.311 -16.49 -3.191 -6.29
FCF margin -23.27% -56.19% 14.45% -84.74% -13.15% -28.61%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 6/4/19 6/5/20 6/24/21 6/27/22 5/30/23 6/7/24
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 3.79 - 4.96 6.15
Net Cash position 1 3.26 1.82 - 6.51 - -
Leverage (Debt/EBITDA) - - -2.607 x - -2.271 x -0.2276 x
Free Cash Flow 1 -6.15 -9.75 2.31 -16.5 -3.19 -6.29
ROE (net income / shareholders' equity) -32.3% -40.6% -7.46% -1.05% -13.3% -117%
ROA (Net income/ Total Assets) -14.2% -17.7% -3.15% -0.04% -3.04% -42.3%
Assets 1 37.62 45.67 51.71 -1,044 132.5 62.67
Book Value Per Share 2 1.260 0.8200 0.7700 1.050 0.9400 0.2500
Cash Flow per Share 2 0.5000 0.2200 0.0500 0.3600 0.1700 0.0900
Capex 1 0.1 - - - 0.02 -
Capex / Sales 0.39% - - - 0.06% -
Announcement Date 6/4/19 6/5/20 6/24/21 6/27/22 5/30/23 6/7/24
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Games, Toys & Children Vehicles

1st Jan change Capi.
GOLD TOWN GAMES AB Stock Gold Town Games AB
-62.38% 815K
NINTENDO CO., LTD. Stock Nintendo Co., Ltd.
+16.27% 62.3B
INTERNATIONAL GAMES SYSTEM CO.,LTD. Stock International Games System Co.,Ltd.
+87.15% 5.62B
TOMY COMPANY, LTD. Stock TOMY Company, Ltd.
+41.90% 1.76B
THUNDER TIGER CORP. Stock Thunder Tiger Corp.
+26.95% 314M
GUANGZHOU WAHLAP TECHNOLOGY CORPORATION LIMITED Stock GuangZhou Wahlap Technology Corporation Limited
-34.15% 302M
GOLDLOK HOLDINGS(GUANGDONG) CO.,LTD. Stock Goldlok Holdings(Guangdong) Co.,Ltd.
-41.30% 301M
SHIFENG CULTURAL DEVELOPMENT CO., LTD. Stock Shifeng Cultural Development Co., Ltd.
-35.98% 227M
FRIENDTIMES INC. Stock FriendTimes Inc.
-35.38% 209M
PLAYMATES HOLDINGS LIMITED Stock Playmates Holdings Limited
-1.79% 146M
Games, Toys & Children Vehicles
  1. Stock Market
  2. Equities
  3. GTG Stock
  4. Financials Gold Town Games AB