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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

G5 Entertainment

G5 Entertainment

G5 Entertainment develops and publishes free-to-play games for smartphones and tablets. The games are family-friendly, easy to learn and target a wide audience of experienced and inexperienced players. Distribution is achieved digitally through the various app stores of Apple, Google, Amazon and Windows. In addition to its proprietary games, the company is also a publisher of games licensed by other developers, in which case a royalty is paid to the developer based on the game’s sales performance.

Sustainability information

Despite the business model's stickiness, the company faces the risk that users may stop playing certain games. Risks hence arise if the main driver games, which generate most of G5's revenues, start to lose their momentum. The scenario hence requires other games to drive revenue or else a higher amount of UA costs will be necessary. Also, having its distribution through different app stores, G5 is dependent on both the relationship with the distributers as well as their standard terms and conditions.

SEKm 2025 2026e 2027e
Sales 942 834 842
Sales growth (%) -17 -11,4 1
EBITDA 120 128 156
EBITDA margin (%) 12,8 15,4 18,5
EBIT adj. 57 41 69
EBIT adj. margin (%) 6,1 4,9 8,2
Pretax profit 28 49 79
EPS 3,87 5,67 9,18
EPS growth (%) -74,6 46,4 62
EPS adj. 3,87 5,67 9,18
DPS 8,03 2 3
EV/EBITDA (x) 1,9 1,5 0,9
EV/EBIT adj. (x) 3,9 4,7 2,1
P/E (x) 15,5 10,6 6,5
P/E adj. (x) 15,5 10,6 6,5
EV/sales (x) 0,24 0,23 0,17
FCF yield (%) 10,5 10,1 15,1
Le. adj. FCF yld. (%) 10,3 9,9 14,9
Dividend yield (%) 13,4 3,3 5
Net IB debt/EBITDA (x) -2 -2,1 -2
Le. adj. ND/EBITDA (x) -1,7 -2,3 -2,2
SEKm 2025 2026e 2027e
Sales 942 834 842
COGS -277 -236 -241
Gross profit 665 598 601
Other operating items -544 -470 -446
EBITDA 120 128 156
Depreciation and amortisation -98 -89 -87
of which leasing depreciation -12 -12 -12
EBITA 23 39 69
EO Items -34 -2 0
Impairment and PPA amortisation 0 0 0
EBIT 23 39 69
Net financial items 5 10 10
Pretax profit 28 49 79
Tax 2 -5 -8
Net profit 30 44 71
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 30 44 71
EPS 3,87 5,67 9,18
EPS adj. 3,87 5,67 9,18
Total extraordinary items after tax -36 -2 0
Leasing payments -12 -12 -12
Tax rate (%) -5,7 10 10
Gross margin (%) 70,6 71,7 71,4
EBITDA margin (%) 12,8 15,4 18,5
EBITA margin (%) 2,4 4,7 8,2
EBIT margin (%) 2,4 4,7 8,2
Pre-tax margin (%) 3 5,9 9,4
Net margin (%) 3,2 5,3 8,4
Sales growth (%) -17 -11,4 1
EBITDA growth (%) -52,3 6,3 21,7
EBITA growth (%) -80,3 68,9 78
EBIT growth (%) -80,3 68,9 78
Net profit growth (%) -74,8 46,4 62
EPS growth (%) -74,6 46,4 62
Profitability N/A N/A N/A
ROE (%) 5,9 9,2 13,5
ROE adj. (%) 13,1 9,6 13,5
ROCE (%) 5,6 10,2 14,9
ROCE adj. (%) 12,3 10,6 14,9
ROIC (%) 10,6 15,7 26,6
ROIC adj. (%) 26,3 16,5 26,6
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 155 130 156
EBITDA adj. margin (%) 16,4 15,6 18,5
EBITDA lease adj. 143 118 144
EBITDA lease adj. margin (%) 15,2 14,2 17,1
EBITA adj. 57 41 69
EBITA adj. margin (%) 6,1 4,9 8,2
EBIT adj. 57 41 69
EBIT adj. margin (%) 6,1 4,9 8,2
Pretax profit Adj. 63 51 79
Net profit Adj. 66 46 71
Net profit to shareholders adj. 66 46 71
Net adj. margin (%) 7 5,5 8,4
SEKm 2025 2026e 2027e
EBITDA 120 128 156
Goodwill 0 0 0
Net financial items 5 10 10
Other intangible assets 176 181 193
Paid tax 2 -5 -8
Tangible fixed assets 7 5 4
Non-cash items 13 2 0
Right-of-use asset 0 0 0
Cash flow before change in WC 140 135 158
Total other fixed assets 26 26 26
Change in working capital 3 -1 0
Fixed assets 209 212 222
Operating cash flow 143 134 158
Inventories 0 0 0
Capex tangible fixed assets -2 -2 -2
Receivables 25 25 25
Capex intangible fixed assets -92 -85 -86
Other current assets 94 94 94
Acquisitions and Disposals 0 0 0
Cash and liquid assets 216 247 293
Free cash flow 49 47 70
Total assets 544 578 634
Dividend paid -62 -15 -23
Shareholders equity 457 500 556
Share issues and buybacks -13 0 0
Minority N/A N/A N/A
Leasing liability amortisation -1 -1 -1
Total equity 457 500 556
Other non-cash items -50 9 0
Long-term debt 0 0 0
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 1 1 1
Total other long-term liabilities 9 0 0
Short-term debt N/A N/A N/A
Accounts payable 34 33 33
Other current liabilities 43 43 43
Total liabilities and equity 544 578 634
Net IB debt -241 -272 -318
Net IB debt excl. pension debt -241 -272 -318
Net IB debt excl. leasing -242 -273 -319
Capital employed 458 502 558
Capital invested 216 229 239
Working capital 42 43 42
Market cap. diluted (m) 465 465 465
Net IB debt adj. -241 -272 -318
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 224 193 147
Total assets turnover (%) 155,6 148,7 139
Working capital/sales (%) 3,4 5 5
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -52,8 -54,3 -57,1
Net debt / market cap (%) -51,9 -58,4 -68,3
Equity ratio (%) 84,1 86,6 87,8
Net IB debt adj. / equity (%) -52,8 -54,3 -57,1
Current ratio 4,35 4,81 5,4
EBITDA/net interest 22,2 12,8 15,6
Net IB debt/EBITDA (x) -2 -2,1 -2
Net IB debt/EBITDA lease adj. (x) -1,7 -2,3 -2,2
Interest coverage N/A N/A N/A
SEKm 2025 2026e 2027e
Shares outstanding adj. 8 8 8
Diluted shares adj. 8 8 8
EPS 3,87 5,67 9,18
Dividend per share 8,03 2 3
EPS adj. 3,87 5,67 9,18
BVPS 58,98 64,58 71,8
BVPS adj. 36,27 41,17 46,94
Net IB debt/share -31,11 -35,04 -40,99
Share price 60 60 60
Market cap. (m) 465 465 465
Valuation N/A N/A N/A
P/E (x) 15,5 10,6 6,5
EV/sales (x) 0,2 0,2 0,2
EV/EBITDA (x) 1,9 1,5 0,9
EV/EBITA (x) 9,7 5 2,1
EV/EBIT (x) 9,7 5 2,1
Dividend yield (%) 13,4 3,3 5
FCF yield (%) 10,5 10,1 15,1
Le. adj. FCF yld. (%) 10,3 9,9 14,9
P/BVPS (x) 1,02 0,93 0,84
P/BVPS adj. (x) 1,65 1,46 1,28
P/E adj. (x) 15,5 10,6 6,5
EV/EBITDA adj. (x) 1,4 1,5 0,9
EV/EBITA adj. (x) 3,9 4,7 2,1
EV/EBIT adj. (x) 3,9 4,7 2,1
EV/CE (x) 0,5 0,4 0,3
Investment ratios N/A N/A N/A
Capex/sales (%) 10 10,4 10,4
Capex/depreciation 1,1 1,1 1,2
Capex tangibles / tangible fixed assets 30 41,1 51,7
Capex intangibles / definite intangibles 52,6 46,9 44,6
Depreciation on intang / def. intang 48,6 42,6 38,8
Depreciation on tangibles / tangibles 0 0 0

Equity research

Read earlier research

Media

G5 Entertainment - Company presentation with CFO & Deputy CEO Stefan Wikstrand
G5 Entertainment - Company presentation with CFO & Deputy CEO Stefan Wikstrand

Main shareholders - G5 Entertainment

Main shareholders Share capital % Voting shares % Verified
Wide Development Cyprus Ltd 7.8 % 7.9 % 28 Jan 2026
Avanza Pension 6.6 % 6.7 % 28 Jan 2026
G5 Entertainment AB (Publ) 7.2 % 5.4 % 28 Jan 2026
Purple Wolf Ltd 5.0 % 5.1 % 28 Jan 2026
Tommy Svensk 4.9 % 5.0 % 28 Jan 2026
Argenta Asset Management SA 4.2 % 4.3 % 31 Oct 2025
Nordnet Pensionsförsäkring 2.8 % 2.8 % 28 Jan 2026
Proxima Ltd 2.8 % 2.8 % 30 May 2024
LOYS AG 2.1 % 2.1 % 31 Jan 2026
Daniel Eriksson 1.8 % 1.9 % 28 Jan 2026
Source: Holdings by Modular Finance AB