DOCSLIB.ORG

Read Full Report (PDF)

Total Page：16

File Type：pdf, Size：1020Kb

Download full-text PDF Read full-text
Read Full Report (PDF) Equity Research - 09 August 2021 21:00 CET Embracer Group Reason: Preview of results Plenty to like despite negative sentiment Company sponsored research ABGSC Q1e adj. EBIT SEK 1,137m, -9% vs. consensus Not rated Raising adj. EPS by 1-5% ’21/22e-’23/24e on M&A Raising fair value to SEK 225-350 (225-345) per share Estimate changes (%) 2021e 2022e 2023e Q1’21/22e sales of SEK 3,249m, +57% y-o-y (~19% organic) Sales 7.3% 12.7% 13.9% For Q1’21/22e, we factor in sales of SEK 3,249m (-2.3% vs. FactSet EBIT (rep) -62.5% nm nm consensus), for total y-o-y growth of 57.1%, but organic growth of 19.5% EPS (rep) -49.1% nm nm when adjusting for M&A and FX. We consider this a strong performance Source: ABG Sundal Collier in the 2021 quarter facing the toughest COVID-19-boosted comparables. 09/08/2021 The largest revenue driver in the quarter is Biomutant by our estimate, Share price (SEK) 188.0 where we factor in ~1.4mn copies sold across all platforms. Given the Fair value range (per share) 225-350 economics of the game (internally developed & published on an own IP) this yields net sales of ~SEK 314m with a gross margin of 90.2%. Other IT, Sweden notable drivers include Metro Exodus Enhanced edition on PC and next- EMBRACB.ST/EMBRACB ST gen consoles, and SnowRunner on Steam/Switch. Overall, we estimate that Games will generate 80.9% of sales, driving a strong gross margin MCap (SEKm) 92,344 of 59.8% in the quarter. We estimate adj. EBIT of SEK 1,137m (-9.6% MCap (EURm) 9,064 vs. FactSet consensus), for 59.7% y-o-y growth and a margin of 35.0%. Net debt (EURm) -1,182 Ultimately, we reach adj. EPS of SEK 1.87 in Q1, up 24.5% y-o-y. No. of shares (m) 491 Recent M&A raises adj. EPS by 1-5% ’21/22e-’23/24e Free float (%) 60 Following the recently announced acquisitions (8 in total), we raise our Av. daily volume (k) 4,637 sales estimates by 7-14% for ’21/22e-‘23/24e, where the largest contributor is Crazy Labs, which has been added to the DECA Games Next event Q1 report: 18 Aug segment. After accounting for the dilution of the transactions (upfront + earnouts) ,we raise our adj. EPS estimates by 1-5% for ’21/22e-’23/24e. Performance 300 SOTP fair value range at SEK 225-350 per share 250 We adjust our fair value range to SEK 225-350 per share following our 200 estimate changes. Embracer is currently trading at an f12m EV/adj. EBIT 150 of 15.6x, according to FactSet consensus, which is 18% below the five- 100 year average. This is despite Embracer having its largest new game 50 pipeline ever this fiscal year, with a SEK 2.8-3.3bn development cost 0 18 19 20 21 18 19 20 19 20 21 19 20 21 19 20 21 (recent not M&A included), plenty of M&A headroom even after the latest 18 19 20 Oct Oct Oct Apr Apr Apr Jun Jun Jun Feb Feb Feb Dec Dec Dec Aug Aug Aug Aug acquisitions (~SEK 20bn) and estimated 30% organic growth (ABGSCe) Embracer Group OMX STH PI in a year where most gaming companies are struggling with growth. 1m 3m 12m Analyst(s): [email protected], +46 8 566 286 13 Absolute (%) -15.7 -23.7 26.0 [email protected], +46 8 566 286 37 Source: FactSet SEKm 2019 2020 2021e 2022e 2023e 2021e 2022e 2023e Sales 5,249 9,024 16,900 19,585 21,737 P/E (x) -38.8 -73.1 -251.1 EBITDA 1,821 3,985 7,496 8,992 10,021 P/E adj (x) 17.9 14.7 12.9 EBITDA margin (%) 34.7 44.2 44.4 45.9 46.1 P/BVPS (x) 2.70 2.71 2.72 EBIT adj 1,032 2,912 5,710 6,672 7,566 EV/EBITDA (x) 10.8 8.6 7.3 EBIT adj margin (%) 19.7 32.3 33.8 34.1 34.8 EV/EBIT adj (x) 14.2 11.6 9.6 Pretax profit 408 296 -1,855 -940 -45 EV/sales (x) 4.79 3.94 3.35 EPS rep 0.91 -0.23 -4.84 -2.57 -0.75 ROE adj (%) 16.1 18.5 21.1 EPS adj 3.11 6.38 10.51 12.82 14.58 Dividend yield (%) 0 0 0 FCF yield (%) -1.2 4.5 5.0 Sales growth (%) -8.8 71.9 87.3 15.9 11.0 Lease adj. FCF yld (%) -1.2 4.5 5.0 EPS growth (%) high -125.1 -2,026.5 46.9 70.9 Net IB debt/EBITDA -1.6 -1.8 -2.1 Source: ABG Sundal Collier, Company data Lease adj. ND/EBITDA -0.8 -1.0 -1.2 Please refer to important disclosures at the end of this report This research product is commissioned and paid for by the company covered in this report. As such, this report is deemed to constitute an acceptable minor non-monetary benefit (i.e. not investment research) as defined in MiFID II. Embracer Group Company description Risks Embracer Group acquires, develops and publishes PC and Despite Embracer Group’s broad portfolio, there are risks console games for the global gaming market. Its core associated with larger title releases as they have a business model consists of acquiring established gaming relatively large impact on sales right after launch. brands and gradually improving them. Much of Embracer Moreover, disappointing releases or reviews could dent Group’s soul stems from entrepreneur, founder and CEO end-customer enthusiasm and hurt the company's Lars Wingefors, who at the age of 16 founded Nordic finances, especially during the launch period. Delays in Games, which we today associate with Embracer Group. planned and ongoing gaming projects could adversely The game changer came in 2013 when most of today’s affect the group’s profitability. Acquiring established but brand portfolio was acquired from THQ Inc’s insolvency. At temporarily underperforming gaming brands and gradually the start of 2018, the company acquired Koch Media, which improving them increases the potential risk of performing focuses on game development and gives Embracer Group below market expectations. a larger publishing business. Annual sales and adj. EBIT margin Quarterly sales and adj. EBIT margin 25,000 45.0 7,000 40.0 40.0 6,000 35.0 20,000 35.0 30.0 5,000 30.0 15,000 25.0 25.0 4,000 20.0 20.0 3,000 10,000 15.0 15.0 2,000 10.0 5,000 10.0 1,000 5.0 5.0 0 0.0 0 0.0 2015 2016 2017 2018 2019 2020 Q2'20 Q3'20 Q4'20 Q1'21 2021e 2022e 2023e Q2'21e Q3'21e Q4'21e Q1'22e Sales (LHS) Adj EBIT margin % (RHS) Sales (LHS) Adj EBIT margin % (RHS) Source: ABG Sundal Collier, Company data Source: ABG Sundal Collier, Company data EPS estimate changes, 2021e, SEK EPS estimate changes, 2022e, SEK 2 3 1 2 0 1 -1 0 -2 -1 -3 -4 -2 -5 -3 Jul-21 Jul-21 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Jan-21 Feb-21 Mar-21 Apr-21 May-21 Jun-21 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Jan-21 Feb-21 Mar-21 Apr-21 May-21 Jun-21 ABGSC FactSet Consensus Mean ABGSC FactSet Consensus Mean Source: ABG Sundal Collier, FactSet Source: ABG Sundal Collier, FactSet Lease adj. net debt and ND/EBITDA 12-month forward-looking P/E 0 0.0 1,000.0 (0.0) -5,000 -0.5 (1,000.0) (2,000.0) -10,000 -1.0 (3,000.0) -15,000 -1.5 (4,000.0) (5,000.0) -20,000 -2.0 (6,000.0) (7,000.0) -25,000 -2.5 (8,000.0) 2014 2015 2016 2017 2018 2019 2020 Nov-16 Nov-17 Nov-18 Nov-19 Nov-20 2021e 2022e 2023e Net IB debt excl. leasing (LHS) Net IB debt/EBITDA lease adj. (RHS) P/E f12m 5y avg Source: ABG Sundal Collier, Company data Source: ABG Sundal Collier, Company data 9 August 2021 ABG Sundal Collier 2 Embracer Group Estimate changes ABGSC estimate changes 21/22e-23/24e, (SEKm) Estimate changes (SEKm) Old forecast New forecast Change Net sales 2021/22e 2022/23e 2023/24e 2021/22e 2022/23e 2023/24e 2021/22e 2022/23e 2023/24e Games THQ Nordic 2,331 2,576 2,828 2,342 2,588 2,842 0.5% 0.5% 0.5% Games Deep Silver 3,666 4,146 4,611 3,839 4,410 4,904 4.7% 6.4% 6.4% Games Coffee Stain 1,002 1,152 1,325 1,018 1,171 1,346 1.6% 1.6% 1.6% Games Saber Interactive 1,761 1,937 2,131 1,697 1,945 2,140 -3.6% 0.4% 0.4% Games DECA Games 643 720 807 1,404 2,360 2,832 118.3% 227.7% 251.1% Games Gearbox 1,594 1,777 1,982 1,569 1,749 1,951 -1.6% -1.6% -1.6% Games Easybrain 1,905 2,134 2,390 1,991 2,230 2,498 4.5% 4.5% 4.5% Games Total 12,902 14,442 16,073 13,860 16,454 18,512 7.4% 13.9% 15.2% % of total 82.0% 83.2% 84.2% 82.0% 84.0% 85.2% 0.1 pp 0.9 pp 0.9 pp Partner Publishing/Film 2,840 2,925 3,013 3,040 3,131 3,225 7.0% 7.0% 7.0% Group 15,742 17,368 19,086 16,900 19,585 21,737 7.4% 12.8% 13.9% COGS -6,141 -6,555 -7,193 -6,704 -7,420 -8,195 9.2% 13.2% 13.9% Gross profit 9,601 10,813 11,893 10,196 12,165 13,543 6.2% 12.5% 13.9% Capitalized costs & other income 2,981 3,284 3,566 3,290 3,877 4,303 10.3% 18.1% 20.7% Operating costs -5,418 -5,905 -6,394 -5,991 -7,051 -7,825 10.6% 19.4% 22.4% EBITDA 7,165 8,193 9,066 7,496 8,992 10,021 4.6% 9.8% 10.5% Depreciation & amortization -8,295 -8,598 -8,441 -9,327 -9,912 -10,046 12.4% 15.3% 19.0% Operational -1,614 -1,981 -2,085 -1,786 -2,320 -2,455 10.7% 17.1% 17.7% Non-operational -6,681 -6,617 -6,356 -7,541 -7,592 -7,591 12.9% 14.7% 19.4% Adj.
Load more

Recommended publications
  • Redeye-Gaming-Guide-2020.Pdf
    REDEYE GAMING GUIDE 2020 GAMING GUIDE 2020 Senior REDEYE Redeye is the next generation equity research and investment banking company, specialized in life science and technology. We are the leading providers of corporate broking and corporate finance in these sectors. Our clients are innovative growth companies in the nordics and we use a unique rating model built on a value based investment philosophy. Redeye was founded 1999 in Stockholm and is regulated by the swedish financial authority (finansinspektionen). THE GAMING TEAM Johan Ekström Tomas Otterbeck Kristoffer Lindström Jonas Amnesten Head of Digital Senior Analyst Senior Analyst Analyst Entertainment Johan has a MSc in finance Tomas Otterbeck gained a Kristoffer Lindström has both Jonas Amnesten is an equity from Stockholm School of Master’s degree in Business a BSc and an MSc in Finance. analyst within Redeye’s tech- Economic and has studied and Economics at Stockholm He has previously worked as a nology team, with focus on e-commerce and marketing University. He also studied financial advisor, stockbroker the online gambling industry. at MBA Haas School of Busi- Computing and Systems and equity analyst at Swed- He holds a Master’s degree ness, University of California, Science at the KTH Royal bank. Kristoffer started to in Finance from Stockholm Berkeley. Johan has worked Institute of Technology. work for Redeye in early 2014, University, School of Business. as analyst and portfolio Tomas was previously respon- and today works as an equity He has more than 6 years’ manager at Swedbank Robur, sible for Redeye’s website for analyst covering companies experience from the online equity PM at Alfa Bank and six years, during which time in the tech sector with a focus gambling industry, working Gazprombank in Moscow he developed its blog and on the Gaming and Gambling in both Sweden and Malta as and as hedge fund PM at community and was editor industry.
    [Show full text]
  • Weekly News Digest #47
    INVESTGAME Nov 16 — Nov 22, 2020 Weekly News Digest #47 Hi everyone, Last week we decided to create the archive of the weekly newsletter for your convenience — click here to access it. Roblox to go public on the New York Stock Exchange CA­based video game platform Roblox has filed its S­1 registration documents targeting an IPO on NYSE before the end of this year. Roblox has neither disclosed the sum it’s planning to raise, nor the valuation of the company. Founded in 2004, Roblox Corporation has raised $335.9m investments over the course of 8 rounds with the most recent Series G round closed in Feb 2020 — raising $150m at a $4B post­money valuation. Just eight months later in Oct 2020, Roblox’s rumored potential IPO valuation was said to be $8B. Such an impressive valuation enhancement could be explained by the strong demand for entertainment content due to COVID­19 and shelter­in­place orders (Roblox’s DAUs increased by 90% from 19.1m in Q4’19 to 36.2m DAU in Q3’20). The company’s financial results over the last twelve months ending 30 Sep 2020 are: > $1,477m Bookings vs. $727m Revenue — Roblox gradually recognizes revenue over the average lifetime of a paying user; > ($245m) Loss from operations vs. +$301m Free cash flow. Roblox is an operationally profitable business (taking into account bookings numbers), and we consider the rumored $8B as a probable valuation at IPO. The valuation multiples in such case would be 5.4x Bookings, 11.0x Revenue, and 27x Free cash flow.
    [Show full text]
  • Invitation to Embracer Group's Presentation and Call About
    Press release Karlstad, 19 February 2020 Invitation to Embracer Group’s presentation and call about acquisition of Saber Interactive Embracer Group hereby invites you to a presentation for investors and media on the occasion of this morning press release head-lined “Embracer Group acquires Saber Interactive – initial consideration USD 150 million”. The presentation will be held in conjuction with the previously announced presentation of Embracer Group’s Q3-report, today at 09:00 (CET). The presentation will be held in English by CEO Lars Wingefors and afterwards questions are invited. Matthew Karch, CEO and co-founder, Andrey Iones, COO and co- founder and Tim Willits, Chief Creative Officer of Saber Interactive, will all be present at the presentation and available for questions. Date: Today, February 19, 2020 Time: 09:00 (CET), in direct conjunction with the Q3-presentation Place: Carnegie Hall, Regeringsgatan 56, Stockholm Online: You can also participate online by webcast and teleconference Please register for participation in person at Carnegie Hall: https://financialhearings.com/event/11779 Questions are welcome in advance by e-mail to: [email protected] Link to webcast: https://tv.streamfabriken.com/embracer-group-q3-2019 Teleconference dial-in number SE: +46850558355, UK +443333009268, US: +18338230590 Please dial in a few minutes before the presentation begins. To participate, please state your first, last and company name. For questions during Q&A press 01. For additional information, please contact: Lars Wingefors, Co-Founder and Group-CEO Tel: +46 708 471 978 Embracer Group AB (publ) Älvgatan 1, SE-652 25 Karlstad, Sweden Organization Number: 556582-6558 Registered Office: Karlstad, Sweden E-mail: [email protected] About Embracer Group Embracer Group is the parent company of businesses developing and publishing PC and console games for the global games market.
    [Show full text]
  • Sony Computer Entertainment Inc. Introduces Playstation®4 (Ps4™)
    FOR IMMEDIATE RELEASE SONY COMPUTER ENTERTAINMENT INC. INTRODUCES PLAYSTATION®4 (PS4™) PS4’s Powerful System Architecture, Social Integration and Intelligent Personalization, Combined with PlayStation Network with Cloud Technology, Delivers Breakthrough Gaming Experiences and Completely New Ways to Play New York City, New York, February 20, 2013 –Sony Computer Entertainment Inc. (SCEI) today introduced PlayStation®4 (PS4™), its next generation computer entertainment system that redefines rich and immersive gameplay with powerful graphics and speed, intelligent personalization, deeply integrated social capabilities, and innovative second-screen features. Combined with PlayStation®Network with cloud technology, PS4 offers an expansive gaming ecosystem that is centered on gamers, enabling them to play when, where and how they want. PS4 will be available this holiday season. Gamer Focused, Developer Inspired PS4 was designed from the ground up to ensure that the very best games and the most immersive experiences reach PlayStation gamers. PS4 accomplishes this by enabling the greatest game developers in the world to unlock their creativity and push the boundaries of play through a system that is tuned specifically to their needs. PS4 also fluidly connects players to the larger world of experiences offered by PlayStation, across the console and mobile spaces, and PlayStation® Network (PSN). The PS4 system architecture is distinguished by its high performance and ease of development. PS4 is centered around a powerful custom chip that contains eight x86-64 cores and a state of the art graphics processor. The Graphics Processing Unit (GPU) has been enhanced in a number of ways, principally to allow for easier use of the GPU for general purpose computing (GPGPU) such as physics simulation.
    [Show full text]
  • 19/20 Full Year Report Reg No
    APRIL 2019 – MARCH 2020 EMBRACER GROUP AB (PUBL) 19/20 FULL YEAR REPORT REG NO. 556582-6558 OPERATIONAL EBIT INCREASED 35% TO SEK 1,033 M FOR THE FINANCIAL YEAR FOURTH QUARTER, JANUARY–MARCH 2020 (COMPARED TO JANUARY–MARCH 2019) > Net sales were SEK 1,339.1 million (1,630.5). Net sales of the Games business area decreased to SEK 903.5 million (1,034.9). Net sales of Partner Publishing/Film business area decreased to SEK 435.6 million (595.6), mainly due to the covid-19 pandemic closing of retail outlets towards the end of the quarter. > EBITDA amounted to SEK 495.2 million (618.6), corresponding to an EBITDA margin of 37%. > Operational EBIT amounted to SEK 286.0 million (395.9) corresponding to an Operational EBIT margin of 21%. > Cash flow from operating activities before changes in working capital amounted to SEK 384.6 million (527.1). > Cash flow from operating activities amounted to SEK 765.7 million (777.2). > Earnings per share was SEK 0.42 (0.37). > Adjusted earnings per share was SEK 0.97 (1.00). FULL YEAR, APRIL 2019–MARCH 2020 (COMPARED TO APRIL 2018–MARCH 2019) > Net sales increased 3% to SEK 5,249.4 million (5,121.2). Net sales of the Games business area grew 31% to SEK 3,196.5 million (2,447.1), whereas the Partner Publishing/Film business area decreased to SEK 2,052.9 million (2,674,1). > EBITDA increased 33% to SEK 1,821.3 million (1,366.7), corresponding to an EBITDA margin of 35%.
    [Show full text]
  • Conference Booklet
    30th Oct - 1st Nov CONFERENCE BOOKLET 1 2 3 INTRO REBOOT DEVELOP RED | 2019 y Always Outnumbered, Never Outgunned Warmest welcome to first ever Reboot Develop it! And we are here to stay. Our ambition through Red conference. Welcome to breathtaking Banff the next few years is to turn Reboot Develop National Park and welcome to iconic Fairmont Red not just in one the best and biggest annual Banff Springs. It all feels a bit like history repeating games industry and game developers conferences to me. When we were starting our European older in Canada and North America, but in the world! sister, Reboot Develop Blue conference, everybody We are committed to stay at this beautiful venue was full of doubts on why somebody would ever and in this incredible nature and astonishing choose a beautiful yet a bit remote place to host surroundings for the next few forthcoming years one of the biggest worldwide gatherings of the and make it THE annual key gathering spot of the international games industry. In the end, it turned international games industry. We will need all of into one of the biggest and highest-rated games your help and support on the way! industry conferences in the world. And here we are yet again at the beginning, in one of the most Thank you from the bottom of the heart for all beautiful and serene places on Earth, at one of the the support shown so far, and even more for the most unique and luxurious venues as well, and in forthcoming one! the company of some of the greatest minds that the games industry has to offer! _Damir Durovic
    [Show full text]
  • Company Presentation Pareto Gaming Seminar Stockholm March 3, 2020 Presenter: CEO & Co-Founder Lars Wingefors 1
    Company Presentation Pareto Gaming Seminar Stockholm March 3, 2020 Presenter: CEO & Co-Founder Lars Wingefors 1. Introduction STORY OF EMBRACER Net sales, SEKm IPO on Nasdaq Strong IPs First North acquired Stockholm from THQ e.g. 5,413 Founding: All assets incl. Darksiders and MX vs. ATV IPs in JoWooD 4,124 acquired and key people recruited 302 508 8 102 2011 2013 2016 2017 2018 2019 Raised equity capital 240 598 1,448 2,090 before transaction costs: Track record of strong growth and value creation through major acquisitions, well-positioned for further growth 3 2. Business GROUP OVERVIEW SEK 5.5bn Net sales, LTM* Group strategy and M&A SEK 1.1bn Operational EBIT, LTM* HQ, Karlstad 2,970 Headcount* * As per Dec 2019 Two complementary business areas Games Partner Publishing Development, publishing and marketing of games Publishing and distribution of (mainly) games and film Four autonomous sub-groups: Munich 13 offices across the world: Selected partners: Vienna Munich Skövde Stockholm Details on next slides 5 Games business area GAMES – OVERVIEW (1 of 2) Four autonomous sub-groups with different core focus % of net sales 30% 62% 8% (LTM Sep 2019) Development size Small to mid-sized Mid-sized to large Small to mid-sized Fewer, larger own IPs and Creative, focused on games Acquire established IPs and build publishing of external products Core focus making and development, new on them that needs powerful marketing and IPs, teams up to ~20 people. distribution power 22 41 52 141 134 24 15 STUDIOS NORTH Skövde Stockholm 20 internal studios 69 64 21 (December 2019) ## = Approx.
    [Show full text]
  • Embracer Group Förvärvar Zen Studios
    EJ FÖR OFFENTLIGGÖRANDE, PUBLICERING ELLER DISTRIBUTION, HELT ELLER DELVIS, DIREKT ELLER INDIREKT, INOM ELLER TILL USA, AUSTRALIEN, KANADA, NYA ZEELAND, HONGKONG, JAPAN, SYDAFRIKA ELLER I NÅGON ANNAN JURISDIKTION DÄR SÅDANT OFFENTLIGGÖRANDE, PUBLICERING ELLER DISTRIBUTION SKULLE VARA I STRID MED GÄLLANDE REGLER ELLER KRÄVA YTTERLIGARE REGISTRERING ELLER ANDRA ÅTGÄRDER. Pressmeddelande Karlstad, 18 november 2020 Embracer Group förvärvar Zen Studios Embracer Group AB ("Embracer"), genom sitt helägda dotterbolag Saber Interactive (”Saber”), har idag ingått avtal om förvärv av 100 procent av aktierna i ZEN Stúdió Kft (“Zen Studios”). Zen Studios är en spelutvecklare och förläggare av interaktiv underhållning för samtliga större digitala spelplattformar. Zen Studios är producenten bakom de väletablerade Pinball FX- och Zen Pinball- franchiserna. Genom förvärvet så välkomnar Saber ett ansett team som har tagit fram originaltitlar och samarbetat med några av de mest välkända underhållningsstudiorna. “Zen Studios har i skymundan varit en legendarisk studio i över 17 år och har gjort några av de bästa digitala pinball-spelen. De har också visat sin förmåga att expandera utanför pinball-spel med framgångsrika lanseringar inom andra spelgenrer. Nu, som en del av Embracer Group, kommer Zen att ha resurser och stöd för att ta deras kreativitet och tekniska förmåga till en ny nivå” säger Matthew Karch, VD Saber Interactive och styrelseledamot i Embracer. Bakgrund och motiv Zen Studios, som grundades 2003 som ett konsult-techbolag av fyra utvecklare, är en självständig utvecklare av premium-tv-spel och förläggare inom interaktiv underhållning på alla större spelplattformar. Zen Studios, som är baserat i Budapest, Ungern, har en ledningsgrupp av branschveteraner och 65 utvecklare.
    [Show full text]
  • 20/21 Interim Report 3 Reg No
    OCTOBER–DECEMBER 2020 EMBRACER GROUP AB (PUBL) 20/21 INTERIM REPORT 3 REG NO. 556582-6558 OPERATIONAL EBIT INCREASED 100% TO SEK 603 MILLION THIRD QUARTER, OCTOBER–DECEMBER 2020 (COMPARED TO OCTOBER–DECEMBER 2019) > Net sales increased by 44% to SEK 2,168.1 million (1,508.5). Net sales of the Games busi- ness area increased by 62% to SEK 1,355.6 million (835.7). THQ Nordic SEK 379.8 million (333.0), Deep Silver SEK 496.9 million (466.6), Coffee Stain SEK 99.2 million (36.1), Saber Interactive SEK 307.0 million (-) and DECA Games SEK 72.7 million (-). > Net sales of Partner Publishing/Film business area increased by 21% to SEK 812.5 million (672.9). > EBITDA increased by 70% to SEK 878.7 million (518.4), corresponding to an EBITDA margin of 41%. > Operational EBIT increased by 100% to SEK 603.1 million (302.1) corresponding to an Operational EBIT margin of 28% (20%). > Cash flow from operating activities amounted to SEK 840.4 million (239.5). Investments in intangible assets amounted to SEK –557.7 million (–419.0). Free Cash Flow amounted to SEK 309.1 million (–207.3). > Adjusted earnings per share was SEK 1.06 (0.68). > Organic growth in constant currency for the Games Business Area amounted to 21% in the quarter. > Total game development projects increased 56% to 150 (96). Total headcount increased 93% to 5,730 (2,970) where total game developers increased 92% to 4,325 (2,258). Oct–Dec Oct–Dec Apr–Dec Apr–Dec Apr 2019– Key performance indicators, Group 2020 2019 2020 2019 Mar 2020 Net sales, SEK m 2,168.1 1,508.5 6,620.0 3,910.3 5,249.4
    [Show full text]
  • FGIR-2018-Report.Pdf
    FRONT COVER Fingersoft • Hill Climb Racing 2 Futureplay • Battlelands Royale Next Games • The Walking Dead: Our World Rovio Entertainment • Angry Birds 2 Small Giant Games • Empires & Puzzles Supercell • Brawl Stars, Clash Royale, Clash of Clans and Hay Day BACK COVER Remedy Entertainment • Control Housemarque • Stormdivers SecretExit • Zen Bound 2 Rival Games • Thief of Thieves: Season One Superplus Games • Hills of Steel Critical Force • Critical Ops Frogmind • Badland Brawl Nitro Games • Heroes of Warland Kukouri Mobile Entertainment • Pixel Worlds Tree Men Games • PAKO Forever Publisher Neogames Finland ry (2019) Index 1. Introduction 2. The History of the Finnish Game Industry - From Telmac to Apple 3. The State of the Finnish Game Industry 4. Studios 5. Location of Companies and Clusters 6. Platforms 7. Developers & Diversity 8. Financial Outlook 9. Challenges and Strengths of the Finnish Game Industry 10. Trends and the Future 11. The Industry Support and Networks 12. Education 13. Regional Support 14. Studio Profiles Picture: Seriously | Best Fiends 3 ABOUT THIS REPORT Neogames Finland has been augmented by data from other sources. monitoring the progress of the Finnish This study is a continuation of similar Game Industry since 2003. During these studies conducted in 2004, 2008, 2010, fifteen years almost everything in the 2014 and 2016. industry has changed; platforms, Over 70 Game companies, members technologies, the business environment of Suomen Pelinkehittäjät ry (Finnish and games themselves. However, the Game Developers Association) are biggest change has taken place in the introduced on the company profile industry’s level of professionalism. pages as well as Business Finland and These days the level of professionalism the most relevant game industry in even a small start-up is on a level organizations and regional clusters.
    [Show full text]
  • Embracer Group Acquires Mad Head Games
    NOT FOR RELEASE, PUBLICATION OR DISTRIBUTION IN WHOLE OR IN PART, DIRECTLY OR INDIRECTLY, IN THE UNITED STATES, AUSTRALIA, CANADA, NEW ZEALAND, HONG KONG, JAPAN, SOUTH AFRICA OR ANY OTHER JURISDICTION WHERE SUCH RELEASE, PUBLICATION OR DISTRIBUTION WOULD BE UNLAWFUL OR WOULD REQUIRE REGISTRATION OR ANY OTHER MEASURES. Press release Karlstad, Sweden, 18 November 2020 Embracer Group acquires Mad Head Games Embracer Group AB ("Embracer"), through its wholly owned subsidiary Saber Interactive1 ("Saber"), has today entered into an agreement to acquire 100 percent of the shares in Mad Head Games doo Novi Sad ("Mad Head Games"). The company, based in Belgrade and Novi Sad, Serbia, is an independent game developer led by three founders with a team of 130 people across four offices in Belgrade and Novi Sad. “After years of following Mad Head’s success in making casual adventure games, it’s been impressive watching them expand into premium core titles. This is a versatile group that is capable of creating triple AAA content with the potential to be one of the world’s leading developers.” says Matthew Karch, CEO Saber Interactive and Director of the Embracer Board. Background and rationale Mad Head Games was founded in 2011 by Nenad Tomić, Uroš Banješević, and Aleksa Todorović, all three having more than 15 years game development experience. Residing in a talented region with a strong gaming industry presence, the company currently operates in four office locations, with two offices in Belgrade and Novi Sad, respectively. Over nearly a decade, Mad Head Games has grown into a sizable team of 130 people.
    [Show full text]
  • Embracer Group
    Update Equity Research 27 May 2020 Embracer Group Sector: Gaming Pipeline in Focus FAIR VALUE RANGE BEAR BASE BULL Redeye reiterates its positive view of Embracer Group. The Q4 report was solid, and the 65.0 130.0 170.0 update to the pipeline has not led to any significant changes to our forecasts. A substantial amount of available capital for M&A indicates that something big could be in the making. Embracers' quality and M&A track-record should justify a premium valuation; the company EMBRAC.ST VERSUS OMXS30 is still valued in line with peers based on Oper. EBIT multiples. We believe that the growth EMBRAC OMXS30 journey of Embracer Group will continue for many years more. 140 120 Solid report, focus on pipeline 100 Q4 was a solid report with better than expected margins. The biggest takeaway was 80 60 increased pipeline visibility; the planned release schedule indicates 2x the amount of new 40 release (of capital invested) we saw during FY20. Earlier expected AAA titles have been 20 moved to FY22; this year, we will see a multitude of mid-sized games instead. The pipeline 0 27-maj 25-aug 23-nov 21-feb 21-maj adjustments have only led to small forecast changes for our part. More M&A will come REDEYE RATING Despite the market’s “cravings” of deals, no new M&A was announced. We feel confident that management will not stress in making acquisitions just because the market wants 5 them to. At the end of the quarter, the company had cash and unutilized credit facilities of 4 4 approximately SEK 5bn.
    [Show full text]