Stock ALDNE DON'T NOD ENTERTAINMENT
Add to a list
To use this feature you must be a member
Log inSign up

Financials Don't Nod Entertainment

Equities

ALDNE

FR0013331212

Software

Market Closed - Euronext Paris
Other stock markets
 11:35:29 2024-04-26 am EDT 		5-day change 1st Jan Change
2.8 EUR -0.36% Intraday chart for Don't Nod Entertainment +5.26% -42.15%
Apr. 17 Don't Nod Entertainment S.A. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Don't Nod Entertainment S.A. commences an Equity Buyback Plan for ?2 million worth of its shares, under the authorization approved on June 8, 2023. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 69.17 74.22 85.94 142.8 81.11 36.6 36.6 -
Enterprise Value (EV) 1 46.98 58.82 68.75 88.48 50.53 63.26 -0.3707 7.146
P/E ratio 141 x -794 x 92.5 x -42.5 x 34.4 x -4.4 x 10.4 x 31.1 x
Yield - - - - - - - -
Capitalization / Revenue 4.83 x 5.32 x 6.36 x 13.6 x 11.5 x 12.1 x 2.33 x 1.69 x
EV / Revenue 3.28 x 4.22 x 5.09 x 8.43 x 7.17 x 12.1 x -0.02 x 0.33 x
EV / EBITDA 12.5 x 17.9 x 15.7 x 15.2 x 14.4 x 37.7 x -0.03 x 0.45 x
EV / FCF -16.8 x -10.8 x -13.1 x -7.54 x -2.19 x 0.84 x 0.03 x -0.82 x
FCF Yield -5.94% -9.27% -7.61% -13.3% -45.7% 119% 3,911% -122%
Price to Book 2.1 x 2.26 x - 1.67 x 0.92 x 0.3 x 0.3 x 0.3 x
Nbr of stocks (in thousands) 4,674 4,674 5,161 8,401 8,432 13,070 13,070 -
Reference price 2 14.80 15.88 16.65 17.00 9.620 2.800 2.800 2.800
Announcement Date 4/25/19 4/15/20 4/19/21 4/27/22 4/17/23 4/17/24 - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 14.33 13.94 13.51 10.5 7.049 5.24 15.73 21.65
EBITDA 1 3.758 3.28 4.377 5.831 3.498 1.679 13.2 15.75
EBIT 1 1.89 0.78 1.518 -3.541 3.122 -11.93 3.2 0.1
Operating Margin 13.19% 5.59% 11.24% -33.72% 44.29% -227.73% 20.34% 0.46%
Earnings before Tax (EBT) - - - 1.468 -4.047 - 3.6 -0.1
Net income 1 0.49 -0.086 0.949 -3.257 2.551 -14.83 3.55 0.9
Net margin 3.42% -0.62% 7.03% -31.02% 36.19% -282.96% 22.56% 4.16%
EPS 2 0.1050 -0.0200 0.1800 -0.4000 0.2800 -0.6368 0.2700 0.0900
Free Cash Flow 1 -2.789 -5.455 -5.232 -11.74 -23.07 -21.47 -14.5 -8.75
FCF margin -19.46% -39.12% -38.74% -111.75% -327.25% -288.14% -92.16% -40.42%
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 4/25/19 4/15/20 4/19/21 4/27/22 4/17/23 4/17/24 - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 S1 2022 S2
Net sales 1 - 3.495
EBITDA - -
EBIT - -
Operating Margin - -
Earnings before Tax (EBT) 1.674 -
Net income 1.674 -
Net margin - -
EPS - -
Dividend per Share - -
Announcement Date 10/11/22 4/17/23
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - - - - - -
Net Cash position 1 22.2 15.4 17.2 54.3 30.6 54.7 37 29.5
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 -2.79 -5.46 -5.23 -11.7 -23.1 -21.5 -14.5 -8.75
ROE (net income / shareholders' equity) 2.99% 0.69% 3.46% -5.18% 2.94% -3.8% 3.05% 3.5%
ROA (Net income/ Total Assets) - - - - 2.6% 2.5% 0.2% 3.1%
Assets 1 - - - - 98.16 -332 1,775 29.03
Book Value Per Share 2 7.060 7.030 - 10.20 10.40 9.200 9.310 9.200
Cash Flow per Share 2 0.8500 0.6300 0.7700 0.6300 0.4200 -0.0600 1.030 1.100
Capex 1 0.97 9.69 10.5 16.9 23.3 25.1 26.2 26.5
Capex / Sales 6.8% 69.52% 77.81% 160.81% 330.06% 336.47% 166.53% 122.4%
Announcement Date 4/25/19 4/15/20 4/19/21 4/27/22 4/17/23 4/17/24 - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Don't Nod Entertainment

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
2.8 EUR
Average target price
8.933 EUR
Spread / Average Target
+219.05%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Software

1st Jan change Capi.
DON'T NOD ENTERTAINMENT Stock Don't Nod Entertainment
-42.15% 39.07M
MICROSOFT CORPORATION Stock Microsoft Corporation
+8.05% 3,020B
SYNOPSYS INC. Stock Synopsys Inc.
+5.58% 82.93B
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+3.69% 76.85B
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-14.62% 53.04B
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+31.16% 50.15B
ATLASSIAN CORPORATION Stock Atlassian Corporation
-24.56% 46.55B
THE TRADE DESK, INC. Stock The Trade Desk, Inc.
+17.75% 41.41B
SEA LIMITED Stock Sea Limited
+55.21% 35.63B
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-10.24% 24.64B
Other Software
  1. Stock Market
  2. Equities
  3. ALDNE Stock
  4. Financials Don't Nod Entertainment