Logo image of GDEV

GDEV INC (GDEV) Stock Fundamental Analysis

NASDAQ:GDEV - Nasdaq - VGG6529J2092 - Common Stock

18.65  +0.14 (+0.76%)

Fundamental Rating

5

Overall GDEV gets a fundamental rating of 5 out of 10. We evaluated GDEV against 72 industry peers in the Entertainment industry. While GDEV is still in line with the averages on profitability rating, there are concerns on its financial health. GDEV scores decently on growth, while it is valued quite cheap. This could make an interesting combination.


Dividend Valuation Growth Profitability Health

6

1. Profitability

1.1 Basic Checks

In the past year GDEV was profitable.
GDEV had a positive operating cash flow in the past year.
In multiple years GDEV reported negative net income over the last 5 years.
In the past 5 years GDEV always reported a positive cash flow from operatings.
GDEV Yearly Net Income VS EBIT VS OCF VS FCFGDEV Yearly Net Income VS EBIT VS OCF VS FCFYearly Net Income VS EBIT VS OCF VS FCF 2019 2020 2021 2022 2023 0 50M -50M 100M -100M

1.2 Ratios

The Return On Assets of GDEV (16.99%) is better than 96.97% of its industry peers.
With an excellent Return On Invested Capital value of 2223.47%, GDEV belongs to the best of the industry, outperforming 100.00% of the companies in the same industry.
Industry RankSector Rank
ROA 16.99%
ROE N/A
ROIC 2223.47%
ROA(3y)-6.96%
ROA(5y)N/A
ROE(3y)N/A
ROE(5y)N/A
ROIC(3y)N/A
ROIC(5y)N/A
GDEV Yearly ROA, ROE, ROICGDEV Yearly ROA, ROE, ROICYearly ROA, ROE, ROIC 2019 2020 2021 2022 2023 0 -200 -400 -600

1.3 Margins

GDEV has a Profit Margin of 10.84%. This is amongst the best in the industry. GDEV outperforms 87.88% of its industry peers.
Looking at the Operating Margin, with a value of 11.31%, GDEV belongs to the top of the industry, outperforming 80.30% of the companies in the same industry.
Looking at the Gross Margin, with a value of 66.36%, GDEV is in the better half of the industry, outperforming 77.27% of the companies in the same industry.
In the last couple of years the Gross Margin of GDEV has remained more or less at the same level.
Industry RankSector Rank
OM 11.31%
PM (TTM) 10.84%
GM 66.36%
OM growth 3YN/A
OM growth 5YN/A
PM growth 3YN/A
PM growth 5YN/A
GM growth 3Y0.46%
GM growth 5YN/A
GDEV Yearly Profit, Operating, Gross MarginsGDEV Yearly Profit, Operating, Gross MarginsYearly Profit, Operating, Gross Margins 2019 2020 2021 2022 2023 0 20 -20 40 60

3

2. Health

2.1 Basic Checks

The Return on Invested Capital (ROIC) is well above the Cost of Capital (WACC), so GDEV is creating value.
GDEV has less shares outstanding than it did 1 year ago.
The debt/assets ratio for GDEV is higher compared to a year ago.
GDEV Yearly Shares OutstandingGDEV Yearly Shares OutstandingYearly Shares Outstanding 2020 2021 2022 2023 50M 100M 150M
GDEV Yearly Total Debt VS Total AssetsGDEV Yearly Total Debt VS Total AssetsYearly Total Debt VS Total Assets 2020 2021 2022 2023 100M 200M 300M

2.2 Solvency

Based on the Altman-Z score of 1.60, we must say that GDEV is in the distress zone and has some risk of bankruptcy.
GDEV has a Altman-Z score (1.60) which is comparable to the rest of the industry.
GDEV has a debt to FCF ratio of 0.07. This is a very positive value and a sign of high solvency as it would only need 0.07 years to pay back of all of its debts.
The Debt to FCF ratio of GDEV (0.07) is better than 92.42% of its industry peers.
Industry RankSector Rank
Debt/Equity N/A
Debt/FCF 0.07
Altman-Z 1.6
ROIC/WACC241.42
WACC9.21%
GDEV Yearly LT Debt VS Equity VS FCFGDEV Yearly LT Debt VS Equity VS FCFYearly LT Debt VS Equity VS FCF 2019 2020 2021 2022 2023 0 50M -50M 100M -100M -150M

2.3 Liquidity

GDEV has a Current Ratio of 0.58. This is a bad value and indicates that GDEV is not financially healthy enough and could expect problems in meeting its short term obligations.
GDEV has a worse Current ratio (0.58) than 74.24% of its industry peers.
A Quick Ratio of 0.58 indicates that GDEV may have some problems paying its short term obligations.
The Quick ratio of GDEV (0.58) is worse than 74.24% of its industry peers.
Industry RankSector Rank
Current Ratio 0.58
Quick Ratio 0.58
GDEV Yearly Current Assets VS Current LiabilitesGDEV Yearly Current Assets VS Current LiabilitesYearly Current Assets VS Current Liabilites 2020 2021 2022 2023 100M 200M 300M

4

3. Growth

3.1 Past

The Earnings Per Share has grown by an impressive 5655.40% over the past year.
The Revenue has decreased by -3.16% in the past year.
The Revenue has been growing by 21.20% on average over the past years. This is a very strong growth!
EPS 1Y (TTM)5655.4%
EPS 3YN/A
EPS 5YN/A
EPS Q2Q%1242.15%
Revenue 1Y (TTM)-3.16%
Revenue growth 3Y21.2%
Revenue growth 5YN/A
Sales Q2Q%-54.8%

3.2 Future

GDEV is expected to show a strong growth in Earnings Per Share. In the coming years, the EPS will grow by 23.87% yearly.
The Revenue is expected to decrease by -14.05% on average over the next years. This is quite bad
EPS Next Y13.26%
EPS Next 2Y40.64%
EPS Next 3Y23.87%
EPS Next 5YN/A
Revenue Next Year-47.63%
Revenue Next 2Y-24.44%
Revenue Next 3Y-14.05%
Revenue Next 5YN/A

3.3 Evolution

When comparing the Revenue growth rate of the last years to the growth rate of the upcoming years, we see that the growth is decreasing.
GDEV Yearly Revenue VS EstimatesGDEV Yearly Revenue VS EstimatesYearly Revenue VS Estimates 2019 2020 2021 2022 2023 2024 2025 2026 200M 400M 600M 800M
GDEV Yearly EPS VS EstimatesGDEV Yearly EPS VS EstimatesYearly EPS VS Estimates 2019 2020 2021 2022 2023 2024 2025 2026 1 2 3 4

9

4. Valuation

4.1 Price/Earnings Ratio

A Price/Earnings ratio of 7.64 indicates a rather cheap valuation of GDEV.
Based on the Price/Earnings ratio, GDEV is valued cheaper than 92.42% of the companies in the same industry.
GDEV's Price/Earnings ratio indicates a rather cheap valuation when compared to the S&P500 average which is at 27.96.
GDEV is valuated reasonably with a Price/Forward Earnings ratio of 10.21.
Compared to the rest of the industry, the Price/Forward Earnings ratio of GDEV indicates a rather cheap valuation: GDEV is cheaper than 93.94% of the companies listed in the same industry.
The average S&P500 Price/Forward Earnings ratio is at 24.11. GDEV is valued rather cheaply when compared to this.
Industry RankSector Rank
PE 7.64
Fwd PE 10.21
GDEV Price Earnings VS Forward Price EarningsGDEV Price Earnings VS Forward Price Earnings ChartPrice Earnings - Forward Price Earnings PE FPE 10 20 30 40 50

4.2 Price Multiples

87.88% of the companies in the same industry are more expensive than GDEV, based on the Enterprise Value to EBITDA ratio.
GDEV's Price/Free Cash Flow ratio is rather cheap when compared to the industry. GDEV is cheaper than 87.88% of the companies in the same industry.
Industry RankSector Rank
P/FCF 11.55
EV/EBITDA 3.14
GDEV Per share dataGDEV EPS, Sales, OCF, FCF, BookValue per sharePer Share Data Per Share 0 10 20

4.3 Compensation for Growth

GDEV's low PEG Ratio(NY), which compensates the Price/Earnings for growth, indicates a rather cheap valuation of the company.
The decent profitability rating of GDEV may justify a higher PE ratio.
A more expensive valuation may be justified as GDEV's earnings are expected to grow with 23.87% in the coming years.
PEG (NY)0.58
PEG (5Y)N/A
EPS Next 2Y40.64%
EPS Next 3Y23.87%

0

5. Dividend

5.1 Amount

No dividends for GDEV!.
Industry RankSector Rank
Dividend Yield N/A

GDEV INC

NASDAQ:GDEV (1/17/2025, 8:03:27 PM)

18.65

+0.14 (+0.76%)

Chartmill FA Rating
GICS SectorCommunication Services
GICS IndustryGroupMedia & Entertainment
GICS IndustryEntertainment
Earnings (Last)11-14 2024-11-14/bmo
Earnings (Next)N/A N/A
Inst Owners0.04%
Inst Owner Change0%
Ins Owners40.41%
Ins Owner ChangeN/A
Market Cap337.75M
Analysts80
Price Target58.14 (211.74%)
Short Float %0.21%
Short Ratio0.7
Dividend
Industry RankSector Rank
Dividend Yield N/A
Yearly DividendN/A
Dividend Growth(5Y)N/A
DP0%
Div Incr Years0
Div Non Decr Years0
Ex-DateN/A
Surprises & Revisions
EPS beat(2)N/A
Avg EPS beat(2)N/A
Min EPS beat(2)N/A
Max EPS beat(2)N/A
EPS beat(4)N/A
Avg EPS beat(4)N/A
Min EPS beat(4)N/A
Max EPS beat(4)N/A
EPS beat(8)N/A
Avg EPS beat(8)N/A
EPS beat(12)N/A
Avg EPS beat(12)N/A
EPS beat(16)N/A
Avg EPS beat(16)N/A
Revenue beat(2)N/A
Avg Revenue beat(2)N/A
Min Revenue beat(2)N/A
Max Revenue beat(2)N/A
Revenue beat(4)N/A
Avg Revenue beat(4)N/A
Min Revenue beat(4)N/A
Max Revenue beat(4)N/A
Revenue beat(8)N/A
Avg Revenue beat(8)N/A
Revenue beat(12)N/A
Avg Revenue beat(12)N/A
Revenue beat(16)N/A
Avg Revenue beat(16)N/A
PT rev (1m)0%
PT rev (3m)0%
EPS NQ rev (1m)0%
EPS NQ rev (3m)0%
EPS NY rev (1m)72.27%
EPS NY rev (3m)598.85%
Revenue NQ rev (1m)0%
Revenue NQ rev (3m)2.89%
Revenue NY rev (1m)-4.23%
Revenue NY rev (3m)-4.04%
Valuation
Industry RankSector Rank
PE 7.64
Fwd PE 10.21
P/S 0.76
P/FCF 11.55
P/OCF 11.36
P/B N/A
P/tB N/A
EV/EBITDA 3.14
EPS(TTM)2.44
EY13.08%
EPS(NY)1.83
Fwd EY9.79%
FCF(TTM)1.61
FCFY8.65%
OCF(TTM)1.64
OCFY8.8%
SpS24.47
BVpS-6.55
TBVpS-7.02
PEG (NY)0.58
PEG (5Y)N/A
Profitability
Industry RankSector Rank
ROA 16.99%
ROE N/A
ROCE 2808.96%
ROIC 2223.47%
ROICexc N/A
ROICexgc N/A
OM 11.31%
PM (TTM) 10.84%
GM 66.36%
FCFM 6.6%
ROA(3y)-6.96%
ROA(5y)N/A
ROE(3y)N/A
ROE(5y)N/A
ROIC(3y)N/A
ROIC(5y)N/A
ROICexc(3y)N/A
ROICexc(5y)N/A
ROICexgc(3y)N/A
ROICexgc(5y)N/A
ROCE(3y)-198.74%
ROCE(5y)N/A
ROICexcg growth 3YN/A
ROICexcg growth 5YN/A
ROICexc growth 3YN/A
ROICexc growth 5YN/A
OM growth 3YN/A
OM growth 5YN/A
PM growth 3YN/A
PM growth 5YN/A
GM growth 3Y0.46%
GM growth 5YN/A
F-Score5
Asset Turnover1.57
Health
Industry RankSector Rank
Debt/Equity N/A
Debt/FCF 0.07
Debt/EBITDA 0.02
Cap/Depr 7.98%
Cap/Sales 0.11%
Interest Coverage 677.57
Cash Conversion 52.67%
Profit Quality 60.84%
Current Ratio 0.58
Quick Ratio 0.58
Altman-Z 1.6
F-Score5
WACC9.21%
ROIC/WACC241.42
Cap/Depr(3y)27.99%
Cap/Depr(5y)26.79%
Cap/Sales(3y)0.24%
Cap/Sales(5y)0.17%
Profit Quality(3y)N/A
Profit Quality(5y)N/A
High Growth Momentum
Growth
EPS 1Y (TTM)5655.4%
EPS 3YN/A
EPS 5YN/A
EPS Q2Q%1242.15%
EPS Next Y13.26%
EPS Next 2Y40.64%
EPS Next 3Y23.87%
EPS Next 5YN/A
Revenue 1Y (TTM)-3.16%
Revenue growth 3Y21.2%
Revenue growth 5YN/A
Sales Q2Q%-54.8%
Revenue Next Year-47.63%
Revenue Next 2Y-24.44%
Revenue Next 3Y-14.05%
Revenue Next 5YN/A
EBIT growth 1Y-53.33%
EBIT growth 3YN/A
EBIT growth 5YN/A
EBIT Next Year-5.3%
EBIT Next 3Y-1.45%
EBIT Next 5YN/A
FCF growth 1Y-77.97%
FCF growth 3Y-47.74%
FCF growth 5YN/A
OCF growth 1Y-77.84%
OCF growth 3Y-47%
OCF growth 5YN/A