Logo image of GDEV

GDEV INC (GDEV) Stock Fundamental Analysis

NASDAQ:GDEV - Nasdaq - VGG6529J2092 - Common Stock - Currency: USD

13.05  -0.35 (-2.61%)

Fundamental Rating

5

GDEV gets a fundamental rating of 5 out of 10. The analysis compared the fundamentals against 73 industry peers in the Entertainment industry. GDEV has an average financial health and profitability rating. GDEV is valued quite cheap, while showing a decent growth score. This is a good combination!


Dividend Valuation Growth Profitability Health

6

1. Profitability

1.1 Basic Checks

GDEV had positive earnings in the past year.
In the past year GDEV had a positive cash flow from operations.
In multiple years GDEV reported negative net income over the last 5 years.
GDEV had a positive operating cash flow in each of the past 5 years.
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 2024 0 50M -50M 100M -100M

1.2 Ratios

GDEV has a Return On Assets of 9.38%. This is amongst the best in the industry. GDEV outperforms 93.15% of its industry peers.
With an excellent Return On Invested Capital value of 410.37%, GDEV belongs to the best of the industry, outperforming 100.00% of the companies in the same industry.
Industry RankSector Rank
ROA 9.38%
ROE N/A
ROIC 410.37%
ROA(3y)8.68%
ROA(5y)-2.38%
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 2024 0 200 -200 400 -400 -600

1.3 Margins

GDEV has a better Profit Margin (6.07%) than 80.82% of its industry peers.
GDEV's Operating Margin of 9.62% is fine compared to the rest of the industry. GDEV outperforms 76.71% of its industry peers.
GDEV's Operating Margin has improved in the last couple of years.
Looking at the Gross Margin, with a value of 66.26%, GDEV is in the better half of the industry, outperforming 75.34% of the companies in the same industry.
In the last couple of years the Gross Margin of GDEV has grown nicely.
Industry RankSector Rank
OM 9.62%
PM (TTM) 6.07%
GM 66.26%
OM growth 3Y170.93%
OM growth 5YN/A
PM growth 3YN/A
PM growth 5YN/A
GM growth 3Y-1.16%
GM growth 5Y4.74%
GDEV Yearly Profit, Operating, Gross MarginsGDEV Yearly Profit, Operating, Gross MarginsYearly Profit, Operating, Gross Margins 2019 2020 2021 2022 2023 2024 0 20 -20 40 60

4

2. Health

2.1 Basic Checks

With a Return on Invested Capital (ROIC) well above the Cost of Capital (WACC), GDEV is creating value.
The number of shares outstanding for GDEV has been reduced compared to 1 year ago.
GDEV has a better debt/assets ratio than last year.
GDEV Yearly Shares OutstandingGDEV Yearly Shares OutstandingYearly Shares Outstanding 2020 2021 2022 2023 2024 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 2024 100M 200M 300M

2.2 Solvency

Based on the Altman-Z score of 1.55, we must say that GDEV is in the distress zone and has some risk of bankruptcy.
GDEV's Altman-Z score of 1.55 is fine compared to the rest of the industry. GDEV outperforms 60.27% of its industry peers.
The Debt to FCF ratio of GDEV is 0.05, which is an excellent value as it means it would take GDEV, only 0.05 years of fcf income to pay off all of its debts.
The Debt to FCF ratio of GDEV (0.05) is better than 90.41% of its industry peers.
Industry RankSector Rank
Debt/Equity N/A
Debt/FCF 0.05
Altman-Z 1.55
ROIC/WACC46.27
WACC8.87%
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 2024 0 50M -50M 100M -100M -150M

2.3 Liquidity

A Current Ratio of 0.68 indicates that GDEV may have some problems paying its short term obligations.
With a Current ratio value of 0.68, GDEV is not doing good in the industry: 67.12% of the companies in the same industry are doing better.
GDEV has a Quick Ratio of 0.68. This is a bad value and indicates that GDEV is not financially healthy enough and could expect problems in meeting its short term obligations.
With a Quick ratio value of 0.68, GDEV is not doing good in the industry: 63.01% of the companies in the same industry are doing better.
Industry RankSector Rank
Current Ratio 0.68
Quick Ratio 0.68
GDEV Yearly Current Assets VS Current LiabilitesGDEV Yearly Current Assets VS Current LiabilitesYearly Current Assets VS Current Liabilites 2020 2021 2022 2023 2024 100M 200M 300M

4

3. Growth

3.1 Past

The earnings per share for GDEV have decreased strongly by -39.84% in the last year.
Looking at the last year, GDEV shows a decrease in Revenue. The Revenue has decreased by -9.39% in the last year.
GDEV shows a strong growth in Revenue. Measured over the last years, the Revenue has been growing by 35.02% yearly.
EPS 1Y (TTM)-39.84%
EPS 3YN/A
EPS 5YN/A
EPS Q2Q%7800%
Revenue 1Y (TTM)-9.39%
Revenue growth 3Y-1.02%
Revenue growth 5Y35.02%
Sales Q2Q%-9.29%

3.2 Future

Based on estimates for the next years, GDEV will show a very strong growth in Earnings Per Share. The EPS will grow by 26.35% on average per year.
GDEV is expected to show a small growth in Revenue. In the coming years, the Revenue will grow by 1.68% yearly.
EPS Next Y38.22%
EPS Next 2Y26.35%
EPS Next 3YN/A
EPS Next 5YN/A
Revenue Next Year-7.44%
Revenue Next 2Y1.68%
Revenue Next 3YN/A
Revenue Next 5YN/A

3.3 Evolution

The Revenue growth rate is decreasing: in the next years the growth will be less than in the last years.
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 2021 2022 2023 2024 2025 2026 1 2 3 4

9

4. Valuation

4.1 Price/Earnings Ratio

GDEV is valuated cheaply with a Price/Earnings ratio of 6.04.
Based on the Price/Earnings ratio, GDEV is valued cheaply inside the industry as 95.89% of the companies are valued more expensively.
When comparing the Price/Earnings ratio of GDEV to the average of the S&P500 Index (26.48), we can say GDEV is valued rather cheaply.
With a Price/Forward Earnings ratio of 5.92, the valuation of GDEV can be described as very cheap.
93.15% of the companies in the same industry are more expensive than GDEV, based on the Price/Forward Earnings ratio.
Compared to an average S&P500 Price/Forward Earnings ratio of 34.04, GDEV is valued rather cheaply.
Industry RankSector Rank
PE 6.04
Fwd PE 5.92
GDEV Price Earnings VS Forward Price EarningsGDEV Price Earnings VS Forward Price Earnings ChartPrice Earnings - Forward Price Earnings PE FPE 50 100 150 200

4.2 Price Multiples

Based on the Enterprise Value to EBITDA ratio, GDEV is valued cheaper than 94.52% of the companies in the same industry.
89.04% of the companies in the same industry are more expensive than GDEV, based on the Price/Free Cash Flow ratio.
Industry RankSector Rank
P/FCF 8.42
EV/EBITDA 1.84
GDEV Per share dataGDEV EPS, Sales, OCF, FCF, BookValue per sharePer Share Data Per Share 0 5 -5 10 15 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.
GDEV has a very decent profitability rating, which may justify a higher PE ratio.
A more expensive valuation may be justified as GDEV's earnings are expected to grow with 26.35% in the coming years.
PEG (NY)0.16
PEG (5Y)N/A
EPS Next 2Y26.35%
EPS Next 3YN/A

4

5. Dividend

5.1 Amount

GDEV has a Yearly Dividend Yield of 25.36%, which is a nice return.
GDEV's Dividend Yield is rather good when compared to the industry average which is at 6.61. GDEV pays more dividend than 98.63% of the companies in the same industry.
GDEV's Dividend Yield is rather good when compared to the S&P500 average which is at 2.39.
Industry RankSector Rank
Dividend Yield 25.36%

5.2 History

GDEV is new to the dividend game and has less than 3 years of track record.
Dividend Growth(5Y)N/A
Div Incr Years0
Div Non Decr Years0
GDEV Yearly Dividends per shareGDEV Yearly Dividends per shareYearly Dividends per share 2025 1 2 3

5.3 Sustainability

DP0%
EPS Next 2Y26.35%
EPS Next 3YN/A
GDEV Yearly Income VS Free CF VS DividendGDEV Yearly Income VS Free CF VS DividendYearly Income VS Free CF VS Dividend 2019 2020 2021 2022 2023 2024 0 50M -50M 100M -100M

GDEV INC

NASDAQ:GDEV (8/8/2025, 8:00:00 PM)

13.05

-0.35 (-2.61%)

Chartmill FA Rating
GICS SectorCommunication Services
GICS IndustryGroupMedia & Entertainment
GICS IndustryEntertainment
Earnings (Last)05-16 2025-05-16/bmo
Earnings (Next)09-02 2025-09-02
Inst Owners0.06%
Inst Owner Change0%
Ins Owners37.06%
Ins Owner ChangeN/A
Market Cap236.60M
Analysts80
Price Target58.14 (345.52%)
Short Float %0.52%
Short Ratio1.01
Dividend
Industry RankSector Rank
Dividend Yield 25.36%
Yearly DividendN/A
Dividend Growth(5Y)N/A
DP0%
Div Incr Years0
Div Non Decr Years0
Ex-Date03-12 2025-03-12 (3.31)
Surprises & Revisions
EPS beat(2)1
Avg EPS beat(2)-59.12%
Min EPS beat(2)-224.78%
Max EPS beat(2)106.54%
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)1
Avg Revenue beat(2)1.26%
Min Revenue beat(2)-1.95%
Max Revenue beat(2)4.47%
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)-43.55%
EPS NY rev (1m)-14.02%
EPS NY rev (3m)4.47%
Revenue NQ rev (1m)0%
Revenue NQ rev (3m)-3.72%
Revenue NY rev (1m)-2.41%
Revenue NY rev (3m)-11.33%
Valuation
Industry RankSector Rank
PE 6.04
Fwd PE 5.92
P/S 0.56
P/FCF 8.42
P/OCF 8.29
P/B N/A
P/tB N/A
EV/EBITDA 1.84
EPS(TTM)2.16
EY16.55%
EPS(NY)2.2
Fwd EY16.88%
FCF(TTM)1.55
FCFY11.87%
OCF(TTM)1.57
OCFY12.06%
SpS23.22
BVpS-5.6
TBVpS-5.95
PEG (NY)0.16
PEG (5Y)N/A
Profitability
Industry RankSector Rank
ROA 9.38%
ROE N/A
ROCE 463.09%
ROIC 410.37%
ROICexc N/A
ROICexgc N/A
OM 9.62%
PM (TTM) 6.07%
GM 66.26%
FCFM 6.67%
ROA(3y)8.68%
ROA(5y)-2.38%
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)-37.23%
ROCE(5y)N/A
ROICexcg growth 3YN/A
ROICexcg growth 5YN/A
ROICexc growth 3YN/A
ROICexc growth 5YN/A
OM growth 3Y170.93%
OM growth 5YN/A
PM growth 3YN/A
PM growth 5YN/A
GM growth 3Y-1.16%
GM growth 5Y4.74%
F-Score7
Asset Turnover1.55
Health
Industry RankSector Rank
Debt/Equity N/A
Debt/FCF 0.05
Debt/EBITDA 0
Cap/Depr 7.09%
Cap/Sales 0.1%
Interest Coverage 532.86
Cash Conversion 61.11%
Profit Quality 110%
Current Ratio 0.68
Quick Ratio 0.68
Altman-Z 1.55
F-Score7
WACC8.87%
ROIC/WACC46.27
Cap/Depr(3y)11.69%
Cap/Depr(5y)21.55%
Cap/Sales(3y)0.17%
Cap/Sales(5y)0.17%
Profit Quality(3y)574.21%
Profit Quality(5y)N/A
High Growth Momentum
Growth
EPS 1Y (TTM)-39.84%
EPS 3YN/A
EPS 5YN/A
EPS Q2Q%7800%
EPS Next Y38.22%
EPS Next 2Y26.35%
EPS Next 3YN/A
EPS Next 5YN/A
Revenue 1Y (TTM)-9.39%
Revenue growth 3Y-1.02%
Revenue growth 5Y35.02%
Sales Q2Q%-9.29%
Revenue Next Year-7.44%
Revenue Next 2Y1.68%
Revenue Next 3YN/A
Revenue Next 5YN/A
EBIT growth 1Y5.57%
EBIT growth 3Y168.16%
EBIT growth 5YN/A
EBIT Next Year50.97%
EBIT Next 3YN/A
EBIT Next 5YN/A
FCF growth 1Y63.31%
FCF growth 3Y-35.38%
FCF growth 5Y13.52%
OCF growth 1Y58.88%
OCF growth 3Y-35.34%
OCF growth 5Y13.72%