Embracer Group AB (publ), together with its subsidiaries, develops and publishes PC, console, mobile, VR, and board games for the games market worldwide. The company has a catalogue of approximately 850 owned franchises, such as Saints Row, Goat Simulator, Dead Island, Darksiders, Metro, MX vs ATV, Kingdoms of Amalur, TimeSplitters, Satisfactory, Wreckfest, Insurgency, World War Z, and Borderlands, and others. It also publishes films and comics. It distributes games through retailers and digital distributors. The company was formerly known as THQ Nordic AB (publ) and changed its name to Embracer Group AB (publ) in October 2019. Embracer Group AB (publ) was incorporated in 1999 and is headquartered in Karlstad, Sweden.

Embracer Group AB (publ)

Tencent Holdings Limited, an investment holding company, provides value-added services (VAS) and Online advertising services in Mainland China and internationally. The company operates through VAS, Online Advertising, FinTech and Business Services, and Others segments. It offers online games and social network services; FinTech and cloud services, and online advertising services. The company is also involved in the production, investment, and distribution of films and television programs for third parties, as well as copyrights licensing, merchandise sales, and other activities. n addition, it develops software; develops and operates online games; and provides information technology, information system integration, asset management, online literature, and online music entertainment services. Tencent Holdings Limited company was founded in 1998 and is headquartered in Shenzhen, the People's Republic of China.

Tencent Holdings Limited

Paradox Interactive AB (publ) develops and publishes games and brands for PC, mobile, and console platforms primarily in North and Latin America, Europe, the Middle East, Africa, and the Asia Pacific region. The company's game portfolio comprises various franchises and brands, including Stellaris, Europa Universalis, Hearts of Iron, Crusader Kings, Cities: Skylines, Surviving Mars, Prison Architect, Magicka, Age of Wonders, Victoria, and the World of Darkness. Paradox Interactive AB (publ) was founded in 1998 and is headquartered in Stockholm, Sweden.

Fredrik Wester

Paradox Interactive AB (publ)

Embracer Group is the parent company of entrepreneurial businesses developing and publishing PC, console, mobile and tabletop games and other related media for the global games and entertainment market.

Metric
Company Name	Embracer Group AB (publ)	Tencent Holdings Limited	Paradox Interactive AB (publ)
Symbol	EMBRAC-B	700	PDX
MSH ID	COM:EMBRACER	COM:TENCENT	COM:PARADOXINTERACTIVE
Market	STOCKS	STOCKS	STOCKS
Sector	Technology	Communication Services	Technology
Industry	Electronic Gaming & Multimedia	Internet Content & Information	Electronic Gaming & Multimedia
Country	SE	CN	SE
Stage			Funding Round
Employee Count	11K	104.79K	594
Website	embracer.com	tencent.com	paradoxinteractive.com
LinkedIn		tencentglobal	paradox-interactive
Founders

Metric
Market Cap	2.85B	458.18B	1.40B
Enterprise Value
Monthly Web Traffic	13.65K		2.13M
Web Traffic Growth	-0.81		0.59
Valuation
Raised Capital	47.74M		20.62M

Metric
Revenue	3.86B	83.77B	241.73M
Revenue (LTM)
Revenue (NTM)
Gross Profit	-1.29B	40.32B	241.73M
EBITDA	701.29M	32.91B	60.19M
Operating Income	-1.29B	22.02B	60.19M
Net Income	-1.66B	15.85B	48.55M
EPS	-1.26	1.68	0.46
Diluted EPS	-1.26	1.64	0.46
Revenue 2022
Revenue 2023
Revenue 2024
Revenue 2025
Revenue 2026

Metric
Revenue Growth (LTM)
Revenue Growth (NTM)
Gross Profit Growth (LTM)
EBITDA Growth (LTM)
Net Income Growth (LTM)
14-Day Growth Score
28-Day Growth Score
90-Day Growth Score
365-Day Growth Score

Metric
Gross Profit Margin	0.73	0.51	0.68
Operating Profit Margin	0.10	0.41	0.27
EBITDA Margin	0.18	0.39	0.25
Net Profit Margin	0.09	0.32	0.20
Return on Equity	0.06	0.26	0.29
Return on Assets	0.03	0.13	0.15
Return on Capital Employed	0.04	0.21	0.24

COM:EMBRACER

Embracer Group

Last Close

27.55

25/11 09:39

Market Cap

31.12B

Beta: -

Volume Today

841.20K

Avg: -

Company Overview

Market Metrics

Financial Performance

Growth Metrics

Profitability Ratios

Valuation Multiples

Operational Metrics

Cash Flow Metrics

Balance Sheet Metrics

Efficiency Metrics

Metric
P/E Ratio	6.44	12.50	32.62
P/B Ratio	0.35	3.16	8.08
Revenue Multiple (LTM)
Revenue Multiple (NTM)
EBITDA Multiple (LTM)
EBITDA Multiple (NTM)
Price to Sales Ratio	1.00	6.34	8.38
EV Multiple	3.96	17.70	16.39

Metric
Days Sales Outstanding		30.80
Days Payables Outstanding	115.01	127.10	24.30
Days Inventory Outstanding	155.73	5.22	36.42
Operating Cycle	155.73	73.66	97.44
Cash Conversion Cycle	85.65	-70.66	80.09
Asset Turnover	0.45	0.39	0.77

Metric
Operating Cash Flow	721.70M	30.53B
Free Cash Flow	48.40M	24.01B
Cash Flow to Debt	0.39	0.67	43.42
Operating Cash Flow/Sales	0.19	0.39	0.53
Free Cash Flow Yield	0.00	0.08	0.02

Metric
Cash & Equivalents	305.68M	23.70B
Accounts Receivable	-28.09M
Inventory	294.42M	62.72M
Goodwill	2.86B	17.36B
Debt to Capitalization	0.28	0.33	0.03
Debt to Assets	0.18	0.24	0.03
Current Ratio	1.28	1.40	1.93
Quick Ratio	0.86	1.45	2.98

Metric
Rule of 40 (LTM)
Rule of 40 (NTM)
Stock Comp to Revenue
R&D to Revenue
SG&A to Revenue	0.17	0.04