CI Games (WSE: CIG)

Last close As at 03/05/2024

PLN1.48

0.01 (0.68%)

Market capitalisation

PLN271m

Founded in 2002, CI Games is a Warsaw-based developer and publisher of AAA multi-platform video games for a global audience. It specialises in first person shooter and action-driven titles and owns IP including the Sniper: Ghost Warrior and Lords of the Fallen franchises.

The global video games market is set for robust market growth driven by a confluence of trends, including AI, cloud gaming and other tools that can extend the lifetime value of a game and enable greater player immersion. Valuations are normalising after pandemic highs as consumers become more selective amid macroeconomic uncertainty, increasing pressure on developers to create hit titles that drive long-term engagement.

Latest Insights

View More

TMT | Outlook

CI Games — Back on track following headline launch

TMT | Flash note

CI Games — Strong momentum following LotF launch

TMT | Flash note

CI Games — Ready for a transformational journey

TMT | Flash note

CI Games — Encouraging lead indicators and a robust Q1

Sector

TMT

Equity Analyst

Dan Ridsdale

Head of Technology

Key Management

  • David Broderick

    CFO

  • Marek Lech Tymiński

    CEO

Balance Sheet

Forecast net debt (PLNm)

27.8

Forecast gearing ratio (%)

15

Share Price Performance

Price Performance
% 1M 3M 12M
Actual (10.8) (19.3) (68.0)
Relative (12.1) (23.2) (75.1)
52 week high/low 7.0gr/1.4gr

Financials

FY23 was a pivotal year for CI Games following the release of Lords of the Fallen (LotF), with 1.3m unit sales driving a 332% y-o-y increase in group revenue to PLN245m, ahead of our forecast. Major LotF updates to ensure frictionless and enhanced gameplay underpin rising positive sentiment, and its next major modification could stimulate further player engagement. This is a key step to supporting our sales forecasts as its next release, Project Survive, is not due until FY25. We note that the group’s back catalogue has historically delivered robust sales in years with no new releases and we expect this to continue with LotF. As planned, cash generated from LotF meant CI Games repaid its two financing facilities in January 2024 and we maintain our forecast debt free position by end-FY24.

Y/E Dec Revenue (PLNm) EBITDA (PLNm) PBT (PLNm) EPS (fd) (gr) P/E (x) P/CF (x)
2021A 105.5 62.5 44.9 16.33 9.1 4.2
2022A 56.7 16.1 11.4 4.70 31.5 13.8
2023E 242.5 104.3 46.1 19.85 7.5 2.7
2024E 140.3 80.1 23.3 10.04 14.7 3.4

Further insights

thematic

TMT

MediaWatch – Targeting the opportunities

thematic

TMT

MediaWatch – Vision On

Digital Marketing and Internet Media Technology Platform

thematic

TMT

MediaWatch – Screening well

thematic

Consumer

IPO apocalypse

thematic

TMT

ESG, moving beyond the box tick

thematic

TMT

Direct tech investors

thematic

Consumer

Circular economy business models

thematic

TMT

Quantum dots – all the colours of the rainbow

thematic

TMT

Micro-LEDs – small is beautiful

thematic

Consumer

Illuminator: August Update

thematic

TMT

European video games

thematic

TMT

Diversification and scale for online success

thematic

TMT

UK video games – Heterogeneous not homogeneous

thematic

TMT

Mobile ecosystems

thematic

TMT

Mobile ecosystems

thematic

TMT

Mobile ecosystems

thematic

TMT

NZ – Edison talks tech

thematic

TMT

AUS – Edison talks tech

thematic

TMT

Mobile ecosystems

thematic

Consumer

Deutsche Börse Eigenkapitalforum 2014 Research Guide

thematic

TMT

Mobile ecosystems

thematic

Energy & Resources

ASX Spotlight Conference – London, 6 March 2014

thematic

Energy & Resources

ASX Small to Mid Caps Conference – London, 7 March 2013

thematic

TMT

The third pillar

thematic

TMT

The real disruptor

thematic

TMT

Merger mania is back