CI Games (WSE: CIG)

Currency in PLN

Last close As at 02/06/2023


−0.03 (−0.58%)

Market capitalisation


Founded in 2002, CI Games is a Warsaw-based developer and publisher of AA+/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 (SGW) and Lords of the Fallen (LotF) franchises.

Valuations in the games sector have come under significant pressure in 2022, with investors punishing anything less than a perfect performance with heavy markdowns from the sector’s 30x P/Es of 2021. In this context, CI Games’ low valuation means the shares have avoided the sector’s multiple compression in 2022, with the potential for material upside in 2023.

Latest Insights

View More



Equity Analyst

Max Hayes

Max Hayes

Associate Analyst

Key Management

  • David Broderick


  • Marek Lech Tymiński


Balance Sheet

Forecast net cash (PLNm)


Forecast gearing ratio (%)


Share Price Performance

Price Performance
% 1M 3M 12M
Actual 13.4 101.6 185.1
Relative 12.1 92.2 167.0
52 week high/low 6.5gr/1.7gr


CI Games’ FY22 results reflect investment in its seven-pillar strategy, which aims to diversify its intellectual property (IP) to drive long-term revenue and profit growth. Its results were slightly below our forecasts but benefited from a robust performance from its back catalogue, with no new releases in the year. The group remains profitable, despite the absence of new releases and investment required for its pipeline of new releases, particularly in its 2023 headline game, TLotF, where its lead indicators are encouraging. Its PLN20m new credit facility and recent distribution agreements should support its FY23 cash runway.

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 31.6 14.5
2022A 56.7 16.1 10.1 4.00 129.0 29.8
2023E 270.0 206.9 131.5 56.85 9.1 4.5
2024E 270.5 195.3 121.1 52.38 9.9 4.8



MediaWatch – April 2023

Digital Marketing and Internet Media Technology Platform


MediaWatch – January 2023


IPO apocalypse


ESG, moving beyond the box tick

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free