CD Projekt S.A.

WSE:CDR Stock Report

Market Cap: zł18.7b

CD Projekt Future Growth

Future criteria checks 6/6

CD Projekt is forecast to grow earnings and revenue by 27% and 24.9% per annum respectively. EPS is expected to grow by 27.7% per annum. Return on equity is forecast to be 34.6% in 3 years.

Key information

27.0%

Earnings growth rate

27.7%

EPS growth rate

Entertainment earnings growth23.1%
Revenue growth rate24.9%
Future return on equity34.6%
Analyst coverage

Good

Last updated17 Dec 2024

Recent future growth updates

Earnings Beat: CD Projekt S.A. Just Beat Analyst Forecasts, And Analysts Have Been Updating Their Models

Aug 31
Earnings Beat: CD Projekt S.A. Just Beat Analyst Forecasts, And Analysts Have Been Updating Their Models

CD Projekt S.A. Just Recorded A 43% EPS Beat: Here's What Analysts Are Forecasting Next

May 31
CD Projekt S.A. Just Recorded A 43% EPS Beat: Here's What Analysts Are Forecasting Next

Recent updates

Market Participants Recognise CD Projekt S.A.'s (WSE:CDR) Earnings Pushing Shares 25% Higher

Dec 07
Market Participants Recognise CD Projekt S.A.'s (WSE:CDR) Earnings Pushing Shares 25% Higher

Why We're Not Concerned About CD Projekt S.A.'s (WSE:CDR) Share Price

Oct 22
Why We're Not Concerned About CD Projekt S.A.'s (WSE:CDR) Share Price

Earnings Beat: CD Projekt S.A. Just Beat Analyst Forecasts, And Analysts Have Been Updating Their Models

Aug 31
Earnings Beat: CD Projekt S.A. Just Beat Analyst Forecasts, And Analysts Have Been Updating Their Models

CD Projekt (WSE:CDR) Is Experiencing Growth In Returns On Capital

Jul 12
CD Projekt (WSE:CDR) Is Experiencing Growth In Returns On Capital

CD Projekt S.A. Just Recorded A 43% EPS Beat: Here's What Analysts Are Forecasting Next

May 31
CD Projekt S.A. Just Recorded A 43% EPS Beat: Here's What Analysts Are Forecasting Next

CD Projekt S.A.'s (WSE:CDR) Popularity With Investors Is Clear

Apr 24
CD Projekt S.A.'s (WSE:CDR) Popularity With Investors Is Clear

CD Projekt (WSE:CDR) Posted Healthy Earnings But There Are Some Other Factors To Be Aware Of

Apr 05
CD Projekt (WSE:CDR) Posted Healthy Earnings But There Are Some Other Factors To Be Aware Of

CD Projekt S.A. (WSE:CDR) Shares Could Be 25% Above Their Intrinsic Value Estimate

Mar 19
CD Projekt S.A. (WSE:CDR) Shares Could Be 25% Above Their Intrinsic Value Estimate

CD Projekt (WSE:CDR) Is Investing Its Capital With Increasing Efficiency

Feb 10
CD Projekt (WSE:CDR) Is Investing Its Capital With Increasing Efficiency

Pinning Down CD Projekt S.A.'s (WSE:CDR) P/E Is Difficult Right Now

Jan 23
Pinning Down CD Projekt S.A.'s (WSE:CDR) P/E Is Difficult Right Now

CD Projekt S.A. (WSE:CDR) Shares Could Be 36% Below Their Intrinsic Value Estimate

Dec 18
CD Projekt S.A. (WSE:CDR) Shares Could Be 36% Below Their Intrinsic Value Estimate

CD Projekt (WSE:CDR) Has Some Way To Go To Become A Multi-Bagger

Nov 05
CD Projekt (WSE:CDR) Has Some Way To Go To Become A Multi-Bagger

Capital Allocation Trends At CD Projekt (WSE:CDR) Aren't Ideal

May 12
Capital Allocation Trends At CD Projekt (WSE:CDR) Aren't Ideal

Returns On Capital Signal Tricky Times Ahead For CD Projekt (WSE:CDR)

Feb 06
Returns On Capital Signal Tricky Times Ahead For CD Projekt (WSE:CDR)

Be Wary Of CD Projekt (WSE:CDR) And Its Returns On Capital

Nov 08
Be Wary Of CD Projekt (WSE:CDR) And Its Returns On Capital

CD Projekt (WSE:CDR) May Have Issues Allocating Its Capital

Jul 24
CD Projekt (WSE:CDR) May Have Issues Allocating Its Capital

Analysts Just Shaved Their CD Projekt S.A. (WSE:CDR) Forecasts Dramatically

Jun 01
Analysts Just Shaved Their CD Projekt S.A. (WSE:CDR) Forecasts Dramatically

Analysts Just Shaved Their CD Projekt S.A. (WSE:CDR) Forecasts Dramatically

Apr 17
Analysts Just Shaved Their CD Projekt S.A. (WSE:CDR) Forecasts Dramatically

Here's Why We Think CD Projekt (WSE:CDR) Is Well Worth Watching

Feb 03
Here's Why We Think CD Projekt (WSE:CDR) Is Well Worth Watching

Are Investors Undervaluing CD Projekt S.A. (WSE:CDR) By 33%?

Dec 28
Are Investors Undervaluing CD Projekt S.A. (WSE:CDR) By 33%?

Estimating The Fair Value Of CD Projekt S.A. (WSE:CDR)

Sep 25
Estimating The Fair Value Of CD Projekt S.A. (WSE:CDR)

Forecast: Analysts Think CD Projekt S.A.'s (WSE:CDR) Business Prospects Have Improved Drastically

Aug 11
Forecast: Analysts Think CD Projekt S.A.'s (WSE:CDR) Business Prospects Have Improved Drastically

Do CD Projekt's (WSE:CDR) Earnings Warrant Your Attention?

Jul 07
Do CD Projekt's (WSE:CDR) Earnings Warrant Your Attention?

Earnings and Revenue Growth Forecasts

WSE:CDR - Analysts future estimates and past financials data (PLN Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
12/31/20261,215347-8177414
12/31/2025712202-19834015
12/31/202488332715949911
9/30/20241,115439436734N/A
6/30/20241,330561458740N/A
3/31/20241,282512377679N/A
12/31/20231,230481280611N/A
9/30/20231,09742596439N/A
6/30/202390032052385N/A
3/31/202391134771377N/A
12/31/2022953346150406N/A
9/30/20228972998214N/A
6/30/202279521858230N/A
3/31/2022907245-14842N/A
12/31/2021888209784968N/A
9/30/20212,2851,1011,0541,253N/A
6/30/20212,2451,1081,0841,306N/A
3/31/20212,1441,0911,3951,593N/A
12/31/20202,1391,150490712N/A
9/30/2020682279159484N/A
6/30/2020670271140457N/A
3/31/2020633250117406N/A
12/31/2019521175-40217N/A
9/30/201943510898238N/A
6/30/201941010833154N/A
3/31/2019368104-2494N/A
12/31/201836310919133N/A
9/30/2018359114-2887N/A
6/30/2018377134N/A133N/A
3/31/2018439178N/A205N/A
12/31/2017463200N/A233N/A
9/30/2017504234N/A258N/A
6/30/2017520234N/A243N/A
3/31/2017596263N/A271N/A
12/31/2016584251N/A259N/A
9/30/2016592237N/A307N/A
6/30/2016604241N/A396N/A
3/31/2016859380N/A467N/A
12/31/2015798342N/A412N/A
9/30/2015611284N/A296N/A
6/30/2015534242N/A145N/A
3/31/2015913N/A-9N/A
12/31/20149610N/A-3N/A
9/30/20141505N/A16N/A
6/30/201415411N/A23N/A
3/31/201414512N/A20N/A
12/31/201314215N/A22N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: CDR's forecast earnings growth (27% per year) is above the savings rate (4.1%).

Earnings vs Market: CDR's earnings (27% per year) are forecast to grow faster than the Polish market (15.9% per year).

High Growth Earnings: CDR's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: CDR's revenue (24.9% per year) is forecast to grow faster than the Polish market (4.8% per year).

High Growth Revenue: CDR's revenue (24.9% per year) is forecast to grow faster than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: CDR's Return on Equity is forecast to be high in 3 years time (34.6%)

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/20 11:02
End of Day Share Price 2024/12/20 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

CD Projekt S.A. is covered by 37 analysts. 15 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Nicholas Michael DempseyBarclays
Nicholas Michael DempseyBarclays
James BassBerenberg