Loading...

Net Gaming Europe

DB:7NG
Snowflake Description

Undervalued with proven track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
7NG
DB
SEK310M
Market Cap
  1. Home
  2. DE
  3. Consumer Services
Company description

Net Gaming Europe AB (publ), through its subsidiaries, owns, develops, and operates comparison and news sites in Sweden. The last earnings update was 26 days ago. More info.


Add to Portfolio Compare Print
  • Net Gaming Europe has significant price volatility in the past 3 months.
7NG Share Price and Events
7 Day Returns
-4%
DB:7NG
-1%
DE Hospitality
0.2%
DE Market
1 Year Returns
-
DB:7NG
-52.6%
DE Hospitality
-10.9%
DE Market
7NG Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Net Gaming Europe (7NG) -4% -40.5% -45.9% - - -
DE Hospitality -1% -10.9% -11.5% -52.6% -32.4% -25.2%
DE Market 0.2% -2.5% -2% -10.9% 8.9% 6.3%
1 Year Return vs Industry and Market
  • No trading data on 7NG.
  • No trading data on 7NG.
Price Volatility
7NG
Industry
5yr Volatility vs Market

7NG Value

 Is Net Gaming Europe undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Net Gaming Europe to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Net Gaming Europe.

DB:7NG Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 1 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 9.4%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:7NG
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Hospitality Unlevered Beta Simply Wall St/ S&P Global 0.92
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.919 (1 + (1- 22%) (122.78%))
1.535
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.54
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.535 * 5.96%)
9.38%

Discounted Cash Flow Calculation for DB:7NG using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Net Gaming Europe is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

DB:7NG DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (EUR, Millions) Source Present Value
Discounted (@ 9.38%)
2019 10.50 Est @ 10.49% 9.60
2020 11.28 Est @ 7.41% 9.43
2021 11.88 Est @ 5.26% 9.07
2022 12.32 Est @ 3.75% 8.61
2023 12.65 Est @ 2.69% 8.08
2024 12.90 Est @ 1.95% 7.53
2025 13.08 Est @ 1.44% 6.99
2026 13.22 Est @ 1.07% 6.46
2027 13.33 Est @ 0.82% 5.95
2028 13.42 Est @ 0.64% 5.47
Present value of next 10 years cash flows €77.20
DB:7NG DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= €13.42 × (1 + 0.23%) ÷ (9.38% – 0.23%)
€146.97
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= €146.97 ÷ (1 + 9.38%)10
€59.97
DB:7NG Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= €77.20 + €59.97
€137.16
Equity Value per Share
(EUR)
= Total value / Shares Outstanding
= €137.16 / 75.60
€19.47
DB:7NG Discount to Share Price
Calculation Result
Exchange Rate EUR/SEK
(Reporting currency to currency of OM:NETG)
10.655
Value per Share
(SEK)
= Value per Share in EUR x Exchange Rate (EUR/SEK)
= €1.81 x 10.655
SEK19.33
Non-primary Listing Adjustment Factor 1 share in DB:7NG represents 0.09317x of OM:NETG
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.09317x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (SEK) x Listing Adjustment Factor
= SEK 19.33 x 0.09317
€1.80
Value per share (EUR) From above. €1.80
Current discount Discount to share price of €0.38
= -1 x (€0.38 - €1.80) / €1.80
78.8%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Net Gaming Europe is available for.
Intrinsic value
>50%
Share price is €0.38 vs Future cash flow value of €1.8
Current Discount Checks
For Net Gaming Europe to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Net Gaming Europe's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Net Gaming Europe's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Net Gaming Europe's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Net Gaming Europe's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:7NG PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in EUR €0.10
OM:NETG Share Price ** OM (2019-06-18) in SEK SEK4.1
OM:NETG Share Price converted to EUR reporting currency Exchange rate (SEK/ EUR) 0.094 €0.38
Germany Hospitality Industry PE Ratio Median Figure of 10 Publicly-Listed Hospitality Companies 18.82x
Germany Market PE Ratio Median Figure of 424 Publicly-Listed Companies 19.63x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Net Gaming Europe.

DB:7NG PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= OM:NETG Share Price ÷ EPS (both in EUR)

= 0.38 ÷ 0.10

3.91x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Net Gaming Europe is good value based on earnings compared to the DE Hospitality industry average.
  • Net Gaming Europe is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Net Gaming Europe's expected growth come at a high price?
Raw Data
DB:7NG PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 3.91x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts
Not available
Germany Hospitality Industry PEG Ratio Median Figure of 5 Publicly-Listed Hospitality Companies 1.3x
Germany Market PEG Ratio Median Figure of 270 Publicly-Listed Companies 1.46x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Net Gaming Europe, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Net Gaming Europe's assets?
Raw Data
DB:7NG PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in EUR €0.31
OM:NETG Share Price * OM (2019-06-18) in SEK SEK4.1
OM:NETG Share Price converted to EUR reporting currency Exchange rate (SEK/ EUR) 0.094 €0.38
Germany Hospitality Industry PB Ratio Median Figure of 13 Publicly-Listed Hospitality Companies 2.04x
Germany Market PB Ratio Median Figure of 576 Publicly-Listed Companies 1.77x
DB:7NG PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= OM:NETG Share Price ÷ Book Value per Share (both in EUR)

= 0.38 ÷ 0.31

1.26x

* Primary Listing of Net Gaming Europe.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Net Gaming Europe is good value based on assets compared to the DE Hospitality industry average.
X
Value checks
We assess Net Gaming Europe's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Hospitality industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Hospitality industry average (and greater than 0)? (1 check)
  5. Net Gaming Europe has a total score of 5/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

7NG Future Performance

 How is Net Gaming Europe expected to perform in the next 1 to 3 years based on estimates from 1 analyst?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
12.4%
Expected annual growth in earnings per share.
Earnings growth vs Low Risk Savings
Is Net Gaming Europe expected to grow at an attractive rate?
  • Net Gaming Europe's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Net Gaming Europe's earnings growth is positive but not above the Germany market average.
  • Net Gaming Europe's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:7NG Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:7NG Future Earnings per Share Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts 12.4%
DB:7NG Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts 21.9%
Germany Hospitality Industry Earnings Growth Rate Market Cap Weighted Average 18.9%
Germany Hospitality Industry Revenue Growth Rate Market Cap Weighted Average 4%
Germany Market Earnings Growth Rate Market Cap Weighted Average 12.7%
Germany Market Revenue Growth Rate Market Cap Weighted Average 5%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:7NG Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
All numbers in EUR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:7NG Future Estimates Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2020-12-31 27 1
2019-12-31 24 1
DB:7NG Past Financials Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income *
2019-03-31 18 12 7
2018-12-31 19 11 8
2018-09-30 18 7 8
2018-06-30 17 5 3
2018-03-31 17 10 2
2017-12-31 17 11 1
2017-09-30 17 12 -1
2017-06-30 13 7 2
2017-03-31 9 4 1
2016-12-31 5 2 0
2016-09-30 2 -2 0
2016-06-30 2 0 0

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Net Gaming Europe's earnings are expected to grow by 12.4% yearly, however this is not considered high growth (20% yearly).
  • Net Gaming Europe's revenue is expected to grow significantly at over 20% yearly.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:7NG Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below

All data from Net Gaming Europe Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:7NG Future Estimates Data
Date (Data in EUR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2020-12-31 0.13 0.13 0.13 1.00
2019-12-31 0.14 0.14 0.14 1.00
DB:7NG Past Financials Data
Date (Data in EUR Millions) EPS *
2019-03-31 0.10
2018-12-31 0.11
2018-09-30 0.12
2018-06-30 0.05
2018-03-31 0.03
2017-12-31 0.01
2017-09-30 -0.02
2017-06-30 0.03
2017-03-31 0.02
2016-12-31 0.00
2016-09-30 -0.01
2016-06-30 -0.01

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Net Gaming Europe will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess Net Gaming Europe's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Net Gaming Europe has a total score of 3/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

7NG Past Performance

  How has Net Gaming Europe performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Net Gaming Europe's growth in the last year to its industry (Hospitality).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Net Gaming Europe has delivered over 20% year on year earnings growth in the past 5 years.
  • Net Gaming Europe's 1-year earnings growth exceeds its 5-year average (273.8% vs 77.3%)
  • Net Gaming Europe's earnings growth has exceeded the DE Hospitality industry average in the past year (273.8% vs -2.6%).
Earnings and Revenue History
Net Gaming Europe's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Net Gaming Europe Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:7NG Past Revenue, Cash Flow and Net Income Data
Date (Data in EUR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 18.19 7.33 3.22
2018-12-31 18.89 7.70 3.40
2018-09-30 18.31 8.18 3.65
2018-06-30 17.01 3.08 3.40
2018-03-31 16.83 1.96 3.23
2017-12-31 17.24 0.62 3.43
2017-09-30 16.50 -1.33 3.30
2017-06-30 12.85 1.81 2.99
2017-03-31 8.99 0.91 2.50
2016-12-31 5.11 0.00 1.97
2016-09-30 1.75 -0.44 1.08
2016-06-30 1.61 -0.40 1.08
2016-03-31 1.40 -0.48 1.02
2015-12-31 1.14 -0.55 0.97
2015-09-30 0.81 -1.31 1.12
2015-06-30 0.65 -1.32 0.94
2015-03-31 0.55 -1.34 0.82
2014-12-31 0.38 -1.34 0.74
2014-09-30 0.44 -0.97 0.76
2014-06-30 0.34 -0.97 0.72
2014-03-31 0.30 -0.94 0.70
2013-12-31 0.35 -0.90 0.74
2013-09-30 0.58 -0.42 0.60
2013-06-30 0.89 -0.33 0.61
2013-03-31 1.33 -0.31 0.67
2012-12-31 1.77 -0.21 0.60
2012-09-30 2.03 -0.88 0.53
2012-06-30 2.37 -0.86 0.66

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Whilst Net Gaming Europe has efficiently used shareholders’ funds last year (Return on Equity greater than 20%), this is metric is skewed due to its high level of debt.
  • Net Gaming Europe used its assets more efficiently than the DE Hospitality industry average last year based on Return on Assets.
  • Unable to establish if Net Gaming Europe improved its use of capital last year versus 3 years ago (Return on Capital Employed) due to insufficient past data.
X
Past performance checks
We assess Net Gaming Europe's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Hospitality industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Net Gaming Europe has a total score of 4/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

7NG Health

 How is Net Gaming Europe's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Net Gaming Europe's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Net Gaming Europe is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Net Gaming Europe's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Net Gaming Europe's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is not covered by short term assets, assets are 0.4x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Net Gaming Europe Company Filings, last reported 2 months ago.

DB:7NG Past Debt and Equity Data
Date (Data in EUR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 23.08 35.72 12.03
2018-12-31 21.33 36.43 10.19
2018-09-30 16.48 36.31 8.82
2018-06-30 13.04 37.17 6.43
2018-03-31 10.30 38.51 12.51
2017-12-31 7.94 0.20 11.71
2017-09-30 2.22 44.24 30.72
2017-06-30 4.70 32.72 4.64
2017-03-31 1.33 34.87 8.60
2016-12-31 0.47 34.90 6.16
2016-09-30 -0.47 0.00 1.80
2016-06-30 -0.30 0.00 4.21
2016-03-31 -0.20 0.00 0.32
2015-12-31 -0.10 0.22 0.27
2015-09-30 0.06 0.00 0.31
2015-06-30 0.15 0.00 0.37
2015-03-31 0.31 0.00 0.42
2014-12-31 0.47 0.21 0.11
2014-09-30 0.86 0.22 0.07
2014-06-30 0.96 0.00 0.02
2014-03-31 1.13 0.00 0.05
2013-12-31 1.34 0.00 0.33
2013-09-30 1.49 0.00 0.57
2013-06-30 1.62 0.00 0.71
2013-03-31 1.80 0.00 0.93
2012-12-31 1.92 0.00 0.04
2012-09-30 0.73 0.00 0.04
2012-06-30 0.76 0.00 0.13
  • Net Gaming Europe's level of debt (154%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (0% vs 154% today).
  • Debt is well covered by operating cash flow (33.4%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 4x coverage).
X
Financial health checks
We assess Net Gaming Europe's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Net Gaming Europe has a total score of 3/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

7NG Dividends

 What is Net Gaming Europe's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Net Gaming Europe dividends.
If you bought €2,000 of Net Gaming Europe shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Net Gaming Europe's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Net Gaming Europe's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:7NG Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
Germany Hospitality Industry Average Dividend Yield Market Cap Weighted Average of 7 Stocks 8.1%
Germany Market Average Dividend Yield Market Cap Weighted Average of 327 Stocks 3.2%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.5%
Germany Top 25% Dividend Yield 75th Percentile 3.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:7NG Future Dividends Estimate Data
Date (Data in €) Dividend per Share (annual) Avg. No. Analysts
2020-12-31
2019-12-31

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Net Gaming Europe has not reported any payouts.
  • Unable to verify if Net Gaming Europe's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Net Gaming Europe's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Net Gaming Europe has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Net Gaming Europe's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Net Gaming Europe afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Net Gaming Europe has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

7NG Management

 What is the CEO of Net Gaming Europe's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Marcus Teilman
COMPENSATION €2,789,000
AGE 35
TENURE AS CEO 7.1 years
CEO Bio

Mr. Marcus Teilman has been the Chief Executive Officer at Net Gaming Europe AB (publ) since May 2012 and serves as its President and also served as its Chief Financial Officer. Mr. Teilman has been a Director at Net Gaming Europe AB (publ) since May 2013.

CEO Compensation
  • Marcus's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Marcus's remuneration is about average for companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the Net Gaming Europe management team in years:

0.8
Average Tenure
44
Average Age
  • The average tenure for the Net Gaming Europe management team is less than 2 years, this suggests a new team.
Management Team

Marcus Teilman

TITLE
President
COMPENSATION
€3M
AGE
35
TENURE
7.1 yrs

Gustav Vadenbring

TITLE
CFO & Secretary
AGE
44
TENURE
0.8 yrs

Richard Chindt

TITLE
Group Chief Accountant
AGE
56
TENURE
0.8 yrs

Clinton Cutajar

TITLE
Chief Technology Officer
AGE
35
TENURE
0.8 yrs

John Cremona

TITLE
Chief Legal Officer
AGE
46

Erik Gjerde

TITLE
Chief Executive Officer of Highlight Media
AGE
35
TENURE
1.8 yrs

Christian Käfling

TITLE
Head of M&A
AGE
46
TENURE
0.2 yrs
Board of Directors Tenure

Average tenure and age of the Net Gaming Europe board of directors in years:

2.6
Average Tenure
44.5
Average Age
  • The average tenure for the Net Gaming Europe board of directors is less than 3 years, this suggests a new board.
Board of Directors

Henrik Kvick

TITLE
Chairman of the Board
COMPENSATION
€160K
AGE
41
TENURE
7.2 yrs

Marcus Teilman

TITLE
President
COMPENSATION
€3M
AGE
35
TENURE
6.1 yrs

Jonas Bertilsson

TITLE
Director
COMPENSATION
€80K
TENURE
2.6 yrs

Fredrik Rüdén

TITLE
Director
AGE
48
TENURE
0.4 yrs

Peter Åström

TITLE
Director
AGE
52
TENURE
0.4 yrs
Who owns this company?
Recent Insider Trading
  • More shares have been bought than sold by Net Gaming Europe insiders in the past 3 months.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
12. Jun 19 Buy Christian Käfling Individual 12. Jun 19 12. Jun 19 30,000 €0.39 €11,678
24. May 19 Buy Marcus Teilman Individual 24. May 19 24. May 19 230,399 €0.41 €93,420
X
Management checks
We assess Net Gaming Europe's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Net Gaming Europe has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

7NG News

Simply Wall St News

7NG Company Info

Description

Net Gaming Europe AB (publ), through its subsidiaries, owns, develops, and operates comparison and news sites in Sweden. It operates comparison and news sites under various digital brands, such as casinoloco.com and pokerloco.com. The company offers gaming guides, rules, and playing tips to find the right casino or poker room, or to find odds within a specific sport for iGaming’s end consumers through its comparison and news sites. Net Gaming Europe AB (publ) was founded in 2003 and is based in Stockholm, Sweden.

Details
Name: Net Gaming Europe AB (publ)
7NG
Exchange: DB
Founded: 2003
SEK29,092,167
75,604,487
Website: http://www.netgaming.se
Address: Net Gaming Europe AB (publ)
Stureplan 6, 4 tr.,
Stockholm,
Stockholm County, Sweden
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
OM NETG Class A Shares OMX Nordic Exchange Stockholm SE SEK 08. May 2009
DB 7NG Class A Shares Deutsche Boerse AG DE EUR 08. May 2009
Number of employees
Current staff
Staff numbers
6
Net Gaming Europe employees.
Industry
Casinos and Gaming
Consumer Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/06/18 22:36
End of day share price update: 2019/06/18 00:00
Last estimates confirmation: 2019/02/21
Last earnings filing: 2019/05/23
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

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.