CD Projekt S.A.

WSE:CDR Stock Report

Market Cap: zł21.0b

CD Projekt Future Growth

Future criteria checks 6/6

CD Projekt is forecast to grow earnings and revenue by 37.4% and 33.8% per annum respectively. EPS is expected to grow by 29.3% per annum. Return on equity is forecast to be 40.2% in 3 years.

Key information

37.4%

Earnings growth rate

29.3%

EPS growth rate

Entertainment earnings growth31.4%
Revenue growth rate33.8%
Future return on equity40.2%
Analyst coverage

Good

Last updated08 Apr 2025

Recent future growth updates

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

Mar 27
CD Projekt S.A. Just Beat Analyst Forecasts, And Analysts Have Been Updating Their Predictions

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

Recent updates

Earnings Troubles May Signal Larger Issues for CD Projekt (WSE:CDR) Shareholders

Apr 01
Earnings Troubles May Signal Larger Issues for CD Projekt (WSE:CDR) Shareholders

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

Mar 27
CD Projekt S.A. Just Beat Analyst Forecasts, And Analysts Have Been Updating Their Predictions

Returns At CD Projekt (WSE:CDR) Are On The Way Up

Jan 20
Returns At CD Projekt (WSE:CDR) Are On The Way Up
author-image

Rising Development Costs And Lack Of New Releases May Weigh On Earnings, But Cyberpunk 2077'S Success Could Boost Future Growth

Dec 19 Absence of major new game releases may limit future revenue growth, despite strong sales from existing titles like Cyberpunk 2077.

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

Earnings and Revenue Growth Forecasts

WSE:CDR - Analysts future estimates and past financials data (PLN Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
12/31/20273,6011,5712,1441,9227
12/31/2026855496-1781912
12/31/2025786266-11385013
12/31/2024985470174521N/A
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
9/30/2018359114N/A87N/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

Analyst Future Growth Forecasts

Earnings vs Savings Rate: CDR's forecast earnings growth (37.4% per year) is above the savings rate (4.3%).

Earnings vs Market: CDR's earnings (37.4% per year) are forecast to grow faster than the Polish market (12.8% per year).

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

Revenue vs Market: CDR's revenue (33.8% per year) is forecast to grow faster than the Polish market (4.4% per year).

High Growth Revenue: CDR's revenue (33.8% 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 very high in 3 years time (40.2%).

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/04/11 08:12
End of Day Share Price 2025/04/11 00:00
Earnings2024/12/31
Annual Earnings2024/12/31

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.

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 Github.

Analyst Sources

CD Projekt S.A. is covered by 33 analysts. 13 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