DnB Markets - Embracer Group (EMBRAC B) Embracer Group (Buy, TP: SEK47.00) - An attractive spin-off story

Report

DnB Markets

Martin Arnell

EUR 95.03 For Business Accounts Only

Embracer Group (Buy, TP: SEK47.00) - An attractive spin-off story

We have raised our target price to SEK47 (38) and reiterate our BUY, after increasing our 2024/25e adj. FCF by >30% on the divestment of parts of Saber. We expect Q4 adj. EBIT of SEK1.5bn, up 65% YOY, in line with the guidance, and more visible cash flow improvement. Our target price corresponds to a c10% discount to our SOTP, based on our scenario analysis for the three entities in the planned spin-offs.

10/05/2024 1 EN

Underlying

Embracer Group

Embracer Group AB, formerly THQ Nordic AB is a Sweden-based company engaged in the computer games development. The Company focuses on acquiring, developing and publishing personal computer (PC) and console games for Xbox and PlayStation platforms. The Company's game portfolio consists of owned franchises intellectual property (IP) and published titles, including Saints Row, Goat Simulator, Dead Island, Darksiders, Metro, MX vs ATV, Kingdoms of Amalur, TimeSplitters, Satisfactory and Wreckfest, among others. It offers games through various distribution channels, including digital platforms, such as Steam, PlayStation Store and Xbox Live, as well as gaming conventions, and global retailers, such as Walmart, GameStop and Amazon. The Company has around 18 internal game development studios and operates in more than 40 countries.

See profile

SE0013121589 Nasdaq Nordic Stockholm Sweden

Provider

DnB Markets

DNB Markets is the investment banking arm of DNB Bank ASA and is focused primarily on the Nordic region, as well as internationally on niches such as global shipping, energy and related services, and seafood. DNB Markets offers services in FICC, Equities and Investment Banking advisory from offices in Oslo, Stockholm, London, Singapore and New York. Equity research coverage is offered on c250 Nordic companies. DNB was ranked no.2 in Extel Nordic Research 2017. The DNB Markets’ Credit and FICC Macro & FX Research teams are repeatedly highly rated by Prospera Nordic Institutional Investor Surveys.

See profile

Analysts

Martin Arnell

Other Reports on these Companies

DnB Markets

Embracer Group (Buy, TP: SEK42.00) - Spin-offs set to unlock value

We reiterate our BUY and SEK42 target price ahead of the Q2 results (due at 07:00 CET on 14 November), which we view as rather uneventful. We find the outlook attractive, including the spin-off of Asmodee board-games set for early next year and upcoming key game releases. PC/Console earnings should improve in H2e and we see upside potential on further FCF improvements and net debt reduction. We expect increasing investor focus, driven by Asmodee (CMD scheduled for 19 November before the spin-off).

Free Trial

October 16, 2024 October 16, 2024 1 EN

DnB Markets

Embracer Group (Buy, TP: SEK42.00) - Set to improve during the year

Q1 saw Embracer miss our adj. EBIT expectation in a quiet release quarter for PC/Console. Key title Kingdom Come: Deliverance 2 now has a firm release date, moved from Q3 to Q4, that together with typical seasonality in e.g. Tabletop, implies an H2-heavy year. We have cut our 2024/25e adj. EBIT by ~4% to reflect the Q1 results, Q2 guidance, and release calendar. We have lowered our target price to SEK42 (45), but reiterate our BUY as we like the cash flow improvement story and coming spin-offs (Asmodee CMD set for Q3 2024/25e).

Free Trial

August 15, 2024 August 15, 2024 1 EN

DnB Markets

Embracer Group (Buy, TP: SEK45.00) - Looking past uneventful H1

We maintain our BUY and SEK45 target price ahead of what we expect to be fairly uninspiring Q1 results (due at 07:00 CET on 15 August), with adj. EBIT set to be hampered by a very quiet release quarter, but in line with the guidance. We have fine-tuned our earnings estimates and adjusted for the sale of parts of Gearbox, which has improved Embracer’s balance sheet (2024/25e net debt of SEK6.4bn). We continue to expect a re-rating due to improved cash flow, reduced risk and upcoming spin-offs unlocking the SOTP value.

Free Trial

July 14, 2024 July 14, 2024 1 EN

Edda Wind (Buy, TP: NOK30.00) - Well positioned

While EBITDA was broadly in line with expectations, the Q3 report gave early signs of improved operational reliability, which we believe will be key to narrowing the discount to underlying values (the stock is trading at 0.6x P/NAV). Recent contract awards (including a new 12+12-month contract announced with the results) have made the fleet fully booked until the 2025 summer season, and three of the four 2025 newbuild deliveries are now booked directly following yard delivery. We reiterate our BUY and NOK30 target price.

Free Trial

November 22, 2024 November 22, 2024 1 EN

Martin Huseby Karlsen

Martin Huseby Karlsen

Valuation and market update

In this note, we show updated valuation and market statistics for the Offshore Drilling sector.

Free Trial

November 22, 2024 November 22, 2024 1 EN

Martin Huseby Karlsen

Martin Huseby Karlsen

Petrobras FPSO delays may hit service volumes but lengthen cycle

Being the largest global consumer of deepwater oil services, Petrobras’ strategic plans tend to get investor attention. On the positive side, its latest 5-year plan sees 5% higher E&P spending than the previous one, and has a more stable phasing between the years, which is supportive for the cycle duration. However, several FPSOs are facing significant delays, which is on the downside for oil services, leading to delays for deepwater oilfield services (primarily drilling and subsea), likely resulting in lower ‘peak volumes’ and demand being spread over a longer period. The rig count is said to...

Free Trial

November 22, 2024 November 22, 2024 1 EN

Sign-up for free to access full reports immediately

Email Address*

Choose Password* ( 6 or more characters )

Due to regulatory restrictions regarding the distribution of financial research, this report is restricted to a specific region or investor type. Get access to exclusive reports by answering the questions below.

Select your country*

Get financial insights straight to your inbox

By clicking "register" you accept the Terms and Conditions & Privacy Policy

Already on ResearchPool?

Almost there...

Are you a professional investor?

Select your country

REGISTER

Create a free ResearchPool account to access full reports, get a personalised dashboard and follow providers or companies

In order to access this report please create an account.

LOGIN

Embracer Group (Buy, TP: SEK47.00) - An attractive spin-off story

Embracer Group (Buy, TP: SEK42.00) - Spin-offs set to unlock value

Embracer Group (Buy, TP: SEK42.00) - Set to improve during the year

Embracer Group (Buy, TP: SEK45.00) - Looking past uneventful H1

Edda Wind (Buy, TP: NOK30.00) - Well positioned

Valuation and market update

Petrobras FPSO delays may hit service volumes but lengthen cycle

Create a free ResearchPool account to access full reports, get a personalised dashboard and follow providers or companies

Sign-up for free to access full reports immediately

ResearchPool Subscriptions

Get the most out of your insights

Why subscribe?

How to subscribe

ResearchPool Subscriptions

This report is only available to subscribers

Why subscribe?

How to subscribe