CDR N Stock Financial Analysis - CD Projekt S.A. (BMV) Stock

Overview

CD Projekt S.A. is a prominent Polish video game developer, publisher, and distributor founded in 1994 and headquartered in Warsaw, Poland. Recognized in the gaming industry for its high-quality, narrative-driven content, the company is best known for its critically acclaimed series, "The Witcher," and its expansive role-playing game, "Cyberpunk 2077." These projects have not only garnered significant attention globally but have also substantially impacted the company's financial performance. CD Projekt operates a subsidiary, GOG Ltd, to distribute games digitally. The firm's successful leveraging of advanced gaming technologies and storytelling has established its reputation as a leader in developing single-player, immersive video game experiences.

Quality, Value, Momentum Scores

This card shows the Quality, Value, and Momentum scores for the company

Quality

The QualityScore is a proprietary scoring model that identifies high quality companies, based on cash generating efficiencies.

Value

Proprietary scoring model that ranks companies based on their relative valuation. Scores range from 0 to 100, with 100 being the most undervalued.

Momentum

Proprietary scoring model that ranks companies on their six-month momentum.

Fund Sentiment

The Fund Sentiment (fka Ownership) score is a proprietary quantitative model that ranks companies based on levels of ownership accumulation.

QVM

The QVM Score is a proprietary scoring model that combines Quality, Value, and Momentum into a single metric that ranks companies from 0 to 100.

Income Statement: Revenue, Operating Income, Net Income

The revenue for CD Projekt S.A. as of June 30, 2025 is 1,003.39 MM.
The operating income for CD Projekt S.A. as of June 30, 2025 is 395.15 MM.
The net income for CD Projekt S.A. as of June 30, 2025 is 454.82 MM.

Period End (TTM)	Revenue (MM)	Operating Income (MM)	Net Income (MM)
2025-06-30	1,003.39	395.15	454.82
2025-03-31	984.55	381.67	455.81
2024-12-31	985.03	367.31	469.87
2024-09-30	1,114.74	411.81	439.24
2024-06-30	1,329.87	517.57	563.99
2024-03-31	1,282.23	483.27	511.77
2023-12-31	1,230.20	454.23	481.11
2023-09-30	1,096.76	438.66	424.61
2023-06-30	899.67	347.60	319.86
2023-03-31	911.19	374.96	346.97
2022-12-31	952.58	408.21	346.49
2022-09-30	896.57	362.04	299.38
2022-06-30	795.47	282.97	217.61
2022-03-31	906.69	310.46	245.34
2021-12-31	888.17	268.25	208.91
2021-09-30	2,285.46	1,111.87	1,101.40
2021-06-30	2,245.49	1,123.90	1,108.44
2021-03-31	2,143.53	1,104.33	1,090.66
2020-12-31	2,138.88	1,158.74	1,150.15
2020-09-30	681.84	304.64	279.02
2020-06-30
2020-03-31

Income Statement: EPS

Period End (TTM)	Earnings Per Share Basic	Earnings Per Share Diluted
2025-06-30
2025-03-31
2024-12-31
2024-09-30	4.40	4.38
2024-06-30	5.61	5.61
2024-03-31	5.11	5.11
2023-12-31	4.80	4.80
2023-09-30	4.22	4.22
2023-06-30	3.18	3.18
2023-03-31	3.44	3.45
2022-12-31	3.44	3.44
2022-09-30	2.98	2.98
2022-06-30	2.16	2.16
2022-03-31	2.44	2.43
2021-12-31	2.07	2.07
2021-09-30	11.02	10.93
2021-06-30	11.22	11.05
2021-03-31	11.15	10.85
2020-12-31	11.92	11.45
2020-09-30	2.90	2.77
2020-06-30	2.81	2.68
2020-03-31	2.60	2.46

Cash Flow: Operations, Investing, Financing

The cash from operating activities for CD Projekt S.A. as of June 30, 2025 is 520.08 MM.
The cash from investing activities for CD Projekt S.A. as of June 30, 2025 is -517.57 MM.
The cash from financing activities for CD Projekt S.A. as of June 30, 2025 is -4.51 MM.

Period End (TTM)	Cash From Operating Activities (MM)	Cash From Investing Activities (MM)	Cash From Financing Activities (MM)
2025-06-30	520.08	-517.57	-4.51
2025-03-31	491.41	-294.17	-103.73
2024-12-31	521.30	-470.55	-103.92
2024-09-30	734.12	-784.28	-103.78
2024-06-30	740.21	-637.00	-103.57
2024-03-31	678.79	-606.33	-103.43
2023-12-31	610.88	-607.35	-103.31
2023-09-30	438.88	-198.55	-202.79
2023-06-30	384.97	-616.91	-303.76
2023-03-31	377.00	-766.63	-204.21
2022-12-31	406.03	-335.61	-204.18
2022-09-30	213.62	-600.65	-104.96
2022-06-30	230.02	-209.76	-4.33
2022-03-31	41.65	-336.02	-508.20
2021-12-31	967.83	-613.79	-505.78
2021-09-30	1,253.04	-257.79	-505.33
2021-06-30	1,306.30	-208.53	-593.31
2021-03-31	1,592.78	-98.27	-88.94
2020-12-31	711.71	-106.39	-91.39
2020-09-30	484.12	-316.55	-91.76
2020-06-30
2020-03-31

Valuation Metrics : PE, PriceToBook, PriceToTBV

P/Book: The current closing price divided by the book value per share.

P/TBV: The current price divided by the tangible book value per share.

Period End (TTM)	p/e	P/Book	P/TBV
2025-06-30
2025-03-31
2024-12-31
2024-09-30
2024-06-30
2024-03-31
2023-12-31
2023-09-30
2023-06-30
2023-03-31
2022-12-31
2022-09-30
2022-06-30
2022-03-31
2021-12-31
2021-09-30
2021-06-30
2021-03-31
2020-12-31
2020-09-30
2020-06-30
2020-03-31

Valuation Metrics : EBitToEv, EBit3YrAvgToEv

Period End (TTM)	EBIT/EV	EBIT (3y)/EV
2025-06-30
2025-03-31
2024-12-31
2024-09-30
2024-06-30
2024-03-31
2023-12-31
2023-09-30
2023-06-30
2023-03-31
2022-12-31
2022-09-30
2022-06-30
2022-03-31
2021-12-31
2021-09-30
2021-06-30
2021-03-31
2020-12-31
2020-09-30
2020-06-30
2020-03-31

Management Effectiveness

The roa for CD Projekt S.A. as of June 30, 2025 is 0.82.
The roe for CD Projekt S.A. as of June 30, 2025 is 1.04.
The roic for CD Projekt S.A. as of June 30, 2025 is 0.52.
The croic for CD Projekt S.A. as of June 30, 2025 is 0.23.
The ocroic for CD Projekt S.A. as of June 30, 2025 is 0.32.

Period End (TTM)	ROA	ROE	ROIC	CROIC	OCROIC
2025-06-30	0.82	1.04	0.52	0.23	0.32
2025-03-31	0.82	1.04	0.52	0.23	0.32
2024-12-31	0.82	1.04	0.52	0.23	0.32
2024-09-30	0.82	1.04	0.52	0.23	0.32
2024-06-30	0.82	1.04	0.52	0.23	0.32
2024-03-31	0.82	1.04	0.52	0.23	0.32
2023-12-31	0.82	1.04	0.52	0.23	0.32
2023-09-30	0.82	1.04	0.52	0.23	0.32
2023-06-30	0.82	1.04	0.52	0.23	0.32
2023-03-31	0.82	1.04	0.52	0.23	0.32
2022-12-31	0.82	1.04	0.52	0.23	0.32
2022-09-30	0.82	1.04	0.52	0.23	0.32
2022-06-30	0.82	1.04	0.52	0.23	0.32
2022-03-31	0.82	1.04	0.52	0.23	0.32
2021-12-31	0.82	1.04	0.52	0.23	0.32
2021-09-30	0.82	1.04	0.52	0.23	0.32
2021-06-30	0.82	1.04	0.52	0.23	0.32
2021-03-31	0.82	1.04	0.52	0.23	0.32
2020-12-31	0.82	1.04	0.52	0.23	0.32
2020-09-30	0.23	0.28	0.25	0.07	0.44
2020-06-30	0.24	0.28	0.21	0.07	0.36
2020-03-31	0.22	0.24	0.20	-0.01	0.33

Gross Margins

The gross margin for CD Projekt S.A. as of June 30, 2025 is 0.77.
The net margin for CD Projekt S.A. as of June 30, 2025 is 0.54.
The operating margin for CD Projekt S.A. as of June 30, 2025 is 0.54.

Gross Margin: The Gross Margin is the ratio of revenue left after substracting the Cost of Goods Sold. It is calculated as 1.0 - (Revenue - COGS ) / Revenue.

Net Margin: The Net Margin (aka Profit Margin) is the ratio of revenue left after substracting the Net Income. It is calculated as Net Income / Revenue.

Operating Margin: The Operaing Margin is the ratio of revenue left after substracting the Operating Income. It is calculated as Operating Income / Revenue.

Period End (TTM)	Gross Margin	Net Margin	Operating Margin
2025-06-30	0.77	0.54	0.54
2025-03-31	0.77	0.54	0.54
2024-12-31	0.77	0.54	0.54
2024-09-30	0.77	0.54	0.54
2024-06-30	0.77	0.54	0.54
2024-03-31	0.77	0.54	0.54
2023-12-31	0.77	0.54	0.54
2023-09-30	0.77	0.54	0.54
2023-06-30	0.77	0.54	0.54
2023-03-31	0.77	0.54	0.54
2022-12-31	0.77	0.54	0.54
2022-09-30	0.77	0.54	0.54
2022-06-30	0.77	0.54	0.54
2022-03-31	0.77	0.54	0.54
2021-12-31	0.77	0.54	0.54
2021-09-30	0.77	0.54	0.54
2021-06-30	0.77	0.54	0.54
2021-03-31	0.77	0.54	0.54
2020-12-31	0.77	0.54	0.54
2020-09-30	0.71	0.41	0.45
2020-06-30	0.70	0.40	0.41
2020-03-31	0.72	0.39	0.43

US:OTGLF
PL:CDR	PLN250.00
GB:0LX1	PLN99.00
DE:7CD	€59.50