.
AIY financial statements
* Numbers in millions
Year |
2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Capitalization * |
9 107 | 8 387 | 5 864 | 5 962 | 6 061 | 43 355 | 43 777 | 41 848 | 57 211 | 53 283 | 56 536 |
EV * |
5 148 | 8 670 | 5 340 | 8 218 | 7 703 | 43 032 | 42 223 | 38 729 | 52 169 | 46 468 | 46 468 |
Stock price € |
8.19 | 8.19 | 8.19 | 8.19 | 8.19 | 57.5 | 57.45 | 54.56 | 74.59 | 69.47 | 73.71 |
Number of shares * |
1 112 | 1 024 | 716 | 728 | 740 | 754 | 762 | 767 | 767 | 767 | 767 |
EPS |
1,03 | 0,99 | 1,17 | 1,23 | 1,31 | 0,36 | 2,38 | 1,96 | 2,86 | 3,52 | 3,52 |
Revenue * |
4 856 | 4 583 | 4 408 | 4 664 | 6 608 | 7 017 | 7 500 | 6 489 | 8 086 | 8 803 | 8 803 |
Net income * |
1 149 | 1 010 | 835 | 892 | 966 | 273 | 1 813 | 1 503 | 2 197 | 2 699 | 2 699 |
Operating profit * |
1 451 | 1 372 | 1 183 | 1 319 | 1 412 | 1 309 | 1 988 | 1 739 | 2 828 | 3 336 | 3 336 |
Total liabilities * |
2 883 | 7 390 | 7 513 | 7 183 | 8 333 | 9 206 | 6 478 | 7 040 | 8 072 | 7 457 | 7 457 |
Net debt * |
-3 959 | 283 | -514 | 2 264 | 1 642 | -323 | -1 554 | -3 094 | -5 042 | -6 815 | -6 815 |
Total assets * |
14 200 | 14 012 | 14 746 | 15 251 | 17 452 | 18 668 | 17 835 | 19 845 | 23 109 | 25 056 | 25 056 |
Equity * |
11 317 | 6 622 | 7 233 | 8 068 | 9 119 | 9 462 | 11 357 | 12 805 | 15 037 | 17 599 | 17 599 |
Cash and investments * |
4 375 | 4 431 | 4 858 | 1 831 | 3 245 | 4 713 | 4 225 | 5 794 | 8 647 | 10 423 | 10 423 |
Over the past 10 years, the maximum capitalization of Activision Blizzard Inc is 57 211, the minimum is 5 864. Maximum net income 2 699, Minimum net income 273. The maximum price of AIY shares is 74.59, the minimum price is 8.19.
.
AIY valuation
Year |
2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
P/E |
7,93 | 8,30 | 7,02 | 6,68 | 6,27 | 158,81 | 24,15 | 27,84 | 26,04 | 19,74 | 20,95 |
P/B |
0,80 | 1,27 | 0,81 | 0,74 | 0,66 | 4,58 | 3,85 | 3,27 | 3,80 | 3,03 | 3,21 |
P/S |
1,88 | 1,83 | 1,33 | 1,28 | 0,92 | 6,18 | 5,84 | 6,45 | 7,08 | 6,05 | 6,42 |
E/P |
13% | 12% | 14% | 15% | 16% | 1% | 4% | 4% | 4% | 5% | 5% |
P/FCF |
7,16 | 7,05 | 4,95 | 5,52 | 3,00 | 21,07 | 26,39 | 24,40 | 26,32 | 22,83 | 24,22 |
.
AIY profitability
Year |
2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
ROE |
10% | 15% | 12% | 11% | 11% | 3% | 16% | 12% | 15% | 15% | |
ROA |
18% | 16% | 12% | 12% | 17% | 4% | 25% | 16% | 17% | 18% | |
ROIC |
13% | 12% | 10% | 10% | 10% | 9% | 13% | 10% | 14% | 15% |