Subscribe

PlayWay S.A. (PLW.WA)

PLN237.00 -2.50 (-1.04%)
PL WSE Technology Electronic Gaming & Multimedia
Address Bluszczanska 76 lok 6 00-712
Warsaw, PL
CEO Krzysztof Kostowski
IPO 2017-02-17
ISIN PLPLAYW00015

Explore sections of this company profile

Description

PlayWay S.A. is a developer and publisher of interactive entertainment titles for personal computers and mobile platforms. Its global operations encompass key territories such as Poland, Western Europe, Germany, and North America. The company distributes its diverse range of games via prominent digital storefronts, including Steam, Apple's App Store, and Google Play. Founded in 2011, PlayWay S.A. maintains its primary corporate headquarters in Warsaw, Poland.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
PLN237.00 -2.50 (-1.04%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2.1K
Beta
0.60
Float Shares
1.25M
Free Float %
19.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.41% -0.20% +0.41% -1.41% -9.43% -6.49% -25.30% -36.61% -46.92% +390.00% +390.00%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
237.00
DCF (Unlevered) 973.45 +310.7%
DCF (Levered) 1,159.95 +389.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 33% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 1 0
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
29.46
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Electronic Gaming & Multimedia: +4.1%
    -1.6% Q1'26: +5.5% (vs Q1'25)
  • EPS growth Electronic Gaming & Multimedia: +20.0%
    -58.6% Q1'26: +14.2% (vs Q1'25)
  • FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    +58.6% Q1'26: +63.6% (vs Q1'25)
  • EBIT margin Electronic Gaming & Multimedia: +10.3%
    +53.6% Q1'26: +57.8% (vs Q1'25)
  • ROIC Electronic Gaming & Multimedia: +6.6%
    +73.6% Q1'26: +72.6% (vs Q1'25)
  • Share dilution Electronic Gaming & Multimedia: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    0.01× Q1'26: 0.03× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.71) × ERP
WACC = 100% × Ke + 0% × Kd (12.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 973.45 Current price: 237.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
Dec 2030
1 Rev. Ana.
Revenue
39.46M
est: 41.50M (-4.9%)
71.96M
est: 81.40M (-11.6%)
116.21M
est: 129.25M (-10.1%)
164.07M
est: 182.70M (-10.2%)
234.09M
est: 237.61M (-1.5%)
257.27M
est: 291.94M (-11.9%)
273.96M
est: 294.84M (-7.1%)
302.90M
est: 303.90M (-0.3%)
298.21M
est: 307.67M (-3.1%)
342.50M
342.50M – 342.50M
+11.3% YoY
339.75M
339.75M – 339.75M
-0.8% YoY
341.00M
341.00M – 341.00M
+0.4% YoY
379.00M
379.00M – 379.00M
+11.1% YoY
442.00M
442.00M – 442.00M
+16.6% YoY
EBITDA
21.69M
est: 26.95M (-19.5%)
49.83M
est: 52.87M (-5.7%)
109.54M
est: 83.94M (+30.5%)
118.62M
est: 118.66M (0.0%)
158.10M
est: 154.32M (+2.4%)
150.71M
est: 189.60M (-20.5%)
137.91M
est: 208.48M (-33.8%)
230.14M
est: 214.88M (+7.1%)
192.84M
est: 217.55M (-11.4%)
242.18M
242.18M – 242.18M
+11.3% YoY
240.23M
240.23M – 240.23M
-0.8% YoY
241.12M
241.12M – 241.12M
+0.4% YoY
267.99M
267.99M – 267.99M
+11.1% YoY
312.53M
312.53M – 312.53M
+16.6% YoY
EBIT
20.71M
est: 26.75M (-22.6%)
66.94M
est: 52.47M (+27.6%)
109.00M
est: 83.31M (+30.8%)
117.93M
est: 117.77M (+0.1%)
157.42M
est: 153.16M (+2.8%)
149.22M
est: 188.18M (-20.7%)
136.25M
est: 179.25M (-24.0%)
228.49M
est: 184.76M (+23.7%)
159.74M
est: 187.05M (-14.6%)
208.23M
208.23M – 208.23M
+11.3% YoY
206.56M
206.56M – 206.56M
-0.8% YoY
207.32M
207.32M – 207.32M
+0.4% YoY
230.42M
230.42M – 230.42M
+11.1% YoY
268.72M
268.72M – 268.72M
+16.6% YoY
Net Income
15.77M
est: 15.82M (-0.3%)
47.02M
est: 32.69M (+43.8%)
86.90M
est: 69.43M (+25.2%)
199.96M
est: 189.11M (+5.7%)
127.65M
est: 120.49M (+5.9%)
112.33M
est: 141.75M (-20.8%)
106.73M
170.20M
est: 157.23M (+8.2%)
69.91M
est: 133.51M (-47.6%)
170.48M
170.48M – 170.48M
+27.7% YoY
160.94M
160.94M – 160.94M
-5.6% YoY
171.28M
171.28M – 171.28M
+6.4% YoY
— – —
-100.0% YoY
— – —
SGA
12.48M
est: 2.00M (+524.4%)
17.46M
est: 3.92M (+345.5%)
30.46M
est: 6.22M (+389.4%)
36.27M
est: 8.80M (+312.3%)
59.01M
est: 11.44M (+415.8%)
31.87M
est: 14.06M (+126.7%)
-126.84M
est: 2.10M (-6,137.3%)
32.33M
est: 2.17M (+1,393.0%)
4.75M
est: 2.19M (+116.7%)
2.44M
2.44M – 2.44M
+11.3% YoY
2.42M
2.42M – 2.42M
-0.8% YoY
2.43M
2.43M – 2.43M
+0.4% YoY
2.70M
2.70M – 2.70M
+11.1% YoY
3.15M
3.15M – 3.15M
+16.6% YoY
EPS
2.39
est: 2.42 (-1.2%)
7.12
est: 5.00 (+42.4%)
13.17
est: 10.62 (+24.0%)
30.30
est: 28.93 (+4.7%)
19.34
est: 18.43 (+4.9%)
17.02
est: 21.68 (-21.5%)
16.17
25.79
est: 24.05 (+7.2%)
10.69
est: 20.42 (-47.7%)
26.08
26.08 – 26.08
+27.7% YoY
24.62
24.62 – 24.62
-5.6% YoY
26.20
26.20 – 26.20
+6.4% YoY
— – —
-100.0% YoY
— – —
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 5/5 5/5 4/5 2/5 2/5
2026-05-28 A 4/5 5/5 5/5 5/5 4/5 2/5 2/5
2026-05-27 A 4/5 5/5 5/5 5/5 4/5 2/5 2/5
2026-05-26 A 4/5 5/5 5/5 5/5 4/5 2/5 2/5
2026-05-25 A 4/5 5/5 5/5 5/5 4/5 2/5 2/5
2026-05-22 A 4/5 5/5 5/5 5/5 4/5 2/5 2/5
2026-05-21 A 4/5 5/5 5/5 5/5 4/5 2/5 2/5
2026-05-20 A 4/5 5/5 5/5 5/5 4/5 2/5 2/5
2026-05-19 A 4/5 5/5 5/5 5/5 4/5 2/5 2/5
2026-05-18 A 4/5 5/5 5/5 5/5 4/5 2/5 2/5
2026-05-15 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-05-14 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-05-13 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-05-12 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-05-11 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-05-08 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-05-07 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-05-06 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-05-05 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-05-04 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-04-30 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-04-29 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-04-28 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-04-27 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-04-24 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-04-23 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-04-22 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-04-21 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-04-20 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-04-17 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-04-16 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
126.39M
OE per share TTM
19.24
Owner's Yield
7.81%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
0.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 7 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
79.87M
Shares Outstanding
6.60M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Jakub Wladyslaw Trzebinski Vice President of the Management Board male
Krzysztof Kostowski President of the Management Board male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits