Market cap
$495 Mln
Revenue (TTM)
$729 Mln
P/E Ratio
23.2
P/B Ratio
3.4
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | 1.88 | 18.61 | 17.78 | 12.42 | 13.17 |
| EBIT | 7.81 | 29.70 | 110.44 | 3.97 | 25.13 |
| Net Profit | -49.10 | -32.44 | 28.81 | -42.24 | 45.53 |
| EPS | -86.18 | -80.72 | 95.92 | 97.69 | -- |
| Book Value | -- | -- | 23.74 | 28.92 | -- |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-22 | Dec-21 |
| EBIT-Margin
| 26.96 | 25.60 | 22.39 | 22.13 | 32.12 |
| Net Margin
| -- | -- | 18.08 | -- | -- |
| Return on equity
| 31.14 | 32.85 | 51.26 | 26.44 | 26.03 |
| Return on Capital
| 30.70 | 32.47 | -- | 26.19 | 25.68 |
| Return on Assets
| 23.82 | 24.58 | 15.44 | 20.84 | 19.99 |
| Debt to Equity (x)
| -- | -- | 0.00 | 0.01 | 0.01 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
--
|
26.19
|
25.68
|
40.24
|
44.39
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
51.26
Higher than Peers by 40.03
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
51.26
|
26.44
|
26.03
|
40.95
|
44.94
|
|
Peer Median
|
11.23
|
--
|
--
|
--
|
--
|
ROA
15.44
Higher than Peers by 11.63
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
15.44
|
20.84
|
19.99
|
30.63
|
32.27
|
|
Peer Median
|
3.81
|
--
|
--
|
--
|
--
|
EBIT Margin
22.39
Higher than Peers by 12.95
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
22.39
|
22.13
|
32.12
|
26.62
|
22.26
|
|
Peer Median
|
9.44
|
--
|
--
|
--
|
--
|
Net Margin
18.08
Higher than Peers by 8.38
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
18.08
|
22.47
|
20.62
|
25.08
|
20.07
|
|
Peer Median
|
9.70
|
--
|
--
|
--
|
--
|
Cash Profit Margin
0.00
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
0.00
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
17.78
Higher than Peers by 2.57
Year on year growth in net sales
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
17.78
|
0.11
|
0.04
|
0.25
|
0.12
|
|
Peer Median
|
15.21
|
--
|
--
|
--
|
--
|
EBIT Growth
110.44
Higher than Peers by 80.08
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
110.44
|
-23.73
|
25.61
|
49.47
|
0.29
|
|
Peer Median
|
30.36
|
--
|
--
|
--
|
--
|
Net Profit Growth
28.81
Lower than Peers by 2.88
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
28.81
|
20.64
|
-14.38
|
56.15
|
139.74
|
|
Peer Median
|
31.69
|
--
|
--
|
--
|
--
|
EPS Growth
95.92
Higher than Peers by 34.40
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
95.92
|
0.27
|
-0.14
|
0.43
|
1.32
|
|
Peer Median
|
61.52
|
--
|
--
|
--
|
--
|
Book Value Growth
22.49
Higher than Peers by 0.88
Year on year growth in book value per share
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
22.49
|
--
|
--
|
--
|
--
|
|
Peer Median
|
21.61
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
--
--
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
--
|
0.01
|
0.01
|
0.02
|
0.02
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
--
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
--
|
0.00
|
0.00
|
0.00
|
0.01
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
7.32
Higher than Peers by 5.71
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
7.32
|
6.78
|
5.72
|
6.03
|
5.03
|
|
Peer Median
|
1.61
|
--
|
--
|
--
|
--
|
Quick Ratio
7.32
Higher than Peers by 5.74
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
7.32
|
--
|
5.69
|
--
|
--
|
|
Peer Median
|
1.58
|
--
|
--
|
--
|
--
|
Interest Coverage
5.24
Lower than Peers by 8.90
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
5.24
|
49.50
|
1.15
|
1.20
|
1.53
|
|
Peer Median
|
14.14
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
8.74
Lower than Peers by 9.09
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
8.74
|
7.60
|
6.53
|
6.29
|
6.89
|
|
Peer Median
|
17.82
|
--
|
--
|
--
|
--
|
Asset Turnover
0.84
Higher than Peers by 0.41
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
0.84
|
0.93
|
0.97
|
1.22
|
1.61
|
|
Peer Median
|
0.43
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
--
|
24.66
|
22.96
|
21.55
|
25.41
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
--
|
3.22
|
3.46
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
--
|
34.38
|
41.52
|
35.48
|
29.38
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
--
|
-6.50
|
-15.10
|
--
|
-3.98
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
23.17
Lower than Peers by 27.03
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
23.17
|
2.51
|
2.73
|
2.35
|
2.98
|
|
Peer Median
|
50.20
|
--
|
--
|
--
|
--
|
Price / Book Value
3.39
Lower than Peers by 4.30
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
3.39
|
0.61
|
0.65
|
0.79
|
1.01
|
|
Peer Median
|
7.68
|
--
|
--
|
--
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
0.39
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
0.39
|
0.30
|
-0.08
|
0.49
|
1.50
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
495
Lower than Peers by 630
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sciplay Corp (SCPL)
|
495
|
--
|
--
|
--
|
--
|
|
Peer Median
|
1,126
|
--
|
--
|
--
|
--
|