Gloster Digital Group Nyilvánosan Muködo Részvénytársaság

Ft 555.00As of Sun 8 Nov 2026, 12:00 UTC

BUD:GLOSTER—

Country Hungary

PE (Fwd) 151.5

TSR 6Y CAGR 13.57%

Div yield —

ROE 2.37%

—

Beta (5Y) —

PE TTM 138.2

TSR TTM (6.88%)

Mkt cap Ft 10.09B

ROIC 14.76%

SE Grade™

Value

Quality

Moat

1Y Price

Reference

Ft 592

6.71%

110.61%

Price below Reference Value

TTM

FYE 31 Dec HUF

FY2021

FY2022

FY2023

FY2024

FY2025E

FY2026E

Trend

5Y

10Y

Peers

10.32

RevenueFt B

—

—

—

—

—

5.165

5.908

7.115

10.32

11.81

13.26

25.96%

—

—

45.07

Revenue growth%

—

—

—

—

—

—

14.39

20.43

45.07

14.39

12.27

20.43

—

—

13.55

Gross margin%

—

—

—

—

—

18.75

15.60

8.56

13.55

13.35

13.25

14.57

—

—

5.63

Operating margin%

—

—

—

—

—

10.86

7.35

3.68

5.63

5.42

5.31

6.49

—

—

0.69

Net margin%

—

—

—

—

—

4.50

2.37

1.74

0.69

0.56

0.49

2.05

—

—

138.2

P/E ratio (avg)x

—

—

—

—

—

55.36

130.2

141.6

230.0

149.7

151.5

135.9

—

—

19.44

EV/EBITx

—

—

—

—

—

20.98

42.85

69.19

—

16.53

14.22

42.85

—

—

4.36

FCF yield (avg)%

—

—

—

—

—

(7.78)

(5.90)

1.76

2.62

5.08

5.75

(2.07)

—

—

4.16

FCF margin%

—

—

—

—

—

(19.40)

(18.17)

4.33

4.16

4.24

4.28

(7.01)

—

—

6.025

FCF / Net incomex

—

—

—

—

—

(4.309)

(7.681)

2.497

6.025

7.605

8.717

(0.906)

—

—

14.76

ROIC%

—

—

—

—

—

39.86

18.60

7.47

14.76

16.35

20.43

16.68

—

—

2.37

Return on equity%

—

—

—

—

—

9.26

5.21

4.14

2.37

2.24

2.16

4.68

—

—

0.85

Return on assets%

—

—

—

—

—

4.50

2.24

1.44

0.85

0.78

0.76

1.84

—

—

4.02

EPSFt

—

—

—

—

—

13.70

8.19

6.96

4.02

3.71

3.66

(33.56%)

—

—

(42.27)

EPS growth%

—

—

—

—

—

—

(40.23)

(15.00)

(42.27)

(7.70)

(1.17)

(40.23)

—

—

163.92

Bookvalue per shFt

—

—

—

—

—

147.98

166.88

175.42

163.92

167.63

171.29

3.47%

—

—

24.20

FCF per shareFt

—

—

—

—

—

(59.02)

(62.88)

17.37

24.20

28.19

31.94

39.29%

—

—

—

Dividend per shFt

—

—

—

—

—

—

—

—

—

—

—

—

—

—

—

Div yield (avg)%

—

—

—

—

—

—

—

—

—

—

—

—

—

—

—

Payout ratio%

—

—

—

—

—

—

—

—

—

—

—

—

—

—

18.18

Shares (diluted)M

—

—

—

—

—

16.97

17.08

17.75

—

◌17.75

◌17.75

2.25%

—

—

—

Buyback yield%

—

—

—

—

—

—

(0.60)

(3.92)

—

—

◌—

(2.26)

—

—

0.656

D/E ratiox

—

—

—

—

—

0.288

0.547

0.570

0.656

0.641

0.627

0.559

—

—

11.31

Enterprise valueFt B

—

—

—

—

—

11.77

18.61

18.12

—

10.57

10.00

24.10%

—

—

610.0

LT debtFt M

—

—

—

—

—

418.5

942.0

811.4

610.0

610.0

610.0

13.38%

—

—

Peers (US$30.97M)

Cap (US$)

PE

Delta Group Nyilvánosa…

45.61M

—

ViVeTech Nyilvanosan…

11.45M

—

Intellistake Technolog…

32.00M

—

Osangjaiel Co., Ltd.

30.84M

3.638x

Capital

TTM

5Y

10Y

Leveragex

1.378

0.867

0.867

EBIT/Intx

4.261

8.617

8.617

Own earn%

—

—

—

Sh yield%

—

(2.26)

(2.26)

Owners

Insiders/Inst%

52.35

—

Short interest%

—

SBC / revenue%

—

Record

10Y

Profitable years

4/4

Revenue growth years

3/3

EPS growth years

0/3

Dividend streakyrs

0

Op margin range%

4–11

$1 testx

—

Incr. ROIC%

1

Growth vs revenue

Latest

Trend

3Y CAGR

Rel growth

Revenue

Ft 10.32B

25.96%

1.00×

Cost of revenue

Ft 8.923B

28.59%

1.06×

Operating expenses

Ft 816.6M

26.10%

1.00×

Asset mix

Share

Trend

Other

56.50%

Goodwill & intangibles

35.29%

Cash and investments

8.21%

Reinvestment returns

4Y median

Trend

Reinvestment rate

40.62%

Return on capital

16.68%

Spread over hurdle

10.44%