stockrow
Friday 6 November 2026
Export PLTK’s income statement to Excel — free account
Playtika Holding Corp.
PLTK Communication Services Electronic Gaming & Multimedia
Playtika Holding Corp.’s revenue for fiscal 2025 (year ended December 2025) was $2.8 billion, up 8.08% from fiscal 2024.
- Revenue
- −0.12%
- EPS
- 0.00%
- Free cash flow
- +65.3%
- Total debt
- −0.45%
Quarter to September 2026, against a year earlier
2.26
0.14
+6.60%
Follow PLTK
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Sep ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | 1,151 | 1,491 | 1,888 | 2,372 | 2,583 | 2,616 | 2,567 | 2,549 | 2,755 | 2,828 | +11.5% | 2,780 | 2,780 | 2,818 | +0.8% | |
| Gross margin, % | — | 69.77 | 70.68 | 70.00 | 69.97 | 71.78 | 71.87 | 72.01 | 72.85 | 72.47 | 73.59 | +2.7 pt | ||||||
| EBT | — | 338 | 431 | 436 | 194 | 408 | 361 | 392 | 281 | (173) | (230) | n/m | ||||||
| EBT margin, % | — | 29.37 | 28.89 | 23.11 | 8.20 | 15.81 | 13.79 | 15.27 | 11.00 | (6.27) | (8.14) | (35.6) pt | ||||||
| Net income | — | 0 | 338 | 289 | 92 | 309 | 275 | 235 | 162 | (206) | (278) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | 2.81 | 3.94 | 4.99 | 6.16 | 6.32 | 6.52 | 7.01 | 6.86 | 7.33 | 7.41 | +12.8% | |||||
| Earnings | — | 0.63 | 0.89 | 0.76 | 0.24 | 0.75 | 0.69 | 0.64 | 0.44 | (0.55) | (0.73) | n/m | ||||||
| Cash flow | — | 0.90 | 1.20 | 1.30 | 1.35 | 1.35 | 1.23 | 1.41 | 1.32 | 1.51 | 1.34 | +6.7% | ||||||
| Capex | — | 0.00 | (0.15) | (0.24) | (0.25) | (0.24) | (0.27) | (0.22) | (0.25) | (0.23) | (0.18) | n/m | ||||||
| Free cash flow | — | 0.90 | 1.05 | 1.06 | 1.09 | 1.11 | 0.96 | 1.19 | 1.07 | 1.28 | 1.16 | +4.5% | ||||||
| Book value | — | 0.00 | 0.00 | (4.27) | (3.23) | (0.92) | (1.42) | (0.60) | (0.35) | (1.09) | (0.94) | n/m | ||||||
| Shares, m | — | 410 | 378 | 378 | 385 | 409 | 401 | 366 | 372 | 376 | 379 | (1.1%) | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | 142.05 | 142.05 | 142.05 | 142.05 | 22.75 | 12.33 | 13.16 | 15.77 | 0.00 | 0.00 | 70.2 | |||||
| P/S | — | 5.21 | 5.21 | 5.21 | 5.21 | 2.74 | 1.32 | 1.20 | 1.01 | 0.54 | 0.31 | 3.1 | ||||||
| P/B | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/Sales | — | 5.97 | 5.97 | 5.97 | 5.97 | 3.25 | 1.96 | 1.74 | 1.73 | 1.11 | 0.99 | 3.7 | ||||||
| EV/FCF | — | 33.74 | 33.74 | 33.74 | 33.74 | 18.55 | 13.33 | 10.24 | 11.12 | 6.34 | 6.36 | 21.6 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | 369 | 453 | 492 | 518 | 552 | 494 | 516 | 490 | 568 | 510 | +5.5% | |||||
| Capex | — | (21) | (57) | (92) | (98) | (100) | (110) | (79) | (93) | (86) | (69) | +19.4% | ||||||
| Free cash flow | — | 369 | 396 | 400 | 420 | 452 | 384 | 436 | 397 | 482 | 441 | +3.4% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | 105 | (77) | 114 | 766 | 563 | 812 | 314 | 96 | 98 | (1.3%) | |||||
| Net debt | — | — | (216) | 2,185 | 1,791 | 1,316 | 1,653 | 1,385 | 1,832 | 1,567 | 2,381 | n/m | ||||||
| Shareholders’ equity | — | — | — | (1,615) | (1,243) | (378) | (569) | (221) | (131) | (411) | (358) | (20.4%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | 0.00 | 0.00 | 39.03 | 5.66 | 13.47 | 10.01 | 8.00 | 4.76 | (5.61) | (7.91) | (5.6) pt | |||||
| ROIC | — | — | 0.00 | 54.55 | 44.22 | 37.45 | 27.16 | 26.95 | 14.39 | (0.28) | (2.47) | (0.3) pt | ||||||
| ROE | — | 0.00 | 0.00 | (50.22) | (6.44) | (38.06) | (58.18) | (59.49) | (92.00) | 76.09 | 128.56 | +76.1 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | 3,700 | 3,800 | 4,000 | 3,800 | 3,600 | 3,500 | 3,175 | — | (2.5%) | |||||
| Revenue/emp, $m | — | 0.00 | 0.00 | 0.51 | 0.62 | 0.65 | 0.69 | 0.71 | 0.73 | 0.87 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Sep 2026 · fundamentals updated 5 Nov 2026
Playtika Holding Corp. vs peers in Electronic Gaming & Multimedia (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| PLTK Playtika Holding Corp. | $881.1M | — (loss-making) | 5.0× | −0.12% (below 0%: shrinking) | 0.00% | +65.31% (above 0%: growing) | 74.03% | 17.25% | |
| DDI DoubleDown Interactive Co., Ltd. Sponsored ADR | $675.4M | 5.4× | 5.2× | +11.17% (above 0%: growing) | +50.00% (above 0%: growing) | +24.80% (above 0%: growing) | 75.54% | 38.72% | Compare |
| GRVY GRAVITY Co., Ltd. | $462.0M | 8.0× | — | −17.14% (below 0%: shrinking) | +60.28% (above 0%: growing) | +3,467.78% (above 0%: growing) | 32.33% | 17.04% | Compare |
| SOHU Sohu.com Inc. | $355.1M | 1.6× | — (loss-making) | +7.34% (above 0%: growing) | n/m | +65.84% (above 0%: growing) | 78.64% | (13.50%) | Compare |
| FIRY Firy Inc. | $178.7M | — (loss-making) | — (loss-making) | +22.92% (above 0%: growing) | n/m | +15.94% (above 0%: growing) | 87.38% | (69.59%) | Compare |
| GDEV GDEV Inc. | $159.0M | 2.2× | 2.0× | −18.54% (below 0%: shrinking) | +1,000.00% (above 0%: growing) | +4,744.48% (above 0%: growing) | 84.44% | 21.72% | Compare |
| GCL GCL Global Holdings Ltd. | $130.6M | — (loss-making) | — | — | −66.67% (below 0%: shrinking) | −1,222.35% (below 0%: shrinking) | — | — | Compare |
| CTW CTW Cayman | $100.7M | — | — | — | — | −216.27% (below 0%: shrinking) | — | — | Compare |
| MYPS PLAYSTUDIOS, Inc. | $56.2M | — (loss-making) | — (loss-making) | −15.14% (below 0%: shrinking) | n/m | +281.63% (above 0%: growing) | 81.23% | (40.41%) | Compare |
| Median of peers | $168.9M | 3.8× | — | −3.90% | +55.14% | +45.32% | 79.94% | 1.77% |
Pay and ownership Proxy statement filed 29 April 2026
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2025 | 5.85m | (10.85m) | 17.00 |
| 2024 | 84.14m | 77.44m | 27.00 |
| 2023 | 48.99m | 49.06m | 32.00 |
| 2022 | 57.26m | 12.92m | 32.00 |
| 2021 | 63.12m | 12.30m | 64.00 |
Ownership
Directors and executive officers, together
5.70%
Playtika Holding UK II Limited
52.40%
On Chau
21.00%
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards
at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s
shares at the start of the earliest year shown was worth at each year’s end.
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement