Loading...
OTCMGOFPY
Market cap5.83bUSD
Dec 20, Last price  
8.11USD
1D
2.01%
1Q
-10.39%
Jan 2017
83.07%
Name

Greek Organisation of Football Prognostics SA

Chart & Performance

D1W1MN
OTCM:GOFPY chart
P/E
6.84
P/S
2.48
EPS
1.14
Div Yield, %
17.67%
Shrs. gr., 5y
-10.51%
Rev. gr., 5y
1.59%
Revenues
1.44b
+7.68%
3,177,208,0003,695,234,0004,633,429,0005,065,751,0005,519,591,0005,440,932,0005,140,015,0001,413,414,0001,302,110,000874,522,0001,001,971,000625,368,000573,046,000972,936,0001,039,935,0001,086,178,000737,265,0001,043,857,0001,333,388,0001,435,773,000
Net income
408m
-31.07%
505,633,000458,320,000509,807,000571,424,000728,504,000593,789,000575,802,000537,458,000505,487,000141,115,000194,998,000210,719,000170,236,000126,210,000143,312,000202,381,000205,167,000259,427,000592,334,000408,316,000
CFO
528m
-20.04%
488,801,000481,645,000452,857,000704,438,000856,523,000688,710,000454,841,000456,701,000564,732,000273,874,000283,529,000198,436,00094,301,000244,925,000253,110,000279,330,000186,388,000493,381,000659,800,000527,594,000
Dividend
Nov 05, 20240.26561 USD/sh
Earnings
Mar 12, 2025

Profile

Organization of Football Prognostics S.A., together with its subsidiaries, operates and manages numerical lottery and sports betting games in Greece. The company operates through Lotteries, Betting (Land Based), Online Betting, Other Online Games, Instant & Passives, VLTs (video lottery terminals), Telecommunication & eMoney Services, and Other segments. It holds rights to conduct, manage, organize, and operate numerical lottery games, betting games, passive and instant lotteries, VLTs, and terrestrial and online horseracing mutual betting. The company's sports betting games category includes the fixed odds game comprising PAME STOIXIMA, and the mutual betting games, such as PROPO, PROPOGOAL, HORSE RACING STOIXIMA, POWERSPIN, and PAME STOIXIMA virtual sports; numerical lottery games comprise the fixed odds games, such as KINO, SUPER 3, and EXTRA 5, as well as the mutual games, including TZOKER, LOTTO, and PROTO; passive lotteries include LAIKO, ETHNIKO, and STATE; and instant lotteries comprise the SCRATCH Luck. In addition, it provides transaction services through electronic means; intangible talk time selling and bill payments services; and software services. The company also holds license for the instalment and operation of 25,000 VLTs under the brand name PLAY. It provides its products and services through a franchised retail network, and online betting and gaming platforms. The company also offers its products and services through sales and distribution networks, including agents, street vendors, and retailers. As of December 31, 2021, it operated 3,628 OPAP stores, 373 PLAY stores, 10,139 independent points of sale, and 1,924 street vendors that distribute SCRATCH tickets and passive lotteries. The company was founded in 1958 and is based in Athens, Greece.
IPO date
Apr 25, 2001
Employees
1,762
Domiciled in
GR
Incorporated in
GR

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
1,435,773
7.68%
1,333,388
27.74%
1,043,857
41.59%
Cost of revenue
789,200
415,979
529,570
Unusual Expense (Income)
NOPBT
646,573
917,409
514,287
NOPBT Margin
45.03%
68.80%
49.27%
Operating Taxes
155,956
127,215
96,393
Tax Rate
24.12%
13.87%
18.74%
NOPAT
490,617
790,194
417,894
Net income
408,316
-31.07%
592,334
128.32%
259,427
26.45%
Dividends
(515,207)
(141,427)
(91,035)
Dividend yield
3.02%
2.12%
Proceeds from repurchase of equity
(194,492)
(637,122)
BB yield
13.59%
Debt
Debt current
80,488
289,499
62,465
Long-term debt
632,135
593,127
1,086,187
Deferred revenue
2,802
13,578
Other long-term liabilities
128,922
3,140
5,722
Net debt
221,183
150,804
280,135
Cash flow
Cash from operating activities
527,594
659,800
493,381
CAPEX
(4,536)
(22,799)
(24,216)
Cash from investing activities
92,630
(53,235)
(39,096)
Cash from financing activities
(857,323)
(742,493)
(100,797)
FCF
509,163
806,912
439,776
Balance
Cash
490,890
728,067
863,994
Long term investments
550
3,755
4,523
Excess cash
419,651
665,153
816,324
Stockholders' equity
712,426
923,136
617,642
Invested Capital
1,170,618
1,134,555
1,388,018
ROIC
42.57%
62.65%
29.32%
ROCE
40.66%
47.68%
24.11%
EV
Common stock shares outstanding
364,691
354,458
343,864
Price
13.23
6.09%
12.47
13.88%
Market cap
4,689,473
9.36%
4,287,986
17.14%
EV
4,872,930
4,606,634
EBITDA
780,128
1,051,125
659,091
EV/EBITDA
4.64
6.99
Interest
36,280
40,986
45,852
Interest/NOPBT
5.61%
4.47%
8.92%