Loading...
OTCM
GOFPY
Market cap8.00bUSD
May 13, Last price  
11.16USD
1D
0.90%
1Q
28.35%
Jan 2017
151.90%
Name

Greek Organisation of Football Prognostics SA

Chart & Performance

D1W1MN
No data to show
P/E
7.36
P/S
2.28
EPS
1.35
Div Yield, %
6.51%
Shrs. gr., 5y
2.64%
Rev. gr., 5y
7.65%
Revenues
1.57b
+9.35%
3,695,234,0004,633,429,0005,065,751,0005,519,591,0005,440,932,0005,140,015,0001,413,414,0001,302,110,000874,522,0001,001,971,000625,368,000573,046,000972,936,0001,039,935,0001,086,178,000737,265,0001,043,857,0001,333,388,0001,435,773,0001,570,054,000
Net income
486m
+18.97%
458,320,000509,807,000571,424,000728,504,000593,789,000575,802,000537,458,000505,487,000141,115,000194,998,000210,719,000170,236,000126,210,000143,312,000202,381,000205,167,000259,427,000592,334,000408,316,000485,778,000
CFO
705m
+33.60%
481,645,000452,857,000704,438,000856,523,000688,710,000454,841,000456,701,000564,732,000273,874,000283,529,000198,436,00094,301,000244,925,000253,110,000279,330,000186,388,000493,381,000659,800,000527,594,000704,851,000
Dividend
Nov 05, 20240.26561 USD/sh
Earnings
May 27, 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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
1,570,054
9.35%
1,435,773
7.68%
1,333,388
27.74%
Cost of revenue
842,088
789,200
415,979
Unusual Expense (Income)
NOPBT
727,966
646,573
917,409
NOPBT Margin
46.37%
45.03%
68.80%
Operating Taxes
178,020
155,956
127,215
Tax Rate
24.45%
24.12%
13.87%
NOPAT
549,946
490,617
790,194
Net income
485,778
18.97%
408,316
-31.07%
592,334
128.32%
Dividends
(438,650)
(515,207)
(141,427)
Dividend yield
3.02%
Proceeds from repurchase of equity
(209,348)
(194,492)
(637,122)
BB yield
13.59%
Debt
Debt current
52,738
80,488
289,499
Long-term debt
657,984
632,135
593,127
Deferred revenue
2,802
Other long-term liabilities
71,842
128,922
3,140
Net debt
218,165
221,183
150,804
Cash flow
Cash from operating activities
704,851
527,594
659,800
CAPEX
(6,879)
(4,536)
(22,799)
Cash from investing activities
(18,488)
92,630
(53,235)
Cash from financing activities
(683,598)
(857,323)
(742,493)
FCF
555,849
509,163
806,912
Balance
Cash
494,868
490,890
728,067
Long term investments
(2,311)
550
3,755
Excess cash
414,054
419,651
665,153
Stockholders' equity
719,250
712,426
923,136
Invested Capital
948,584
1,170,618
1,134,555
ROIC
51.90%
42.57%
62.65%
ROCE
49.14%
40.66%
47.68%
EV
Common stock shares outstanding
362,712
364,691
354,458
Price
13.23
6.09%
Market cap
4,689,473
9.36%
EV
4,872,930
EBITDA
863,181
780,128
1,051,125
EV/EBITDA
4.64
Interest
22,350
36,280
40,986
Interest/NOPBT
3.07%
5.61%
4.47%