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
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.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
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% |