XASXTLC
Market cap6.96bUSD
Dec 20, Last price
5.00AUD
1D
1.01%
1Q
-1.77%
IPO
7.53%
Name
Lottery Corporation Ltd
Chart & Performance
P/E
26.88
P/S
2.80
EPS
0.19
Div Yield, %
2.43%
Shrs. gr., 5y
—
Rev. gr., 5y
6.76%
Revenues
3.98b
+13.69%
Net income
414m
+56.34%
CFO
493m
+7.95%
Dividend
Aug 28, 20240.025 AUD/sh
Earnings
Oct 01, 2025
Profile
The Lottery Corporation Limited engages in lottery and keno businesses in Australia. It operates under The Lott and Keno brand names. The company operates through a network of approximately 7,200 retail points, as well as digitally. The Lottery Corporation Limited was formerly known as Tattersall's Holdings Limited. The company was founded in 1881 and is based in Brisbane, Australia.
IPO date
May 24, 2022
Employees
Domiciled in
AU
Incorporated in
AU
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | |
| Income | ||||||
Revenues | 3,977,000 13.69% | 3,498,000 6.69% | 3,278,600 11.10% | |||
Cost of revenue | 1,098,700 | 1,394,200 | 1,199,400 | |||
Unusual Expense (Income) | ||||||
NOPBT | 2,878,300 | 2,103,800 | 2,079,200 | |||
NOPBT Margin | 72.37% | 60.14% | 63.42% | |||
Operating Taxes | 136,300 | 121,700 | 179,700 | |||
Tax Rate | 4.74% | 5.78% | 8.64% | |||
NOPAT | 2,742,000 | 1,982,100 | 1,899,500 | |||
Net income | 414,000 56.34% | 264,800 -23.60% | 346,600 -13.20% | |||
Dividends | (270,000) | (197,100) | ||||
Dividend yield | 2.39% | 1.73% | ||||
Proceeds from repurchase of equity | (43,600) | (7,000) | ||||
BB yield | 0.39% | 0.06% | ||||
| Debt | ||||||
Debt current | 12,400 | (898,900) | 9,600 | |||
Long-term debt | 2,555,900 | 2,617,800 | 2,475,700 | |||
Deferred revenue | 79,000 | 86,500 | ||||
Other long-term liabilities | 366,800 | 344,200 | 312,300 | |||
Net debt | 1,492,500 | 554,100 | 1,475,800 | |||
| Cash flow | ||||||
Cash from operating activities | 492,800 | 456,500 | 624,400 | |||
CAPEX | (68,500) | (79,600) | (24,400) | |||
Cash from investing activities | (87,600) | (121,200) | (63,500) | |||
Cash from financing activities | (393,800) | (217,000) | (456,600) | |||
FCF | 2,899,400 | 1,839,300 | 415,400 | |||
| Balance | ||||||
Cash | 504,000 | 841,300 | 640,500 | |||
Long term investments | 571,800 | 323,500 | 369,000 | |||
Excess cash | 876,950 | 989,900 | 845,570 | |||
Stockholders' equity | 366,300 | 271,100 | 242,800 | |||
Invested Capital | 2,843,300 | 2,887,100 | 2,785,400 | |||
ROIC | 95.70% | 69.88% | 125.06% | |||
ROCE | 85.90% | 63.31% | 64.01% | |||
| EV | ||||||
Common stock shares outstanding | 2,228,300 | 2,226,600 | 2,225,800 | |||
Price | 5.07 -1.17% | 5.13 13.50% | 4.52 | |||
Market cap | 11,297,481 -1.09% | 11,422,458 13.54% | 10,060,616 | |||
EV | 12,789,981 | 11,976,558 | 11,536,416 | |||
EBITDA | 2,878,300 | 2,202,000 | 2,128,800 | |||
EV/EBITDA | 4.44 | 5.44 | 5.42 | |||
Interest | 132,100 | 124,000 | 10,900 | |||
Interest/NOPBT | 4.59% | 5.89% | 0.52% | |||