Loading...
XETRTIMA
Market cap1.08bUSD
Dec 23, Last price  
49.00EUR
1D
2.08%
1Q
36.87%
Jan 2017
32.83%
IPO
149.75%
Name

ZEAL Network SE

Chart & Performance

D1W1MN
XETR:TIMA chart
P/E
80.97
P/S
8.97
EPS
0.61
Div Yield, %
7.49%
Shrs. gr., 5y
20.95%
Rev. gr., 5y
-5.59%
Revenues
116m
+10.31%
19,503,99426,118,8040045,838,43989,551,126104,369,984155,229,000142,731,000129,933,000140,702,00088,962,000112,935,000134,295,000154,751,000113,475,00087,023,00083,592,000105,201,000116,050,000
Net income
13m
-19.50%
1,574,7613,317,525006,605,57617,482,10219,551,31336,339,00040,891,00010,187,0005,317,0001,346,00025,951,00017,178,00026,663,0001,460,0008,162,00010,787,00015,962,00012,849,000
CFO
26m
-10.26%
5,375,33410,308,1078,058,95017,583,6209,650,77730,216,53914,080,75144,323,00022,546,00016,751,00023,838,00027,285,00033,741,00013,406,00038,202,0005,297,0005,371,00026,156,00028,489,00025,567,000
Dividend
May 29, 20241.1 EUR/sh
Earnings
May 28, 2025

Profile

ZEAL Network SE engages in the online lottery brokerage business in Germany. It operates in Germany and Other segments. The company's products include LOTTO 6aus49, Spiel 77, Super 6, EuroJackpot, GlücksSpirale, Keno, lotto clubs, instant lotteries, freiheit+, and Deutsche Fernsehlotterie. It is also involved in Lotto24, an online lottery brokerage business; and Tipp24, an online lottery operation for the charitable organizations, as well as investing in early-stage start-ups. The company was formerly known as Tipp24 SE and changed its name to ZEAL Network SE in November 2014. ZEAL Network SE was founded in 1999 and is based in Hamburg, Germany.
URL
https://www.zealnetwork.de/
IPO date
Oct 12, 2005
Employees
167
Domiciled in
DE
Incorporated in
DE

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
116,050
10.31%
105,201
25.85%
83,592
-3.94%
Cost of revenue
70,582
44,778
31,938
Unusual Expense (Income)
NOPBT
45,468
60,423
51,654
NOPBT Margin
39.18%
57.44%
61.79%
Operating Taxes
8,601
6,238
5,251
Tax Rate
18.92%
10.32%
10.17%
NOPAT
36,867
54,185
46,403
Net income
12,849
-19.50%
15,962
47.97%
10,787
32.16%
Dividends
(77,966)
(46,971)
(20,127)
Dividend yield
Proceeds from repurchase of equity
120
(19,886)
(8,562)
BB yield
Debt
Debt current
9,549
6,167
3,097
Long-term debt
22,913
31,690
19,470
Deferred revenue
Other long-term liabilities
9,530
8,255
8,822
Net debt
(43,497)
(44,451)
(82,293)
Cash flow
Cash from operating activities
25,567
28,489
26,156
CAPEX
(428)
(1,429)
(402)
Cash from investing activities
56,113
(6,192)
(411)
Cash from financing activities
(85,439)
(51,161)
(21,816)
FCF
71,617
20,320
47,383
Balance
Cash
58,053
66,640
93,325
Long term investments
17,906
15,668
11,535
Excess cash
70,156
77,048
100,680
Stockholders' equity
91,661
75,334
106,382
Invested Capital
231,832
291,359
303,076
ROIC
14.09%
18.23%
14.83%
ROCE
13.13%
14.63%
11.42%
EV
Common stock shares outstanding
21,656
22,305
22,362
Price
Market cap
EV
EBITDA
54,724
69,154
60,343
EV/EBITDA
Interest
1,783
412
1,497
Interest/NOPBT
3.92%
0.68%
2.90%