XLON
ENT
Market cap6.51bUSD
Jun 10, Last price
754.20GBP
1D
0.59%
1Q
16.21%
Jan 2017
17.39%
IPO
67.60%
Name
Entain PLC
Chart & Performance
Profile
Entain PLC operates as a sports-betting and gaming company. The company provides online betting, casino, poker, and bingo services through mobile and web under the bwin; online and multi-channel betting under the Ladbrokes; street and online betting under the Coral; sports betting, casino, game, and poker under the Sportingbet; online bingo, sportsbook, casino, and poker access under the Betboo; and sports betting, poker, and casino games under the Crystalbet brands, as well as Gamebookers, a full-service sportsbook. It also offers software and technology for race book and sportsbook under the Stadium; online sports betting, casino, and gaming under the Eurobet; sports action and horse racing under the Neds; online bingo under the Gala Bingo; casino and live casino under the Gala Casino; virtual sports under the AGT brands, as well as partypoker, which provides online poker; PartyCasino that provides online casino; and Gala Spins, a gaming application. In addition, the company provides Foxy Bingo that provides online bingo; Foxy Games, which offers slot games, jackpots, and various table games; casino and live casino games under the Casino Las Vegas brand; playtech casino under the Casino King brand; Ladbrokes.be, a shop and newsagent outlet; Ladbrokes.com.au, an online betting site; online betting and gaming under the Optibet; online casino and betting under the NinjaCasino brand; gender-neutral mobile-first casino and bingo under the Laimz brand; online sports, casino, and poker under the BetMGM brand; online sports and gaming under the Borgata brand; and Danske Spil that provides online gaming. Further, it operates an online casino website for German-speaking markets under the CasinoClub brand; Gioco Digitale, a gaming site; and Cheeky Bingo, a bingo platform. Additionally, the company offers PMU that offers online poker; betting in the shop estates; and telephone betting services. Entain PLC was founded in 2004 and is headquartered in London, the United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 5,089,200 6.70% | 4,769,600 11.00% | 4,296,900 12.19% | |||||||
Cost of revenue | 2,615,400 | 3,063,900 | 2,531,100 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,473,800 | 1,705,700 | 1,765,800 | |||||||
NOPBT Margin | 48.61% | 35.76% | 41.09% | |||||||
Operating Taxes | 103,600 | 36,100 | 70,000 | |||||||
Tax Rate | 4.19% | 2.12% | 3.96% | |||||||
NOPAT | 2,370,200 | 1,669,600 | 1,695,800 | |||||||
Net income | (452,700) -51.25% | (928,600) -3,937.19% | 24,200 -90.29% | |||||||
Dividends | (116,300) | (106,900) | (50,000) | |||||||
Dividend yield | 2.65% | 1.75% | 0.64% | |||||||
Proceeds from repurchase of equity | 589,800 | |||||||||
BB yield | -9.63% | |||||||||
Debt | ||||||||||
Debt current | 102,500 | 384,900 | 490,000 | |||||||
Long-term debt | 4,177,700 | 3,524,900 | 2,904,900 | |||||||
Deferred revenue | 1 | 215,800 | ||||||||
Other long-term liabilities | 1,775,000 | 2,179,500 | 258,800 | |||||||
Net debt | 3,889,600 | 3,462,100 | 2,644,100 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 579,300 | 448,100 | 643,800 | |||||||
CAPEX | (94,400) | (69,100) | (212,000) | |||||||
Cash from investing activities | (316,500) | (1,521,600) | (921,500) | |||||||
Cash from financing activities | (58,700) | 829,300 | 442,300 | |||||||
FCF | 2,242,900 | 1,995,200 | 1,667,600 | |||||||
Balance | ||||||||||
Cash | 390,600 | 400,600 | 658,500 | |||||||
Long term investments | 47,100 | 92,300 | ||||||||
Excess cash | 136,140 | 209,220 | 535,955 | |||||||
Stockholders' equity | (2,289,700) | (1,531,400) | 2,109,300 | |||||||
Invested Capital | 10,039,800 | 10,137,500 | 6,389,045 | |||||||
ROIC | 23.49% | 20.21% | 28.82% | |||||||
ROCE | 29.14% | 18.09% | 23.80% | |||||||
EV | ||||||||||
Common stock shares outstanding | 638,900 | 616,000 | 592,700 | |||||||
Price | 6.87 -30.88% | 9.94 -24.77% | 13.22 -21.48% | |||||||
Market cap | 4,390,521 -28.31% | 6,124,272 -21.81% | 7,832,530 -21.27% | |||||||
EV | 8,753,821 | 10,111,072 | 10,660,430 | |||||||
EBITDA | 3,105,600 | 2,261,800 | 2,120,800 | |||||||
EV/EBITDA | 2.82 | 4.47 | 5.03 | |||||||
Interest | 280,300 | 241,800 | 89,000 | |||||||
Interest/NOPBT | 11.33% | 14.18% | 5.04% |