XLONENT
Market cap5.69bUSD
Dec 20, Last price
707.60GBP
1D
-0.84%
1Q
-3.75%
Jan 2017
10.13%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 4,769,600 11.00% | 4,296,900 12.19% | 3,830,000 7.54% | |||||||
Cost of revenue | 3,063,900 | 2,531,100 | 2,372,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,705,700 | 1,765,800 | 1,458,000 | |||||||
NOPBT Margin | 35.76% | 41.09% | 38.07% | |||||||
Operating Taxes | 36,100 | 70,000 | 117,600 | |||||||
Tax Rate | 2.12% | 3.96% | 8.07% | |||||||
NOPAT | 1,669,600 | 1,695,800 | 1,340,400 | |||||||
Net income | (928,600) -3,937.19% | 24,200 -90.29% | 249,300 331.31% | |||||||
Dividends | (106,900) | (50,000) | (24,500) | |||||||
Dividend yield | 1.75% | 0.64% | 0.25% | |||||||
Proceeds from repurchase of equity | 589,800 | (87,200) | ||||||||
BB yield | -9.63% | 0.88% | ||||||||
Debt | ||||||||||
Debt current | 384,900 | 490,000 | 199,300 | |||||||
Long-term debt | 3,524,900 | 2,904,900 | 2,376,800 | |||||||
Deferred revenue | 1 | 215,800 | 215,500 | |||||||
Other long-term liabilities | 2,179,500 | 258,800 | 59,000 | |||||||
Net debt | 3,462,100 | 2,644,100 | 2,017,600 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 448,100 | 643,800 | 631,800 | |||||||
CAPEX | (69,100) | (212,000) | (176,200) | |||||||
Cash from investing activities | (1,521,600) | (921,500) | (849,300) | |||||||
Cash from financing activities | 829,300 | 442,300 | (30,400) | |||||||
FCF | 1,995,200 | 1,667,600 | 1,321,600 | |||||||
Balance | ||||||||||
Cash | 400,600 | 658,500 | 487,100 | |||||||
Long term investments | 47,100 | 92,300 | 71,400 | |||||||
Excess cash | 209,220 | 535,955 | 367,000 | |||||||
Stockholders' equity | (1,531,400) | 2,109,300 | 1,961,200 | |||||||
Invested Capital | 10,137,500 | 6,389,045 | 5,377,500 | |||||||
ROIC | 20.21% | 28.82% | 25.63% | |||||||
ROCE | 18.09% | 23.80% | 23.70% | |||||||
EV | ||||||||||
Common stock shares outstanding | 616,000 | 592,700 | 591,100 | |||||||
Price | 9.94 -24.77% | 13.22 -21.48% | 16.83 48.48% | |||||||
Market cap | 6,124,272 -21.81% | 7,832,530 -21.27% | 9,948,213 48.78% | |||||||
EV | 10,111,072 | 10,660,430 | 11,967,213 | |||||||
EBITDA | 2,261,800 | 2,120,800 | 1,825,300 | |||||||
EV/EBITDA | 4.47 | 5.03 | 6.56 | |||||||
Interest | 241,800 | 89,000 | 77,100 | |||||||
Interest/NOPBT | 14.18% | 5.04% | 5.29% |