XNASSRAD
Market cap5.10bUSD
Dec 23, Last price
17.10USD
1D
2.89%
1Q
39.48%
IPO
-36.67%
Name
Sportradar Group AG
Chart & Performance
P/E
141.40
P/S
5.58
EPS
0.12
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
878m
+20.19%
Net income
35m
+218.20%
CFO
259m
+53.88%
Profile
Sportradar Group AG, together with its subsidiaries, provides sports data services for the sports betting and media industries in the United Kingdom, the United States, Malta, Switzerland, and internationally. Its sports data services to the bookmaking under the Betradar brand name, and to the international media industry under the Sportradar Media Services brand name. The company offers mission-critical software, data, and content to sports leagues, betting operators, and media companies. In addition, the company provides sports entertainment, gaming solution, and sports solutions, as well as live streaming solution for online, mobile, and retail sports betting. Further, its software solutions address the entire sports betting value chain from traffic generation and advertising technology to the collection, processing, and extrapolation of data and odds, as well as to visualization solutions, risk management, and platform services. Sportradar Group AG was incorporated in 2001 and is headquartered in St. Gallen, Switzerland.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 877,621 20.19% | 730,188 30.11% | 561,202 38.59% | ||
Cost of revenue | 551,826 | 504,147 | 346,519 | ||
Unusual Expense (Income) | |||||
NOPBT | 325,795 | 226,041 | 214,683 | ||
NOPBT Margin | 37.12% | 30.96% | 38.25% | ||
Operating Taxes | 12,551 | 7,299 | 11,037 | ||
Tax Rate | 3.85% | 3.23% | 5.14% | ||
NOPAT | 313,244 | 218,742 | 203,646 | ||
Net income | 34,655 218.20% | 10,891 -13.35% | 12,569 -17.55% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | (9,022) | (3,837) | 556,639 | ||
BB yield | 0.26% | 0.12% | -11.35% | ||
| Debt | |||||
Debt current | 9,586 | 7,361 | 6,086 | ||
Long-term debt | 90,510 | 37,498 | 453,162 | ||
Deferred revenue | 5,252 | 320,428 | |||
Other long-term liabilities | 977,840 | 275,360 | 7,081 | ||
Net debt | (185,380) | (277,231) | (333,301) | ||
| Cash flow | |||||
Cash from operating activities | 258,645 | 168,077 | 132,221 | ||
CAPEX | (14,786) | (162,554) | (130,751) | ||
Cash from investing activities | (202,090) | (246,567) | (333,768) | ||
Cash from financing activities | (17,632) | (459,848) | 539,766 | ||
FCF | 278,369 | 216,778 | 201,706 | ||
| Balance | |||||
Cash | 277,174 | 243,757 | 742,773 | ||
Long term investments | 8,302 | 78,333 | 49,776 | ||
Excess cash | 241,595 | 285,581 | 764,489 | ||
Stockholders' equity | 221,323 | 169,943 | 129,577 | ||
Invested Capital | 1,679,499 | 882,250 | 1,354,726 | ||
ROIC | 24.46% | 19.56% | 20.05% | ||
ROCE | 17.14% | 20.96% | 14.22% | ||
| EV | |||||
Common stock shares outstanding | 317,013 | 312,534 | 279,040 | ||
Price | 11.05 10.94% | 9.96 -43.31% | 17.57 | ||
Market cap | 3,502,995 12.53% | 3,112,840 -36.51% | 4,902,735 | ||
EV | 3,322,662 | 2,841,450 | 4,566,245 | ||
EBITDA | 532,157 | 410,854 | 344,058 | ||
EV/EBITDA | 6.24 | 6.92 | 13.27 | ||
Interest | 31,451 | 41,447 | 32,540 | ||
Interest/NOPBT | 9.65% | 18.34% | 15.16% | ||