XPARFDJ
Market cap7.12bUSD
Dec 20, Last price
36.92EUR
1D
-0.43%
1Q
-2.43%
IPO
62.64%
Name
LA FRANÇAISE DES JEUX SOCIÉTÉ ANONYME
Chart & Performance
Profile
La Française des Jeux Société anonyme operates lottery and online sports betting games worldwide. The company offers instant and draw games. Its brand portfolio comprises Loto, EuroMillions, Cash, Amigo, Joker, Bingo Live, Keno, Mission Patrimoine, and Parions Sport. The company was founded in 1933 and is headquartered in Boulogne-Billancourt, France.
Valuation
Title EUR 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 | 2,621,400 6.51% | 2,461,100 9.11% | 2,255,600 17.50% | |||||||
Cost of revenue | 2,118,600 | 2,119,700 | 1,980,600 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 502,800 | 341,400 | 275,000 | |||||||
NOPBT Margin | 19.18% | 13.87% | 12.19% | |||||||
Operating Taxes | 141,000 | 113,300 | 122,400 | |||||||
Tax Rate | 28.04% | 33.19% | 44.51% | |||||||
NOPAT | 361,800 | 228,100 | 152,600 | |||||||
Net income | 425,100 38.06% | 307,900 4.66% | 294,200 37.67% | |||||||
Dividends | (253,400) | (229,500) | (166,700) | |||||||
Dividend yield | 4.04% | 3.20% | 2.24% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 42,800 | 39,500 | 33,100 | |||||||
Long-term debt | 430,700 | 428,700 | 485,800 | |||||||
Deferred revenue | 28,400 | 23,600 | ||||||||
Other long-term liabilities | 70,800 | 68,400 | 60,600 | |||||||
Net debt | (844,000) | (1,137,400) | (1,134,700) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 628,900 | 403,800 | 597,500 | |||||||
CAPEX | (124,700) | (104,100) | (75,500) | |||||||
Cash from investing activities | (21,700) | (181,700) | (301,500) | |||||||
Cash from financing activities | (580,500) | (315,200) | (366,800) | |||||||
FCF | 437,000 | 146,800 | 440,100 | |||||||
Balance | ||||||||||
Cash | 749,700 | 720,400 | 688,400 | |||||||
Long term investments | 567,800 | 885,200 | 965,200 | |||||||
Excess cash | 1,186,430 | 1,482,545 | 1,540,820 | |||||||
Stockholders' equity | 1,071,100 | 925,400 | 829,100 | |||||||
Invested Capital | 485,400 | 535,300 | 578,400 | |||||||
ROIC | 70.89% | 40.96% | 24.96% | |||||||
ROCE | 30.65% | 22.46% | 18.91% | |||||||
EV | ||||||||||
Common stock shares outstanding | 190,806 | 190,817 | 190,956 | |||||||
Price | 32.84 -12.61% | 37.58 -3.49% | 38.94 4.09% | |||||||
Market cap | 6,266,082 -12.62% | 7,170,896 -3.56% | 7,435,830 4.09% | |||||||
EV | 5,422,082 | 6,033,496 | 6,301,130 | |||||||
EBITDA | 628,400 | 472,400 | 404,000 | |||||||
EV/EBITDA | 8.63 | 12.77 | 15.60 | |||||||
Interest | 6,800 | 9,900 | 6,000 | |||||||
Interest/NOPBT | 1.35% | 2.90% | 2.18% |