XSTOKIND SDB
Market cap2.53bUSD
Nov 11, Last price
129.10SEK
Name
Kindred Group PLC
Chart & Performance
Profile
Kindred Group plc operates an online gambling business primarily in Europe, Australia, and North America. The company offers sports betting, including horse racing; poker; casino and games; and bingo through various brands, such as the 32 Red, bingo.com, Casinohuone, Kolikkopelit, Maria Casino, Storspelare, Unibet, Vlad Cazino, and OttoKasino. As of March 15, 2022, it had approximately 30 million registered customers worldwide. The company was formerly known as Unibet Group plc and changed its name to Kindred Group plc in December 2016. Kindred Group plc was founded in 1997 and is headquartered in Sliema, Malta.
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 | 1,210,500 13.27% | 1,068,700 -15.16% | 1,259,600 11.45% | |||||||
Cost of revenue | 821,300 | 773,300 | 785,400 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 389,200 | 295,400 | 474,200 | |||||||
NOPBT Margin | 32.15% | 27.64% | 37.65% | |||||||
Operating Taxes | 12,300 | 6,700 | 43,100 | |||||||
Tax Rate | 3.16% | 2.27% | 9.09% | |||||||
NOPAT | 376,900 | 288,700 | 431,100 | |||||||
Net income | 46,500 -61.22% | 119,900 -59.40% | 295,300 78.75% | |||||||
Dividends | (74,000) | (73,200) | (74,500) | |||||||
Dividend yield | 0.36% | 0.30% | 0.30% | |||||||
Proceeds from repurchase of equity | (34,200) | (43,500) | (66,400) | |||||||
BB yield | 0.17% | 0.18% | 0.27% | |||||||
Debt | ||||||||||
Debt current | 15,300 | 13,600 | 11,900 | |||||||
Long-term debt | 208,900 | 224,700 | 210,500 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 29,400 | 1,900 | 40,600 | |||||||
Net debt | (16,100) | 66,400 | 22,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 164,000 | 138,700 | 282,300 | |||||||
CAPEX | (9,600) | (47,800) | (45,000) | |||||||
Cash from investing activities | (48,800) | (51,500) | (141,800) | |||||||
Cash from financing activities | (123,000) | (113,500) | (156,900) | |||||||
FCF | 282,400 | 329,200 | 490,500 | |||||||
Balance | ||||||||||
Cash | 240,300 | 166,200 | 194,100 | |||||||
Long term investments | 5,700 | 6,300 | ||||||||
Excess cash | 179,775 | 118,465 | 137,420 | |||||||
Stockholders' equity | 479,300 | 530,800 | 520,900 | |||||||
Invested Capital | 540,225 | 552,235 | 499,480 | |||||||
ROIC | 69.00% | 54.90% | 110.44% | |||||||
ROCE | 54.06% | 42.61% | 71.92% | |||||||
EV | ||||||||||
Common stock shares outstanding | 218,048 | 222,094 | 227,767 | |||||||
Price | 93.28 -14.11% | 108.60 0.84% | 107.70 33.62% | |||||||
Market cap | 20,339,500 -15.67% | 24,119,460 -1.68% | 24,530,541 32.85% | |||||||
EV | 20,355,800 | 24,208,960 | 24,595,641 | |||||||
EBITDA | 452,800 | 351,600 | 523,100 | |||||||
EV/EBITDA | 44.96 | 68.85 | 47.02 | |||||||
Interest | 11,300 | 5,900 | 6,200 | |||||||
Interest/NOPBT | 2.90% | 2.00% | 1.31% |