NEOS S |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 29.45 USD | +0.07% |
|
-.--% | +2.86% |
| Apr. 26 | NeoGames Closes $1.2 Billion Sale of Company to Luxembourg's Aristocrat Leisure | MT |
| Apr. 26 | Aristocrat Leisure Completes NeoGames Acquisition | MT |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Capitalization 1 | 835.2 | 709 | 312 | 962.9 |
| Enterprise Value (EV) 1 | 809.3 | 685.3 | 488.1 | 1,161 |
| P/E ratio | 141 x | 163 x | -19 x | -52.7 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 17 x | 14 x | 1.88 x | 5.03 x |
| EV / Revenue | 16.4 x | 13.6 x | 2.95 x | 6.06 x |
| EV / EBITDA | 32.9 x | 43.5 x | 94.2 x | 611 x |
| EV / FCF | 116,131,795 x | -520,884,827 x | 19,579,870 x | -89,077,224 x |
| FCF Yield | 0% | -0% | 0% | -0% |
| Price to Book | 18.7 x | 11.9 x | 2.81 x | 7.22 x |
| Nbr of stocks (in thousands) | 21,984 | 25,521 | 25,593 | 33,632 |
| Reference price 2 | 37.99 | 27.78 | 12.19 | 28.63 |
| Announcement Date | 4/16/21 | 4/14/22 | 4/28/23 | 4/26/24 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 23.48 | 33.06 | 49.2 | 50.46 | 165.7 | 191.5 |
| EBITDA 1 | 6.772 | 13.51 | 24.61 | 15.75 | 5.183 | 1.9 |
| EBIT 1 | -0.987 | 5.31 | 14.43 | 2.684 | -6.44 | -20.2 |
| Operating Margin | -4.2% | 16.06% | 29.33% | 5.32% | -3.89% | -10.55% |
| Earnings before Tax (EBT) 1 | -5.389 | -2.735 | 7.957 | 4.977 | -17.42 | -14.12 |
| Net income 1 | -5.975 | -3.978 | 6.514 | 4.652 | -18.96 | -18.28 |
| Net margin | -25.45% | -12.03% | 13.24% | 9.22% | -11.45% | -9.54% |
| EPS 2 | -0.2717 | -0.1809 | 0.2700 | 0.1700 | -0.6400 | -0.5434 |
| Free Cash Flow | - | -0.982 | 6.969 | -1.316 | 24.93 | -13.03 |
| FCF margin | - | -2.97% | 14.16% | -2.61% | 15.04% | -6.8% |
| FCF Conversion (EBITDA) | - | - | 28.32% | - | 480.94% | - |
| FCF Conversion (Net income) | - | - | 106.98% | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 10/27/20 | 10/27/20 | 4/16/21 | 4/14/22 | 4/28/23 | 4/26/24 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 15 | 28.1 | - | - | 176 | 198 |
| Net Cash position 1 | - | - | 25.9 | 23.7 | - | - |
| Leverage (Debt/EBITDA) | 2.22 x | 2.076 x | - | - | 33.97 x | 104.1 x |
| Free Cash Flow | - | -0.98 | 6.97 | -1.32 | 24.9 | -13 |
| ROE (net income / shareholders' equity) | - | 101% | 28.8% | 8.41% | -18.5% | -13.1% |
| ROA (Net income/ Total Assets) | - | 12.6% | 14.1% | 1.6% | -1.4% | -2.75% |
| Assets 1 | - | -31.49 | 46.14 | 291.7 | 1,359 | 665.1 |
| Book Value Per Share 2 | -0.1000 | -0.2500 | 2.030 | 2.340 | 4.340 | 3.960 |
| Cash Flow per Share 2 | 0.1500 | 0.2700 | 2.390 | 2.590 | 1.230 | 0.8600 |
| Capex 1 | 0.39 | 0.76 | 0.93 | 1.46 | 1.37 | 0.79 |
| Capex / Sales | 1.67% | 2.29% | 1.89% | 2.9% | 0.82% | 0.41% |
| Announcement Date | 10/27/20 | 10/27/20 | 4/16/21 | 4/14/22 | 4/28/23 | 4/26/24 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- NGMS Stock
- Financials NEOS S