Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Athens Stock Exchange  >  Greek Organisation of Football Prognostics S.A.    OPAP   GRS419003009

GREEK ORGANISATION OF FOOTBALL PROGNOSTI

(OPAP)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 4 230 4 423 1 547 1 630 1 884 1 974
EBITDA 308 314 354 412 448 475
Operating profit (EBIT) 249 225 239 296 332 351
Pre-Tax Profit (EBT) 237 193 216 279 308 334
Net income 170 126 143 204 216 242
P/E ratio 15,7x 26,4x 16,8x 17,5x 16,6x 15,0x
EPS ( € ) 0,53 0,40 0,45 0,63 0,66 0,73
Dividend per Share ( € ) 0,72 0,40 0,70 0,86 1,20 0,98
Yield 8,57% 3,81% 9,22% 7,89% 11,0% 8,92%
Reference price ( € ) 8,400 10,500 7,595 10,960 10,960 10,960
Announcement Date 03/29/2017
05:44pm
03/27/2018
09:00am
03/27/2019
10:00am
- - -
Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 108 436 459 444 535 554
Finance - - - - - -
Operating income (EBITDA) 308 314 354 412 448 475
Leverage
(Debt/EBITDA)
0,35x 1,39x 1,30x 1,08x 1,19x 1,17x
Capital Expenditure 24,3 57,6 52,1 35,8 25,1 24,9
Free Cash Flow (FCF) 70,0 187 201 254 259 336
Book Value Per Share (BVPS) (  ) - 2,25 2,28 2,49 1,87 1,70
Cash Flow per Share ( € ) 0,30 0,77 0,80 0,97 1,04 1,07
Announcement Date 03/29/2017
05:44pm
03/27/2018
09:00am
03/27/2019
10:00am
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 3 752 M € -
Entreprise Value (EV) 4 195 M € 4 287 M €
Valuation 2019e 2020e
P/E ratio (Price / EPS) 17,5x 16,6x
Capitalization / Revenue 2,30x 1,99x
EV / Revenue 2,57x 2,23x
EV / EBITDA 10,2x 9,36x
Yield (DPS / Price) 7,89% 11,0%
Price to book (Price / BVPS) 4,40x 5,85x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 18,2% 17,6%
Operating Leverage (Delta EBIT / Delta Sales) 4,42x 0,77x
Net Margin (Net Profit / Revenue) 12,5% 11,4%
ROA (Net Profit / Asset) 9,80% 11,5%
ROE (Net Profit / Equities) 25,4% 30,2%
Rate of Dividend 138% 182%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   2,20% 1,33%
Cash Flow / Sales 19,8% 18,4%
Capital Intensity (Assets / Sales) 1,28x 1,00x
Financial Leverage (Net Debt / EBITDA) 1,08x 1,19x
EPS & Dividend