LOTTOTECH LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.7 MUR | +0.30% |
|
-0.30% | -6.94% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Capitalization 1 | 3,162 | 2,924 | 3,155 | 2,788 | 2,618 |
| Enterprise Value (EV) 1 | 2,816 | 2,678 | 2,899 | 2,644 | 2,347 |
| P/E ratio | 28.8 x | 18.8 x | 51.7 x | 35.5 x | 17 x |
| Yield | - | 6.05% | 1.83% | 2.68% | 5.84% |
| Capitalization / Revenue | 5.7 x | 4.07 x | 6.19 x | 4.98 x | 3.34 x |
| EV / Revenue | 5.07 x | 3.73 x | 5.68 x | 4.72 x | 3 x |
| EV / EBITDA | 16 x | 12.4 x | 30.9 x | 23 x | 11.3 x |
| EV / FCF | 21.1 x | 49.7 x | 23.3 x | -30.3 x | 11.1 x |
| FCF Yield | 4.74% | 2.01% | 4.29% | -3.3% | 9.05% |
| Price to Book | 17.6 x | 15.3 x | 22.1 x | 17 x | 13.7 x |
| Nbr of stocks (in thousands) | 340,000 | 340,000 | 340,000 | 340,000 | 340,000 |
| Reference price 2 | 9.300 | 8.600 | 9.280 | 8.200 | 7.700 |
| Announcement Date | 11/19/20 | 11/19/20 | 6/16/21 | 6/27/22 | 3/27/23 |
1MUR in Million2MUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Net sales 1 | 555.1 | 718.3 | 510 | 559.8 | 783.1 |
| EBITDA 1 | 176.3 | 215.8 | 93.92 | 115.1 | 207.9 |
| EBIT 1 | 133.1 | 183.4 | 79.09 | 96.85 | 188.7 |
| Operating Margin | 23.97% | 25.53% | 15.51% | 17.3% | 24.09% |
| Earnings before Tax (EBT) 1 | 133.5 | 187.5 | 78.77 | 94.84 | 186.7 |
| Net income 1 | 109.9 | 155.7 | 61.07 | 78.44 | 154.1 |
| Net margin | 19.79% | 21.67% | 11.97% | 14.01% | 19.68% |
| EPS 2 | 0.3232 | 0.4578 | 0.1796 | 0.2307 | 0.4533 |
| Free Cash Flow 1 | 133.5 | 53.85 | 124.4 | -87.15 | 212.4 |
| FCF margin | 24.06% | 7.5% | 24.39% | -15.57% | 27.12% |
| FCF Conversion (EBITDA) | 75.74% | 24.96% | 132.43% | - | 102.16% |
| FCF Conversion (Net income) | 121.53% | 34.6% | 203.68% | - | 137.8% |
| Dividend per Share | - | 0.5200 | 0.1700 | 0.2200 | 0.4500 |
| Announcement Date | 11/19/20 | 11/19/20 | 6/16/21 | 6/27/22 | 3/27/23 |
1MUR in Million2MUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - |
| Net Cash position 1 | 346 | 246 | 257 | 144 | 271 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | 134 | 53.9 | 124 | -87.1 | 212 |
| ROE (net income / shareholders' equity) | 62.5% | 83.8% | 36.5% | 51.1% | 86.7% |
| ROA (Net income/ Total Assets) | 17.7% | 22.7% | 9.5% | 11.2% | 17.2% |
| Assets 1 | 622.1 | 686.7 | 643 | 700.7 | 898.4 |
| Book Value Per Share 2 | 0.5300 | 0.5600 | 0.4200 | 0.4800 | 0.5600 |
| Cash Flow per Share 2 | 1.020 | 0.7800 | 0.8500 | 0.7500 | 1.090 |
| Capex 1 | 5.2 | 58.4 | 55.1 | 29.9 | 24.8 |
| Capex / Sales | 0.94% | 8.12% | 10.81% | 5.34% | 3.16% |
| Announcement Date | 11/19/20 | 11/19/20 | 6/16/21 | 6/27/22 | 3/27/23 |
1MUR in Million2MUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -6.94% | 49.15M | |
| +24.32% | 791M | |
| +7.39% | 731M |
- Stock Market
- Equities
- LOTO.N0000 Stock
- Financials Lottotech Ltd
