Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
29.45 USD | +0.07% | 0.00% | +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 | 2024 | 2025 |
---|---|---|---|---|---|---|
Capitalization 1 | 835.2 | 709 | 312 | 998.2 | 998.2 | - |
Enterprise Value (EV) 1 | 809.3 | 685.3 | 480.1 | 962.9 | 998.2 | 998.2 |
P/E ratio | 141 x | 163 x | -19 x | -53 x | 293 x | 96.9 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 17 x | 8.39 x | 1.48 x | 5.03 x | 3.72 x | 3.49 x |
EV / Revenue | 16.4 x | 8.11 x | 2.28 x | 5.03 x | 3.72 x | 3.49 x |
EV / EBITDA | 28.2 x | 20.5 x | 8.81 x | 12.6 x | 11.3 x | 10.3 x |
EV / FCF | 77.4 x | 51 x | 46 x | 30 x | - | - |
FCF Yield | 1.29% | 1.96% | 2.18% | 3.33% | - | - |
Price to Book | 18.7 x | 12.4 x | 2.49 x | 6.07 x | 3.79 x | 2.96 x |
Nbr of stocks (in thousands) | 21,984 | 25,521 | 25,593 | 33,895 | 33,895 | - |
Reference price 2 | 37.99 | 27.78 | 12.19 | 29.45 | 29.45 | 29.45 |
Announcement Date | 3/10/21 | 3/9/22 | 3/6/23 | 4/26/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 33.06 | 49.2 | 84.5 | 210.2 | 191.5 | 268 | 286.3 |
EBITDA 1 | - | 28.65 | 33.38 | 54.5 | 76.2 | 88.58 | 96.57 |
EBIT 1 | - | 16.02 | 15.32 | 15.89 | 17.35 | 28.79 | 35.78 |
Operating Margin | - | 32.57% | 18.13% | 7.56% | 9.06% | 10.74% | 12.5% |
Earnings before Tax (EBT) 1 | - | 6.564 | -7.469 | -17.42 | -14.12 | -25.53 | -20.15 |
Net income 1 | -3.978 | 5.121 | 4.652 | -18.96 | -18.28 | 3.395 | 10.34 |
Net margin | -12.03% | 10.41% | 5.51% | -9.02% | -9.54% | 1.27% | 3.61% |
EPS 2 | -0.0200 | 0.2700 | 0.1700 | -0.6400 | -0.5400 | 0.1006 | 0.3040 |
Free Cash Flow 1 | - | 10.46 | 13.45 | 10.45 | 39.4 | - | - |
FCF margin | - | 21.26% | 15.92% | 4.97% | 15.69% | - | - |
FCF Conversion (EBITDA) | - | 36.52% | 40.29% | 19.17% | 50.26% | - | - |
FCF Conversion (Net income) | - | 204.3% | 289.1% | - | - | - | - |
Dividend per Share 2 | - | - | - | - | - | - | - |
Announcement Date | 10/27/20 | 3/10/21 | 3/9/22 | 3/6/23 | 4/26/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2020 Q4 | 2021 Q1 | 2021 Q2 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 14.01 | 21.6 | 21.39 | 20.23 | 21.3 | 22.42 | 31.31 | 73.26 | 83.18 | 64.28 | 59.95 | 62.54 | 62.61 | 67.63 |
EBITDA 1 | 9.008 | 9.689 | 8.309 | 7.483 | 7.903 | 8.529 | 10.3 | 17.57 | 18.09 | 20.2 | 19.43 | 20.25 | 19.9 | 23.3 |
EBIT 1 | 5.573 | 2.171 | 4.428 | 3.734 | 1.318 | -2.157 | -14.5 | 2.343 | 5.313 | 6.596 | 5.277 | 5.289 | 5.459 | 8.474 |
Operating Margin | 39.79% | 10.05% | 20.7% | 18.46% | 6.19% | -9.62% | -46.31% | 3.2% | 6.39% | 10.26% | 8.8% | 8.46% | 8.72% | 12.53% |
Earnings before Tax (EBT) 1 | 1.717 | 0.763 | 0.508 | -0.698 | -8.042 | -0.409 | -12.32 | -3.307 | -1.388 | 0.289 | -3.005 | -3.442 | -2.956 | -5.051 |
Net income 1 | 0.98 | 3.95 | 2.775 | 1.485 | -3.558 | -0.893 | -12.91 | -4.368 | -0.793 | -0.878 | -0.7683 | -1.486 | -1.491 | 2.103 |
Net margin | 7% | 18.29% | 12.97% | 7.34% | -16.7% | -3.98% | -41.24% | -5.96% | -0.95% | -1.37% | -1.28% | -2.38% | -2.38% | 3.11% |
EPS 2 | 0.1000 | 0.1500 | 0.1000 | 0.0600 | -0.1400 | -0.0300 | -0.4900 | -0.1300 | -0.0200 | -0.0300 | -0.0359 | -0.0513 | -0.0801 | 0.0624 |
Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 3/10/21 | 5/13/21 | 8/11/21 | 11/10/21 | 3/9/22 | 5/11/22 | 8/10/22 | 11/9/22 | 3/6/23 | 5/10/23 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | 168 | 184 | - | - |
Net Cash position 1 | - | 25.9 | 23.7 | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | 3.085 x | 2.341 x | - | - |
Free Cash Flow 1 | - | 10.5 | 13.4 | 10.4 | 39.4 | - | - |
ROE (net income / shareholders' equity) | - | 28.8% | 8.41% | -74% | -7.57% | 1.48% | 3.43% |
ROA (Net income/ Total Assets) | - | - | - | -26.3% | -4.34% | - | - |
Assets 1 | - | - | - | 72.09 | 271.1 | - | - |
Book Value Per Share 2 | - | 2.030 | 2.240 | 4.890 | 4.850 | 7.770 | 9.970 |
Cash Flow per Share 2 | - | 1.030 | 0.5600 | 1.290 | 1.450 | 1.760 | 1.970 |
Capex 1 | - | 14.1 | 18.5 | 27.9 | 9.8 | - | - |
Capex / Sales | - | 28.57% | 21.86% | 13.28% | 3.9% | - | - |
Announcement Date | 10/27/20 | 3/10/21 | 3/9/22 | 3/6/23 | 4/26/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
- Stock Market
- Equities
- NGMS Stock
- Financials NEOS S