Market Closed -
OTC Markets
08:10:00 2023-11-29 pm EST
|
5-day change
|
1st Jan Change
|
11
USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,417
|
1,336
|
2,598
|
1,724
|
1,572
|
1,720
|
-
|
-
|
Enterprise Value (EV)
1 |
1,772
|
1,942
|
3,155
|
2,000
|
1,854
|
1,850
|
1,710
|
1,457
|
P/E ratio
|
-72.2
x
|
-4.51
x
|
4.03
x
|
20.5
x
|
15.3
x
|
10.1
x
|
8.87
x
|
7.87
x
|
Yield
|
3.86%
|
-
|
-
|
-
|
-
|
-
|
1.48%
|
0.89%
|
Capitalization / Revenue
|
-
|
1.24
x
|
2.16
x
|
1.08
x
|
0.92
x
|
0.98
x
|
0.94
x
|
0.89
x
|
EV / Revenue
|
-
|
1.8
x
|
2.62
x
|
1.25
x
|
1.09
x
|
1.06
x
|
0.94
x
|
0.76
x
|
EV / EBITDA
|
4.63
x
|
7.66
x
|
9.95
x
|
4.93
x
|
4.29
x
|
4.11
x
|
3.54
x
|
2.83
x
|
EV / FCF
|
10.4
x
|
7.83
x
|
28.5
x
|
7
x
|
8.55
x
|
7.12
x
|
7.68
x
|
5.95
x
|
FCF Yield
|
9.63%
|
12.8%
|
3.51%
|
14.3%
|
11.7%
|
14.1%
|
13%
|
16.8%
|
Price to Book
|
1.16
x
|
1.49
x
|
1.65
x
|
1.02
x
|
0.87
x
|
0.86
x
|
0.81
x
|
0.72
x
|
Nbr of stocks (in thousands)
|
301,813
|
297,487
|
298,149
|
299,911
|
303,904
|
304,693
|
-
|
-
|
Reference price
2 |
4.695
|
4.490
|
8.715
|
5.750
|
5.171
|
5.644
|
5.644
|
5.644
|
Announcement Date
|
2/27/20
|
3/11/21
|
3/24/22
|
3/23/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,078
|
1,205
|
1,602
|
1,707
|
1,752
|
1,827
|
1,924
|
EBITDA
1 |
383.1
|
253.6
|
317.1
|
405.6
|
432.3
|
449.8
|
483.6
|
514.9
|
EBIT
1 |
-
|
104.4
|
182.8
|
277.5
|
281
|
303.9
|
333.5
|
360.6
|
Operating Margin
|
-
|
9.68%
|
15.17%
|
17.32%
|
16.46%
|
17.34%
|
18.26%
|
18.74%
|
Earnings before Tax (EBT)
1 |
-
|
-52.66
|
605
|
95.6
|
235.8
|
243
|
276.7
|
311.9
|
Net income
1 |
-
|
-297.3
|
674.6
|
87.6
|
105.1
|
164.7
|
188.7
|
212.4
|
Net margin
|
-
|
-27.57%
|
55.96%
|
5.47%
|
6.16%
|
9.4%
|
10.33%
|
11.04%
|
EPS
2 |
-0.0650
|
-0.9960
|
2.162
|
0.2810
|
0.3370
|
0.5580
|
0.6360
|
0.7170
|
Free Cash Flow
1 |
170.7
|
248
|
110.8
|
285.5
|
216.9
|
260
|
222.6
|
244.7
|
FCF margin
|
-
|
23%
|
9.19%
|
17.82%
|
12.71%
|
14.84%
|
12.18%
|
12.72%
|
FCF Conversion (EBITDA)
|
44.56%
|
97.81%
|
34.94%
|
70.39%
|
50.17%
|
57.81%
|
46.03%
|
47.52%
|
FCF Conversion (Net income)
|
-
|
-
|
16.42%
|
325.91%
|
206.37%
|
157.91%
|
117.94%
|
115.23%
|
Dividend per Share
2 |
0.1810
|
-
|
-
|
-
|
-
|
-
|
0.0833
|
0.0500
|
Announcement Date
|
2/27/20
|
3/11/21
|
3/24/22
|
3/23/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
---|
Net sales
1 |
772.4
|
-
|
-
|
457.4
|
748
|
792.3
|
809.5
|
EBITDA
1 |
192.4
|
-
|
91.25
|
124.1
|
193
|
-
|
201.8
|
EBIT
1 |
113.2
|
-
|
-
|
-
|
-
|
-
|
132.3
|
Operating Margin
|
14.66%
|
-
|
-
|
-
|
-
|
-
|
16.34%
|
Earnings before Tax (EBT)
|
20.15
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-36.35
|
5.43
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-4.71%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-0.1200
|
0.0180
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
9/17/20
|
3/11/21
|
9/23/21
|
3/24/22
|
9/22/22
|
3/23/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
355
|
607
|
557
|
275
|
283
|
130
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
10.2
|
263
|
Leverage (Debt/EBITDA)
|
0.9268
x
|
2.392
x
|
1.756
x
|
0.6785
x
|
0.6542
x
|
0.2895
x
|
-
|
-
|
Free Cash Flow
1 |
171
|
248
|
111
|
286
|
217
|
260
|
223
|
245
|
ROE (net income / shareholders' equity)
|
10.4%
|
2.57%
|
10.3%
|
9.78%
|
8.94%
|
9.47%
|
9.35%
|
8.86%
|
ROA (Net income/ Total Assets)
|
4.3%
|
0.89%
|
20.1%
|
2.62%
|
-
|
5.33%
|
5.25%
|
5.12%
|
Assets
1 |
-
|
-33,545
|
3,362
|
3,337
|
-
|
3,087
|
3,597
|
4,144
|
Book Value Per Share
2 |
4.040
|
3.010
|
5.280
|
5.650
|
5.930
|
6.560
|
6.990
|
7.870
|
Cash Flow per Share
2 |
1.040
|
1.180
|
0.7200
|
1.320
|
1.180
|
1.260
|
1.250
|
1.330
|
Capex
1 |
150
|
119
|
114
|
125
|
150
|
152
|
225
|
368
|
Capex / Sales
|
-
|
11.03%
|
9.47%
|
7.83%
|
8.79%
|
8.69%
|
12.31%
|
19.11%
|
Announcement Date
|
2/27/20
|
3/11/21
|
3/24/22
|
3/23/23
|
3/27/24
|
-
|
-
|
-
|
Last Close Price
5.644
EUR Average target price
8.302
EUR Spread / Average Target +47.09% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.35% | 33.47B | | -8.57% | 22.38B | | -7.29% | 22.14B | | +15.58% | 19.65B | | -18.69% | 19.25B | | +4.65% | 17.88B | | -0.33% | 9.89B | | -23.08% | 7.8B | | +6.82% | 7.58B |
Other Casinos & Gaming
|