SPORTRADAR GROUP AG |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9.57 CHF | -0.62% |
|
-0.93% | -13.39% |
| Apr. 25 | Sportradar Group AG Appoints Craig Felenstein as Chief Financial Officer, Effective June 1, 2024 | CI |
| Apr. 25 | Sportradar Group Names New Chief Financial Officer | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,571 | 2,766 | 2,976 | 2,673 | - | - |
| Enterprise Value (EV) 1 | 4,264 | 2,545 | 2,976 | 2,373 | 2,296 | 2,233 |
| P/E ratio | 309 x | 310 x | 83.4 x | 28.5 x | 22 x | 17.9 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 8.15 x | 3.79 x | 3.39 x | 2.54 x | 2.22 x | 1.95 x |
| EV / Revenue | 7.6 x | 3.49 x | 3.39 x | 2.25 x | 1.91 x | 1.63 x |
| EV / EBITDA | 41.8 x | 20.2 x | 17.8 x | 11.8 x | 9.23 x | 7.3 x |
| EV / FCF | -0.75 x | 65.5 x | - | 20.2 x | 14.7 x | 14.7 x |
| FCF Yield | -132% | 1.53% | - | 4.95% | 6.81% | 6.81% |
| Price to Book | 5.26 x | 3.68 x | - | 2.74 x | 2.49 x | 2.13 x |
| Nbr of stocks (in thousands) | 295,822 | 297,216 | 297,216 | 298,161 | - | - |
| Reference price 2 | 15.45 | 9.307 | 10.01 | 8.964 | 8.964 | 8.964 |
| Announcement Date | 3/30/22 | 3/15/23 | 3/20/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 561.2 | 730.2 | 877.6 | 1,054 | 1,205 | 1,373 |
| EBITDA 1 | - | 102 | 125.8 | 166.8 | 201.4 | 248.8 | 305.7 |
| EBIT 1 | - | 53.07 | 25.23 | 78.21 | 135 | 182.3 | 238 |
| Operating Margin | - | 9.46% | 3.46% | 8.91% | 12.81% | 15.13% | 17.33% |
| Earnings before Tax (EBT) 1 | - | 23.82 | 17.79 | 47.2 | 127.4 | 173.7 | 221.2 |
| Net income 1 | 15.24 | 12.79 | 10.89 | 34.66 | 90.66 | 127.4 | 167.8 |
| Net margin | - | 2.28% | 1.49% | 3.95% | 8.6% | 10.58% | 12.22% |
| EPS 2 | 28.89 | 0.0500 | 0.0300 | 0.1200 | 0.3151 | 0.4070 | 0.5004 |
| Free Cash Flow 1 | - | -5,648 | 38.88 | - | 117.5 | 156.5 | 152 |
| FCF margin | - | -1,006.41% | 5.32% | - | 11.15% | 12.99% | 11.07% |
| FCF Conversion (EBITDA) | - | - | 30.89% | - | 58.33% | 62.88% | 49.72% |
| FCF Conversion (Net income) | - | - | 356.97% | - | 129.59% | 122.77% | 90.58% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 5/7/21 | 3/30/22 | 3/15/23 | 3/20/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 136.8 | 152.4 | 167.9 | 177.2 | 178.8 | 206.3 | 207.6 | 216.4 | 201 | 252.6 | 246.7 | 258.3 | 244.5 | 302.7 | 282.6 |
| EBITDA 1 | 20.88 | 21.37 | 26.7 | 27.55 | 36.48 | 35.11 | 36.67 | 40.1 | 50.49 | 39.54 | 37.13 | 40.16 | 61.17 | 63.78 | 50.12 |
| EBIT 1 | 6.88 | 9.236 | 10.82 | 4.001 | 15.31 | -4.899 | 18.09 | 20.36 | 27.83 | 11.92 | 19.9 | 22.75 | 41.06 | 45.55 | 29.89 |
| Operating Margin | 5.03% | 6.06% | 6.44% | 2.26% | 8.56% | -2.37% | 8.72% | 9.41% | 13.84% | 4.72% | 8.07% | 8.81% | 16.79% | 15.05% | 10.58% |
| Earnings before Tax (EBT) 1 | -5.99 | 4.486 | 11.29 | 21.94 | 14.66 | -30.1 | 10.78 | 1.635 | 10.56 | 24.21 | 16.85 | 19.6 | 36.5 | 42.64 | 27.33 |
| Net income 1 | -8.829 | 4.173 | 8.122 | 22.79 | 12.5 | -32.74 | 6.822 | 0.088 | 4.335 | 23.41 | 11.1 | 11.48 | 27.47 | 26.47 | - |
| Net margin | -6.46% | 2.74% | 4.84% | 12.86% | 6.99% | -15.87% | 3.29% | 0.04% | 2.16% | 9.27% | 4.5% | 4.44% | 11.23% | 8.74% | - |
| EPS 2 | -0.0400 | 0.0100 | 0.0393 | 0.0733 | 0.0401 | -0.1101 | 0.0200 | - | 0.0100 | 0.0800 | 0.0508 | 0.0488 | 0.0971 | 0.1150 | 0.0729 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/17/21 | 3/30/22 | 5/18/22 | 8/17/22 | 11/16/22 | 3/15/23 | 5/10/23 | 8/9/23 | 11/1/23 | 3/20/24 | - | - | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 307 | 221 | - | 300 | 377 | 440 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -5,648 | 38.9 | - | 117 | 156 | 152 |
| ROE (net income / shareholders' equity) | - | 2.82% | 1.41% | - | 10.9% | 12.7% | 13.8% |
| ROA (Net income/ Total Assets) | - | 0.94% | 0.66% | - | 7.43% | 9.47% | 7.21% |
| Assets 1 | - | 1,365 | 1,640 | - | 1,220 | 1,346 | 2,326 |
| Book Value Per Share 2 | - | 2.940 | 2.530 | - | 3.270 | 3.600 | 4.210 |
| Cash Flow per Share 2 | - | 0.5200 | 0.5400 | - | 0.9300 | 0.6700 | - |
| Capex 1 | - | 131 | 163 | - | 237 | 273 | 289 |
| Capex / Sales | - | 23.3% | 22.26% | - | 22.47% | 22.69% | 21.07% |
| Announcement Date | 5/7/21 | 3/30/22 | 3/15/23 | 3/20/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
8.964
EUR
Average target price
13.09
EUR
Spread / Average Target
+46.00%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -13.39% | 2.85B | |
| +8.05% | 3,020B | |
| +5.58% | 82.93B | |
| +3.69% | 76.85B | |
| -14.62% | 53.04B | |
| +31.16% | 50.15B | |
| -24.56% | 46.71B | |
| +17.75% | 41.41B | |
| +55.21% | 36.1B | |
| -10.24% | 24.64B |
- Stock Market
- Equities
- SRAD Stock
- Financials Sportradar Group AG
