FLUTTER ENTERTAINMEN

FLTR
Real-time Quote. Real-time  - 12/02 04:38:20 am
121.3EUR -1.38%
Valuation
Fiscal Period: December 2020 2021
Capitalization1 29 20721 557
Entreprise Value (EV)1 32 49324 592
P/E ratio 493x-304x
Yield -0,14%
Capitalization / Revenue 4,80x3,06x
EV / Revenue 5,34x3,49x
EV / EBITDA 22,8x20,4x
Price to Book 1,69x1,64x
Nbr of stocks (in thousands) 174 995175 264
Reference price (EUR) 167123
Announcement Date 03/02/2021-
Previous period Next period
1 EUR in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 6 0847 056
EBITDA1 1 4231 205
Operating profit (EBIT)1 1 144897
Operating Margin 18,8%12,7%
Pre-Tax Profit (EBT)1 287386
Net income1 43,8-32,0
Net margin 0,72%-0,45%
EPS2 0,34-0,40
Dividend per Share2 -0,17
Announcement Date 03/02/2021-
Previous period Next period
1 EUR in Million
2 EUR
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt1 3 2863 034
Net Cash position1 --
Leverage (Debt / EBITDA) 2,31x2,52x
Free Cash Flow1 1 258597
ROE (Net Profit / Equities) 6,98%4,79%
Shareholders' equity1 628-669
ROA (Net Profit / Asset) 4,66%1,04%
Assets1 940-3 072
Book Value Per Share2 98,874,8
Cash Flow per Share2 8,784,24
Capex1 294352
Capex / Sales 4,84%4,99%
Announcement Date 03/02/2021-
Previous period Next period
1 EUR in Million
2 EUR
Financial Ratios
Size 2021e 2022e
Capitalization 21 557 M € -
Entreprise Value (EV) 24 592 M € 24 193 M €
Valuation 2021e 2022e
P/E ratio (Price / EPS) -304x 35,7x
Capitalization / Revenue 3,06x 2,75x
EV / Revenue 3,49x 3,14x
EV / EBITDA 20,4x 18,1x
Yield (DPS / Price) 0,14% 1,72%
Price to book (Price / BVPS) 1,64x 1,63x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 12,7% 13,3%
Operating Leverage (Delta EBIT / Delta Sales) - 1,43x
Net Margin (Net Profit / Revenue) -0,45% 7,11%
ROA (Net Profit / Asset) 1,04% 2,34%
ROE (Net Profit / Equities) 4,79% 5,87%
Rate of Dividend -43,1% 61,6%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   4,99% 4,63%
Cash Flow / Sales 10,5% 11,9%
Capital Intensity (Assets / Sales) -0,44x 3,04x
Financial Leverage (Net Debt / EBITDA) 2,52x 1,93x
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend