Market Closed -
Athens S.E.
10:14:36 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
15.5
EUR
|
-0.70%
|
|
-6.91%
|
+0.85%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
2,414
|
3,706
|
3,719
|
4,377
|
4,783
|
5,637
|
5,637
|
-
|
Enterprise Value (EV)
1 |
2,873
|
4,180
|
4,306
|
4,611
|
4,890
|
5,630
|
5,900
|
5,808
|
P/E ratio
|
16.8
x
|
18.2
x
|
17.8
x
|
16.5
x
|
7.92
x
|
13.7
x
|
12.3
x
|
11.7
x
|
Yield
|
9.22%
|
2.59%
|
13.2%
|
4.81%
|
11%
|
10.3%
|
9.04%
|
9.78%
|
Capitalization / Revenue
|
1.56
x
|
2.29
x
|
3.29
x
|
2.84
x
|
2.47
x
|
2.7
x
|
2.58
x
|
2.5
x
|
EV / Revenue
|
1.86
x
|
2.58
x
|
3.81
x
|
3
x
|
2.52
x
|
2.7
x
|
2.7
x
|
2.58
x
|
EV / EBITDA
|
8.12
x
|
10.3
x
|
16.5
x
|
8.38
x
|
6.64
x
|
7.54
x
|
7.62
x
|
7.25
x
|
EV / FCF
|
14.3
x
|
17.1
x
|
25.7
x
|
9.42
x
|
7.68
x
|
9.74
x
|
9.58
x
|
9.18
x
|
FCF Yield
|
7%
|
5.85%
|
3.89%
|
10.6%
|
13%
|
10.3%
|
10.4%
|
10.9%
|
Price to Book
|
3.33
x
|
4.92
x
|
5.05
x
|
4.83
x
|
-
|
7.42
x
|
10.7
x
|
11.4
x
|
Nbr of stocks (in thousands)
|
317,817
|
319,794
|
339,597
|
351,027
|
361,512
|
363,683
|
363,683
|
-
|
Reference price
2 |
7.595
|
11.59
|
10.95
|
12.47
|
13.23
|
15.50
|
15.50
|
15.50
|
Announcement Date
|
3/27/19
|
4/1/20
|
3/31/21
|
3/22/22
|
3/15/23
|
3/13/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,547
|
1,620
|
1,130
|
1,539
|
1,939
|
2,088
|
2,187
|
2,251
|
EBITDA
1 |
353.6
|
406
|
260.3
|
550.3
|
736
|
746.2
|
774.7
|
800.6
|
EBIT
1 |
239.3
|
289.7
|
250.4
|
400.8
|
763.3
|
590.2
|
634.2
|
660.9
|
Operating Margin
|
15.47%
|
17.88%
|
22.17%
|
26.05%
|
39.37%
|
28.27%
|
29%
|
29.37%
|
Earnings before Tax (EBT)
1 |
215.9
|
269.2
|
216.9
|
357.3
|
723.3
|
570.1
|
616.4
|
644.8
|
Net income
1 |
143.3
|
202.4
|
205.3
|
259.4
|
592.3
|
408.3
|
460.6
|
481.5
|
Net margin
|
9.26%
|
12.49%
|
18.18%
|
16.86%
|
30.55%
|
19.56%
|
21.06%
|
21.4%
|
EPS
2 |
0.4511
|
0.6356
|
0.6143
|
0.7544
|
1.671
|
1.120
|
1.261
|
1.328
|
Free Cash Flow
1 |
201
|
244.6
|
167.5
|
489.5
|
637
|
607.2
|
616
|
632.7
|
FCF margin
|
12.99%
|
15.1%
|
14.83%
|
31.81%
|
32.85%
|
29.47%
|
28.16%
|
28.11%
|
FCF Conversion (EBITDA)
|
56.84%
|
60.23%
|
64.35%
|
88.96%
|
86.55%
|
82.43%
|
79.51%
|
79.03%
|
FCF Conversion (Net income)
|
140.25%
|
120.84%
|
81.57%
|
188.7%
|
107.54%
|
141.55%
|
133.75%
|
131.39%
|
Dividend per Share
2 |
0.7000
|
0.3000
|
1.450
|
0.6000
|
1.450
|
1.591
|
1.402
|
1.516
|
Announcement Date
|
3/27/19
|
4/1/20
|
3/31/21
|
3/22/22
|
3/15/23
|
3/13/24
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2020 S1
|
2021 Q2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
---|
Net sales
|
779.6
|
507.9
|
395.9
|
570.1
|
470.2
|
498.5
|
-
|
457.2
|
442.1
|
899.3
|
498.8
|
540.9
|
-
|
498.1
|
1,026
|
481
|
-
|
EBITDA
1 |
198.7
|
110.1
|
144.3
|
205.1
|
175.2
|
170.4
|
-
|
168.8
|
166.9
|
335.7
|
197.6
|
202.7
|
196.5
|
178
|
374.4
|
172.2
|
198.9
|
EBIT
|
141.9
|
-
|
110.3
|
-
|
133.1
|
129.4
|
-
|
135
|
114.5
|
249.5
|
164.9
|
348.9
|
-
|
145.4
|
-
|
112
|
-
|
Operating Margin
|
18.21%
|
-
|
27.86%
|
-
|
28.3%
|
25.96%
|
-
|
29.53%
|
25.89%
|
27.74%
|
33.06%
|
64.51%
|
-
|
29.2%
|
-
|
23.29%
|
-
|
Earnings before Tax (EBT)
|
132.5
|
24.82
|
99.77
|
-
|
123.5
|
116.9
|
-
|
119.5
|
102.6
|
222.1
|
156.7
|
344.5
|
-
|
143.4
|
-
|
108.3
|
-
|
Net income
1 |
91.8
|
20.44
|
71.86
|
82.13
|
96.1
|
81.19
|
-
|
88.28
|
78.97
|
167.2
|
118.5
|
306.5
|
118
|
106.4
|
224.4
|
83.26
|
122.5
|
Net margin
|
11.78%
|
4.02%
|
18.15%
|
14.41%
|
20.44%
|
16.29%
|
-
|
19.31%
|
17.86%
|
18.6%
|
23.76%
|
56.68%
|
-
|
21.37%
|
21.88%
|
17.31%
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.8610
|
-
|
0.2943
|
-
|
0.2261
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
0.5000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.000
|
-
|
-
|
Announcement Date
|
9/11/19
|
9/9/20
|
9/8/21
|
9/8/21
|
11/23/21
|
3/22/22
|
3/22/22
|
5/31/22
|
8/29/22
|
8/29/22
|
11/22/22
|
3/15/23
|
5/24/23
|
9/4/23
|
9/4/23
|
11/21/23
|
3/13/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
459
|
473
|
587
|
234
|
107
|
279
|
263
|
171
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.298
x
|
1.166
x
|
2.255
x
|
0.4246
x
|
0.146
x
|
0.3787
x
|
0.3399
x
|
0.2132
x
|
Free Cash Flow
1 |
201
|
245
|
168
|
490
|
637
|
607
|
616
|
633
|
ROE (net income / shareholders' equity)
|
19.9%
|
27.4%
|
27.5%
|
33.6%
|
44.6%
|
46.8%
|
70.5%
|
91.2%
|
ROA (Net income/ Total Assets)
|
-
|
10.1%
|
9.01%
|
10.3%
|
16.5%
|
19.1%
|
23.4%
|
25.8%
|
Assets
1 |
-
|
2,007
|
2,279
|
2,507
|
3,582
|
2,240
|
1,970
|
1,864
|
Book Value Per Share
2 |
2.280
|
2.360
|
2.170
|
2.580
|
-
|
2.090
|
1.450
|
1.360
|
Cash Flow per Share
2 |
0.8000
|
0.8800
|
0.5600
|
1.430
|
1.850
|
1.390
|
1.220
|
1.250
|
Capex
1 |
52.1
|
34.8
|
18.9
|
24.2
|
22.8
|
25.7
|
25.9
|
27.3
|
Capex / Sales
|
3.37%
|
2.15%
|
1.67%
|
1.57%
|
1.18%
|
1.25%
|
1.19%
|
1.21%
|
Announcement Date
|
3/27/19
|
4/1/20
|
3/31/21
|
3/22/22
|
3/15/23
|
3/13/24
|
-
|
-
|
Last Close Price
15.5
EUR Average target price
18.29
EUR Spread / Average Target +17.97% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.85% | 6.06B | | +9.51% | 33.04B | | +0.36% | 23.7B | | +22.07% | 19.89B | | -17.26% | 19.8B | | -15.54% | 19.32B | | -3.09% | 16.2B | | -1.35% | 9.54B | | -25.04% | 7.87B | | +7.49% | 7.22B |
Other Casinos & Gaming
|