Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

GREEK ORGANISATION OF FOOTBALL PROGNOSTICS S.A.

(OPAP)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 2 4143 7063 7194 085--
Entreprise Value (EV)1 2 8734 1804 3064 4964 4574 414
P/E ratio 16,8x18,2x17,8x13,2x10,7x9,83x
Yield 9,22%-13,2%7,68%9,84%11,1%
Capitalization / Revenue 1,56x2,29x3,29x2,52x2,10x2,04x
EV / Revenue 1,86x2,58x3,81x2,77x2,29x2,21x
EV / EBITDA 8,12x10,3x16,5x7,50x6,21x6,03x
Price to Book 3,33x4,92x5,05x4,74x5,37x5,62x
Nbr of stocks (in thousands) 317 817319 794339 597339 597--
Reference price (EUR) 7,6011,611,012,012,012,0
Announcement Date 03/27/201904/01/202003/31/2021---
1 EUR in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 1 5471 6201 1301 6221 9451 999
EBITDA1 354406260600717732
Operating profit (EBIT)1 239290250441568582
Operating Margin 15,5%17,9%22,2%27,2%29,2%29,1%
Pre-Tax Profit (EBT)1 216269217411540554
Net income1 143202205294382392
Net margin 9,26%12,5%18,2%18,1%19,7%19,6%
EPS2 0,450,640,610,911,121,22
Dividend per Share2 0,70-1,450,921,181,34
Announcement Date 03/27/201904/01/202003/31/2021---
1 EUR in Million
2 EUR
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q3 2020 Q4 2021 Q1 2021 Q2 2021 Q3 2021 Q4
Net sales1 391231174396540577
EBITDA1 10552,760,8141193214
Operating profit (EBIT)1 -13527,5114165182
Operating Margin -58,6%15,8%28,7%30,6%31,6%
Pre-Tax Profit (EBT)1 68,412417,1106158170
Net income1 52,813210,369,1120136
Net margin 13,5%57,2%5,90%17,5%22,2%23,6%
EPS ------
Dividend per Share ------
Announcement Date 11/25/202003/31/202105/19/2021---
1 EUR in Million
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 459473587410372329
Net Cash position1 ------
Leverage (Debt / EBITDA) 1,30x1,17x2,26x0,68x0,52x0,45x
Free Cash Flow1 201245168316494563
ROE (Net Profit / Equities) 19,9%27,4%27,5%35,4%48,2%52,3%
Shareholders' equity1 719738747830793750
ROA (Net Profit / Asset) -10,1%9,01%16,4%20,9%22,6%
Assets1 -2 0072 2791 7941 8291 735
Book Value Per Share2 2,282,362,172,542,242,14
Cash Flow per Share2 0,800,880,560,761,201,20
Capex1 52,134,818,937,843,829,1
Capex / Sales 3,37%2,15%1,67%2,33%2,25%1,45%
Announcement Date 03/27/201904/01/202003/31/2021---
1 EUR in Million
2 EUR
Key data
Capitalization (EUR) 4 085 349 058
Capitalization (USD) 4 856 572 822
Net sales (EUR) 1 129 783 000
Net sales (USD) 1 340 148 595
Number of employees 1 497
Sales / Employee (EUR) 754 698
Sales / Employee (USD) 895 223
Free-Float 55,4%
Free-Float capitalization (EUR) 2 261 409 164
Free-Float capitalization (USD) 2 688 313 319
Avg. Exchange 20 sessions (EUR) 6 076 101
Avg. Exchange 20 sessions (USD) 7 207 471
Average Daily Capital Traded 0,15%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA