La Française des Jeux Société anonyme

OTC
LFDJF
Stock
Yield per half year: -3.63%
Dividend yield: 12.6%
Sector: Consumer Cyclical

Reporting La Française des Jeux Société anonyme

Capitalization

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
5.85 9.61 6.98 7.24 7.42 5.47
Выручка, млрд $
1.7 1.76 1.72 1.92 1.73 2.18 2.58 2.99 3.49 3.49 2.59 15.07
Чистая прибыль, млрд $
0.176 0.1807 0.163 0.1307 0.1927 0.284 0.3231 0.4843 0.4544 0.4544 0.3477 18.72
EV, млрд $
-0.0596 0.051 7.17 7.8 7.37 7.04 9.98 9.98 7.87 6.84
EBIT, млрд $
0.2495 0.2596 0.2364 0.2477 0.2929 0.3794 0.4488 0.6606 0.6546 0.6546 0.4873 17.45
EBITDA, млрд $
0.2974 0.3148 0.3073 0.3291 0.3895 0.5598 0.5862 0.8037 0.9143 0.9143 0.6507 18.61
OIBDA, млрд $
0.4766 0.6764 0.7944 0.9131 1.06 1.06 0.7841 17.34
Баланс стоимость, млрд $
0.4617 0.5198 0.5392 0.5596 0.6302 0.8002 0.9712 1.1 1.36 1.36 0.9723 16.63
FCF, млрд $
-0.3441 0.2033 0.1455 0.1353 0.2106 0.509 0.3169 0.5745 0.4866 0.4866 0.4195 18.23
Операционный денежный поток, млрд $
-0.0784 0.2919 0.2344 0.2012 0.6253 0.5819 0.4262 0.7165 0.6574 0.6574 0.6015 1.01
Операционная прибыль, млрд $
0.2428 0.258 0.2456 0.1855 0.264 0.4122 0.471 0.5937 0.6023 0.6023 0.4686 17.93
Операционные расходы, млрд $
0.4014 0.4338 1.48 1.74 1.47 1.76 0.7165 0.8064 1.33 1.33 1.22 -1.98
CAPEX, млрд $
0.2657 0.0886 0.0888 0.066 0.4147 0.0729 0.1093 0.1421 0.1708 0.1708 0.1820 -16.26


Balance sheet

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.1996 0.1658 0.1599 0.1981 0.6073 0.5806 0.5388 0.5551 0.7789 0.7789 0.6121 5.10
Short Term Investments $
0.075 0.05 0.0517 0.2602 0.1907 0.0877 0.2165 0.2734 0.1818 0.1818 0.1900 -0.95
Long term investments $
0.7217 0.7829 0.7814 0.5988 0.7212 -4.56
Total Receivables $
0.5365 0.5705 0.607 0.7482 0.4119 0.5801 0.0575 0.0559 0.9787 0.9787 0.4168 18.90
Total Current Assets $
0.854 0.7967 0.8748 1.25 1.23 1.27 1.59 1.75 2.33 2.33 1.63 13.63
Чистые активы, млрд $
0.3475 0.369 0.8895 1.27 1.25 1.29 0.3673 1.66 1.66 1.17 5.50
Активы, млрд $
2.01 2.05 2.11 2.81 2.61 3.08 3.48 3.88 7.47 7.47 4.10 23.41
Short Term Debt $
0.0075 0.0075 0.0075 0.0086 0.0241 0.0255 0.0415 0.0441 0.1471 0.1471 0.0565 43.59
Long Term Debt $
0.1121 0.1041 0.0904 0.1982 0.4348 0.4387 0.4201 0.3631 2.43 2.43 0.8173 41.08
Задолженность, млрд $
1.55 1.53 1.57 2.25 1.98 2.28 2.51 2.77 6.12 6.12 3.13 25.32
Чистый долг, млрд $
-0.08 -0.0542 -0.0596 0.051 -0.1155 -0.0789 -0.0474 -0.1132 1.88 1.88 0.3050 -274.71
Долг, млрд $
0.1196 0.1116 0.0983 0.2765 0.4842 0.4947 0.4914 0.442 2.66 2.66 0.9145 40.60
Interest income $
0.0066 0.004 0.0053 0.0081 0.0067 0.0029 0.004 0.0191 0.0082 18.72
Расходы на обслуживание долга $
0.0002 0.0002 0.000861 0.0023 0.0049 0.0056 0.0069 0.0077 0.043 0.043 0.0136 54.40
Чист. проц. доходы, млрд $
0.0186 0.0058 0.0051 0.008 0.006 0.0028 0.0045 0.0214 0.0214 0.0085 21.75
Goodwill $
0.0564 0.027 0.0566 0.1908 0.0827 35.62
Амортизация, млрд $
0.0479 0.0552 0.0609 0.1177 0.1138 0.1502 0.1375 0.1431 0.2598 0.2598 0.1609 17.95
Себестоимость, млрд $
1.04 1.07 1.1 1.19 1.08 1.23 1.4 1.59 1.56 1.56 1.37 7.63
Товарно материальные запасы $
0.0106 0.0105 0.0082 0.0102 0.0132 0.0123 0.0194 0.0234 0.0227 0.0227 0.0182 11.45


Share

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.3044 0.8531 0.6845 1.01 1.49 1.69 2.54 2.45 2.45 1.84 19.39
Цена акции ао 30.62 50.33 41.48 36.25 39.94 36.06 36.06 40.81 -6.45
Число акций ао, млн 206.23 206.23 206.19 206.11 200.27 217.4 211.09 211.09 208.21 0.47
FCF/акцию 0.6941 0.6451 1 2.43 1.58 2.64 2.31 2.31 1.99 18.23


Efficiency

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 38.12 34.76 32.12 23.8 32.4 39.7 37.23 44.88 36.95 36.95 15.19 38.23 2.66
ROA, % 8.75 8.82 8.18 5.32 7.11 9.98 10.06 12.66 8.01 8.01 6.90 9.56 2.41
ROIC, % 69.71 47.67 44.39 30.29 24.29 34.8 40.27 55.69 8.64 37.07 12.95
ROS, % 10.26 9.45 6.8 11.13 13.04 12.52 16.2 13.02 13.02 13.02 11.80 13.56 -0.03
ROCE, % 49.9 28.37 27.09 24.42 28.15 29.56 39.76 15.38 48.49 48.49 22.24 32.27 11.49
Ebit margin, % 10.19 17.24 20 17.4 22.09 18.76 18.76 18.76 19.40 -1.27
Рентаб EBITDA, % 17.87 17.83 17.12 22.5 25.71 22.72 26.88 26.2 26.2 26.2 25.85 25.54 0.38
Чистая рентаб, % 10.38 10.26 9.45 6.8 11.13 13.04 12.52 16.2 13.02 13.02 11.80 13.18 3.19
Operation Margin, % 14.64 14.24 9.65 15.25 17.37 18.26 19.86 17.26 17.26 17.26 18.32 18.00 -0.13
Доходность FCF, % 3.99 5.49 4.33 6.78 5.15 14.17


Coefficients

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
38.3 28.09 22.95 14.76 17.83 17.83 28.35 24.39 -14.18
P/BV
11.71 9.97 7.63 6.48 5.98 5.98 4.33 8.35 -12.58
P/S
4.26 3.66 2.87 2.39 2.32 2.32 4.39 3.10 -11.44
P/FCF
25.04 18.21 23.12 0 0 0 0 14.65 22.12 -2.62
E/P
0.0365 0.0306 0.0441 0.0587 0 0 0 1.59 0.0425 12.61
EV/EBIT
0.4176 24.4 18.14 16.42 10.66 15.25 15.25 15.25 15.14 -3.41
EV/EBITDA
-0.193 0.155 17.65 13.93 12.57 8.76 10.92 10.92 14.58 12.77 -9.16
EV/S
0.0426 2.97 4.21 2.86 2.35 2.86 2.86 2.86 4.63 3.03 -7.44
EV/FCF
0.6057 24.41 18.01 23.26 12.25 20.51 20.51 20.51 13.66 18.91 2.63
Debt/EBITDA
0.3545 0.3183 0.8881 1.19 0.8834 0.8383 0.55 2.91 2.91 2.91 2.43 1.62 26.92
Netdebt/Ebitda
-0.1722 -0.193 0.2597 -0.2842 -0.141 -0.0809 -0.1408 2.06 2.06 2.06 1.44 0.7515 -270.97
Debt/Ratio
0.0545 0.0472 0.0912 0.1809 0.1553 0.1412 0.1139 0.3561 0.3561 0.3561 0.28 0.2245 18.05
Debt/Equity
0.2147 0.1846 0.4575 0.7503 0.5974 0.506 0.4018 1.96 4.53 4.53 1.26 1.60 49.96
Debt/Net Income
0.6176 0.6109 1.96 2.45 1.68 1.52 0.9127 5.85 5.85 5.85 6.99 3.16 28.34
PEG
23.07 23.07 23.07 0.00
Бета
0.6367 0.5012 1 1 0.82 0.7126 16.24
Индекс Альтмана
1.98 2.46 -0.669 1.13 -7.79 1.24 1.24 297.18 -0.7258 -12.80


Dividends

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.137 0.133 0.2292 0.1206 0.1163 0.0752 0.1609 0.252 0.2659 0.3745 0.2257 37.86
Дивиденд
0.45 0.9 1.49 1.39 1.8 4.02 4.02 1.92 34.90
Див доход, ао, %
1.04 2.09 3.25 3.81 5.53 12.71 12.6 6.81 5.48 43.48
Дивиденды / прибыль, %
130.23 66.57 74 88.95 39.03 56.66 74.54 59.61 82.42 82.42 56.79 62.45 16.13


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 LTM CAGR 5
CAPEX/Выручка, %
23.97 3.35 4.24 4.75 4.89 4.89 -27.23
Персонал, чел
3 121 3 520 6.20