Flutter Entertainment plc

OTC

PDYPY

Stock

Yield per half year: 0%
Dividend yield: 0%
Sector: Consumer Discretionary

Reporting Flutter Entertainment plc

Capitalization

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд £				2.08	3.91	4.62	3.52	12.37	16.73	10.79	15.56	30.11	11.79	34.61
Выручка, млрд £		0.6888	0.8073	1.5	1.75	1.87	2.14	4.41	6.04	7.69		9.44	4.43	32.68
Чистая прибыль, млрд £		0.1132	0.1087	-0.0057	0.2177	0.2014	0.144	0.0379	-0.4158	-0.302		-0.3704	-0.0669	-208.44
EV, млрд £				2.04		4.78	3.82	14.95	19.4	25.77	18.71	18.28	16.53	37.40
EBIT, млрд £	0.1181	0.1302	0.1344	0.3206	0.3862	0.3546	0.2818	0.6727	0.1352	0.0922			0.3073	-23.62
EBITDA, млрд £		0.1677	0.1732	0.3885	0.4675	0.4454	0.4264	0.8859	0.9329	1.07		1.07	0.7521	19.16
OIBDA, млрд £						0.4486	0.4323	0.9515	1.29	1.31			0.8865	23.90
Баланс стоимость, млрд £			0.0511	4.32	4.4	4	3.98	10.97	10.25	10.21	9.37	12.52	8.96	18.68
FCF, млрд £		0.1158	0.1549	0.1241	0.3868	0.23	0.2886	0.7863	0.3915	0.9092		1.12	0.5211	31.64
Операционный денежный поток, млрд £		0.168	0.1977	0.2042	0.4716	0.3304	0.4194	0.9984	0.6855	1.3		1.59	0.7467	31.52
Операционная прибыль, млрд £		0.128	0.1256	0.0154	0.25	0.2046	0.1499	0.1035	-0.0625	-0.0598		0.1058	0.0671	-178.19
Операционные расходы, млрд £		0.4298	0.4703	1.01	1.09	1.14	1.32	2.62	3.57	4.46		9.33	2.62	31.37
CAPEX, млрд £		0.0522	0.0428	0.0801	0.0848	0.1004	0.1308	0.2121	0.294	0.3882		0.4761	0.2251	31.06

	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	5 quarters average	CAGR 5
Капитализация, млрд £									2.6	4.31	9.47	15.9		17.36		14.71		9.56		11.74		17.33	14.4	13.55	-0.43
Выручка, млрд £								0.51	0.5601	0.5601	1.54	2.88		3.05		2.98		3.39		4.31		4.81		3.71	9.54
Чистая прибыль, млрд £													-0.0443	-0.0443	-0.1636	-0.1636	-0.0572	-0.0572	-0.0939	-0.0939	0.0655	0.0655		-0.0228	-202.75
EV, млрд £								3.32	2.61	4.61	12.36	18.48		19.87		17.38		12.84		16.61		17.75		16.89	-2.23
EBIT, млрд £													0.0983	0.0983	0.0034	0.0034	0.0228	0.0228	0.0115	0.0115	0.1358	0.1358		0.0635	42.89
EBITDA, млрд £								0.2158		0.2096	0.352	0.5484		0.5841		0.2065		0.4744		0.607		0.8231		0.5390	7.10
Баланс стоимость, млрд £										3.98	11.35	10.97		10.68	9.82	10.25	9.54	10.22		10.21		10.04		10.05	-0.41
FCF, млрд £								0.1619		0.2073	0.2525	0.5738		0.3235		0.1323		0.1914		0.5568		0.3271		0.3062	0.22
Операционный денежный поток, млрд £													0.2135	0.2135	0.1293	0.1293	0.1321	0.1321	0.5167	0.5167	0.0357	0.0357		0.2474	-23.02
Операционная прибыль, млрд £								0.0439	0.0399	0.0399	0.2743	0.6113		0.3569		0.1882		0.218		0.6317		0.3662		0.3522	0.52
Операционные расходы, млрд £	0.3059	0.305	0.0754	0.0596	0.4383	0.4383	0.4661	0.4661	0.5202	0.5202														0.4822	3.49
CAPEX, млрд £													0.0167	0.0167	0.028	0.028	0.0133	0.0133	0.0375	0.0375	0.0196	0.0196		0.0255	8.06

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2010	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд £					0.1124	0.2499	0.3066	0.1237	0.1081	0.6034	0.9517	0.7979	0.7979	0.9786	0.6518	49.15
Short Term Investments £		0.0344	0.0115	0.015	0.0018					0.0828	0.083	0.138	0.1757	0.1692	0.0963	149.98
Long term investments £						0.0014	0.0151	0.0024	0.0001						0.0047	-48.30
Total Receivables £				0.0074	0.0052	0.014	0.0133	0.0141	0.0188	0.0901	0.1246	0.0954		0.117	0.0686	46.58
Total Current Assets £					0.1717	0.3699	0.4308	0.3727	0.3618	1.46	1.96	2.9	3.69	3.56	2.07	59.12
Чистые активы, млрд £					0.092	0.134	0.1363	0.1304	0.2982	0.3619	0.4514	0.7022	10.21	3.73	2.40	102.72
Активы, млрд £					0.4119	4.99	4.93	5.18	5.4	16.99	16.78	20.48	20.48	25.12	16.03	30.55
Short Term Debt £	0.0016				0.000194	0.0002		0.0004	0.2934	0.0991	0.0691	0.121	0.0453	0.0437	0.1256	-31.18
Long Term Debt £					0.1418	0.2136	0.0622	0.283	0.1157	3.09	3.55	5.54	7.06	6.8	3.87	127.56
Задолженность, млрд £					0.3607	0.6754	0.5331	0.9672	1.21	6	6.49	10.15	10.15	12.44	6.80	53.02
Чистый долг, млрд £					0.0303	-0.0361	-0.2444	0.1597	0.4331	2.73	2.88	5.19	4.78	5.86	3.20	61.65
Долг, млрд £					0.142	0.2138	0.0622	0.2834	0.4091	3.19	3.62	5.98		5.8	2.70	84.02
Interest income £						0.0015	0.0017	0.0017	0.001	0.0014	0.0015	0.0062			0.0024	29.54
Расходы на обслуживание долга £				0.0000	0.0018	0.005	0.0051	0.0075	0.0152	0.1407	0.2035	0.1689		0.2071	0.1072	86.43
Чист. проц. доходы, млрд £						-0.0035	-0.0034	-0.0047	-0.0142	-0.1443	-0.2231	-0.174		0.0076	-0.1121	105.92
Goodwill £			0.0775	0.0803	0.0804	3.89	3.89	4.08	4.12	9.52	9.35	10.86			7.59	21.63
Амортизация, млрд £			0.0331	0.0375	0.0388	0.0679	0.0813	0.0908	0.1446	0.2132	0.7977	0.9764			0.4445	60.81
Себестоимость, млрд £			0.1074	0.1311	0.2039	0.3465	0.4054	0.4699	0.6502	1.54	2.31	3.15			1.62	46.31

	2013Q4	2014Q4	2015Q4	2016Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	5 quarters average	CAGR 5
Наличность, млрд £												0.104	0.1081	0.1081	0.7865	0.6034		0.6231		0.9517		0.7812		0.7979		1.69	0.9688	22.09
Short Term Investments £	0.0115	0.015	0.0018	0.004											0.0872	0.0828				0.083		0.089		0.138		0.1418	0.1069	11.36
Long term investments £					0.0121	0.012	0.000153	0.000147	0.0024	0.0024	0.0001	0.0001	0.0001	0.0001													0.0006	-47.04
Total Receivables £																	0.111	0.111	0.1246	0.1246	0.1349	0.1349	0.2218	0.0954	0.1662	0.0443	0.1325	-19.97
Total Current Assets £																	1.64	1.64	1.96	1.96	1.9	1.9	2.9	2.9	2.18	2.18	2.41	2.79
Чистые активы, млрд £																	0.3801	0.3801	0.4514	0.4514	0.4788	0.4788	0.7022	0.7022	0.6591	0.6591	0.6403	6.60
Активы, млрд £												5.41	5.4	5.4	17.48	16.99		16.64		16.78		17.4		20.48		19.32	18.12	3.03
Short Term Debt £												0.0359	0.0005	0.2934	0.1108	0.0991		0.0999		0.0691		0.0761		0.121		0.1165	0.0965	3.12
Long Term Debt £												0.4581	0.1157	0.1157	3.57	3.09		3.03		3.55		3.98		5.54		5.28	4.28	11.75
Задолженность, млрд £												1.19	1.21	1.21	5.94	6		5.91		6.49		7.17		10.15		9.17	7.78	9.18
Чистый долг, млрд £										0.1597		0.5		0.4331	3.05	2.73		2.67		2.88		3.52		5.19		4.01	3.65	8.47
Долг, млрд £												0.494	0.1162	0.4091	3.68	3.19		3.13		3.62		4.06		5.66		5.7	4.43	12.74
Расходы на обслуживание долга £					0.000999	0.000996	0.000958	0.000918	0.0006	0.0006	0.0036	0.0036	0.003	0.003													0.0028	37.97
Goodwill £												4.15	4.12	4.12	9.53	9.52		9.35		9.35		9.71		10.86		10.68	9.99	2.70
Себестоимость, млрд £					0.0866	0.0864	0.0803	0.0769	0.1227	0.1227	0.1505	0.1505	0.1746	0.1746													0.1546	7.31

Share

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	4.14	2.24	0.867	3.39	3.04	1.79	-0.0781	-0.3486	-0.8539				-2.1	0.7099	-177.57
Цена акции ао				60.65	40.71	61.79	104.3	79.66	68.22	88.8	103.75	103.75	103.75	88.84	5.43
Число акций ао, млн			36.6	73.42	90.79	79.65	175.07	175.6	353.67	176.6			215.96	192.12	17.26
FCF/акцию			3.39	5.27	2.53	3.62	4.49	2.23	2.57				5.16	3.09	0.31

	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
EPS			0.1109	0.0769	0.0815	-0.3474	-0.3486	-0.5		-1.86		0.6093		0.7335		0.74			-0.0554	-208.16
Цена акции ао									94.94	83.8	68.81	54.38	55.33	66.7	80.49	98.15	92.31	81.56	83.84	4.10
Число акций ао, млн	60.71	79.65		154.63		175.07		175.33		175.6		175.8		176.09		176.6		176.6	176.14	0.11

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		37.45	212.58	-0.132	4.95	5.04	3.61	0.3456	-4.06	-2.95				-2.95	107.98	0.3971	-189.84
ROA, %		22.87	26.39	-0.1142	4.42	3.89	2.67	0.223	-2.48	-1.62				-1.62	50.75	0.5366	-183.93
ROIC, %		39.55	85.45	3.51	4.85	8.65	6.83	1.6	3.46	21.49				-1.78	17.17	8.41	19.96
ROS, %					12.47	10.75	6.73	0.8587	-6.89	-3.93	-3.92	-3.92	-3.92	-3.92	11.30	-4.5160	-10.67
ROCE, %			262.81	7.43	8.79	8.42	6.73	6.12	1.31	0.5371			0	0	19.45	4.62	-42.33
Ebit margin, %						18.93	13.17	15.24	2.24	1.2			0	0		10.16	-42.40
Рентаб EBITDA, %			21.45	25.89	26.78	23.77	19.93	20.07	15.46	13.89			11.31	11.31	21.74	16.13	-10.71
Чистая рентаб, %		16.44	13.46	-0.3798	12.47	10.75	6.73	0.8587	-6.89	-3.93				-3.93	11.30	1.50	-181.77
Operation Margin, %					14.32	10.92	7	2.34	-1.04	-0.7773	1.12	1.12	1.12	1.12	16.76	0.3085	-201.49
Чистая процентная маржа, %	16.53	16.44	13.46	-0.38	12.47	10.75	6.73	0.86	-6.89					-6.89	14.25	4.78	-188.81
Доходность FCF, %				5.97	9.9	4.98	8.21	6.36	2.34	8.43						6.06	11.10

	2016Q3	2016Q4	2017Q1	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %												0.9648	0.842	0.842	0.0815	0.0885	-0.4148	-1.6	-0.5591	-0.9193	0.6525		107.98	-0.5681	-209.48
ROA, %												0.7106	0.6212	0.6212	0.0529	0.0571	-0.2663	-0.9752	-0.3285	-0.4582	0.339		50.75	-0.3378	-204.95
ROIC, %	0.8379	0.8774	1.97	2.03	2.06	1.65				1.97		2.02	1.45	1.36									17.17	1.69	-3.79
ROS, %						14.3	10.15	10.15	11.26	11.26	7.54	7.54	5.99	5.99								-3.92	11.30	4.63	-187.74
ROCE, %												1.04	0.9524	0.9524	0.6007	0.5498	0.9162	0.033	0.223	0.1113	0.8037		19.45	0.4174	-2.59
Рентаб EBITDA, %																	19.14	6.92	14	14.1	17.12	11.31	21.74	12.69	10.32
Чистая рентаб, %					14.3	14.3	10.15	10.15	11.26	11.26	7.54	7.54	5.99	5.99									11.30	7.66	-11.86
Operation Margin, %						16.67	15.01	15.01	12.93	12.93	8.6	8.6	7.12	7.12								1.12	16.76	6.51	-33.48

Coefficients

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	26.1	80.25	-364.64	17.95	22.95	24.42	326.39	-40.23	-35.73				443.8	23.12	59.56	-209.26
P/BV		170.58	0.4815	0.8892	1.16	0.8823	1.13	1.63	1.99	1.35			0.9799	11.65	1.40	8.88
P/S	3.8	10.93	1.38	2.24	2.47	1.64	2.8	2.77	2.68				1.32	2.84	2.47	1.65
P/FCF				10.1	20.1	12.18	15.73	42.73	11.87	27	27	27	27	28.36	27.12	-8.77
E/P				0.0557	0.0436	0.041	0.0031	-0.0249	-0.028	-0.0123	-0.0123	-0.0123	-0.0123	3.05	-0.0180	-13.16
EV/EBIT					15.66	27.42	34.65	171.54	279.54		0	0	0		105.76	77.96
EV/EBITDA	32.84	60.18	5.26	20.32	10.74	8.95	16.88	20.79	24.12				17.13	11.61	16.30	17.56
EV/S			1.36		2.55	1.78	3.39	3.21	3.35	1.94	1.94	1.94	1.94	3.05	2.48	-9.58
EV/FCF			16.46		20.79	13.23	19.02	49.54	28.35		16.39	16.39	16.39	23.24	25.94	-2.93
Debt/EBITDA			0.5503		0.6363	0.9594	3.6	3.88	5.6	5.43	5.43	5.43	5.43	1.65	5.15	6.95
Netdebt/Ebitda				-0.5228	0.3586	1.02	3.08	3.09	4.85	5.49	5.49	5.49	5.49	1.11	4.88	12.18
Debt/Ratio				0.11	0.0547	0.0757	0.1876	0.2157	0.2921	0.2309	0.2309	0.2309	0.2309	0.24	0.2401	1.37
Debt/Equity				0.12	0.0709	0.1027	0.2907	0.353	0.5861	1.55	1.55	0.9811	0.9811	1.09	1.00	22.68
Debt/Net Income			-37.51		1.41	2.84	84.09	-8.7	-19.81	-15.66	-15.66	-15.66	-15.66	4.76	-15.0980	12.47
PEG												85.22	85.22		85.22	0.00
Бета							0.75	0.78	0.82	0.3727	0	0	0	0.21	0.6807	-16.04
Индекс Альтмана				1.35	2.26	1.89	1.39	1.8	1.24	2.23	2.23	2.23	2.23	13.38	1.95	4.38

	2016Q4	2017Q1	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E											76.23	77.49	128.38	1023.47	1639.11	-391.92	-89.94	-167.29	-125.14	264.62			23.12	-101.9340	-192.45
P/BV											0.7355	0.6525	1.08	0.8345	1.45	1.63	1.44	0.9353	1.15	1.35			11.65	1.30	-3.70
P/S				6.91	11.09	8.67	6.24	6.46	7.73	4.99	5.75	4.64	7.69										2.84	6.16	-0.10
P/FCF																						27	28.36	27.00	0.00
E/P												0.0129	0.0078	0.000977	0.00061	-0.0026	-0.0111	-0.006	-0.008	0.0038		-0.0123	3.05	-0.0067	2.07
EV/EBIT																		479.39	1342.3	130.7				650.80	-35.16
EV/S	4.69	8.78	5.58	6.51	10.52				8.05		6.51	4.66	8.23									1.94	3.05	5.88	-24.77
EV/FCF																						16.39	23.24	16.39	0.00
Debt/EBITDA																						5.43	1.65	5.43	0.00
Netdebt/Ebitda																						5.49	1.11	5.49	0.00
Debt/Ratio												0.0215	0.0757	0.2105	0.1876	0.1883	0.2157	0.2332	0.2765	0.2949		0.2309	0.24	0.2502	1.37
Debt/Equity												0.0292	0.1027	0.3243	0.2907	0.2933	0.353	0.397	0.5547	0.5677		0.9811	1.09	0.5707	22.68
Debt/Net Income												3.46	12.19	397.82	328.58	-70.71	-22.12	-71.01	-60.34	82.43		-15.66	4.76	-17.3400	-6.67
PEG																						85.22		85.22	0.00
Бета																					0	0	0.21
Индекс Альтмана																					2.23	2.23	13.38	2.23	0.00

Dividends

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0518	0.0539	0.0563	0.1649	0.1494	0.169	0.1562	1.1	0.8961	3.71			1.21	85.48
Дивиденд			5.19	1.99	1.11	1.31	1.23	0.8717			0		1.30	-15.22
Див доход, ао, %		0	10.95	3.51	2.08	2.57	2.79	1.23			0	3.35	2.44	-18.92
Дивиденды / прибыль, %		47.61	51.82	-2892.98	68.63	83.91	108.47	65.27	-215.51	-1229.54	65.27	65.19	-237.4800	-271.07

	2015Q3	2016Q1	2016Q3	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд					0.0219	0.0218	0.0437	0.0418	0.0275	0.0275	0.052	0.052	0.0261	0.0261			0.0367	-1.04
Дивиденд	0.3308	1.74	0.2547	0.6752	0.4317			0.8778	0.4313			0.831	0.4024		0.8717		0.6828	-0.14
Див доход, ао, %	0.6275	2.47	0.4374	1.21	0.879			1.62	0.871			2.13	0.9397		1.42	3.35	1.40	-2.60
Дивиденды / прибыль, %					41.66	41.66	129.55	129.55	48.5	48.5	135.24	135.24	77.79	77.79		65.19	94.91	9.91

Pay for your subscription

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

Subscribe

Other

IFRS

Reporting Annual

	2018	2019	2020	2021	2022	2023	CAGR 5
CAPEX/Выручка, %	5.36	6.11	4.81	4.87	5.05		-1.18
Всего задолженность	0.5784	0.8855	1.98				50.71
Персонал, чел				14 802	16 813	22 000	14.12

	CAGR 5

	CAGR 5