Stock GMVHY ENTAIN PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Entain Plc OTC Markets

Equities

GMVHY

US2936031069

Casinos & Gaming

Market Closed - OTC Markets
Other stock markets
 03:51:20 2024-07-11 pm EDT 		5-day change 1st Jan Change
8.57 USD +1.06% Intraday chart for Entain Plc +6.79% -32.09%
Jul. 10 European stocks recover on US rate hopes AN
Jul. 10 Barclays raises Kerry, cuts Hunting, Wood Group AN

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,147 6,631 9,872 7,782 6,351 4,266 - -
Enterprise Value (EV) 1 7,317 8,389 11,958 10,532 9,642 7,847 7,863 7,827
P/E ratio -33.5 x 116 x 39.9 x 322 x -6.6 x 24.3 x 15.9 x 10.7 x
Yield 1.99% - - 1.29% 1.79% 2.76% 3.03% 3.37%
Capitalization / Revenue 1.43 x 1.86 x 2.58 x 1.81 x 1.33 x 0.86 x 0.83 x 0.8 x
EV / Revenue 2.03 x 2.36 x 3.12 x 2.45 x 2.02 x 1.59 x 1.53 x 1.46 x
EV / EBITDA 9.61 x 9.95 x 13.6 x 10.6 x 9.57 x 7.7 x 7.21 x 6.66 x
EV / FCF 18.5 x 22.7 x 21.3 x 24.6 x 51.2 x 37.4 x 22.6 x 17.9 x
FCF Yield 5.4% 4.41% 4.7% 4.07% 1.95% 2.67% 4.42% 5.6%
Price to Book 1.83 x 2.19 x 3.12 x 2.48 x 2.8 x 1.65 x 1.58 x 1.41 x
Nbr of stocks (in thousands) 582,132 585,031 586,553 588,850 638,785 638,958 - -
Reference price 2 8.842 11.34 16.83 13.22 9.942 6.676 6.676 6.676
Announcement Date 3/5/20 3/4/21 3/3/22 3/9/23 3/7/24 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,600 3,562 3,830 4,297 4,770 4,932 5,128 5,356
EBITDA 1 761.1 843.1 881.7 993.2 1,008 1,019 1,091 1,175
EBIT 1 529.2 589.7 484.1 541.8 641.8 661.1 808.2 961.6
Operating Margin 14.7% 16.56% 12.64% 12.61% 13.46% 13.4% 15.76% 17.95%
Earnings before Tax (EBT) 1 -174.2 174.7 393.2 102.9 -842.6 203.9 336.1 534.3
Net income 1 -153.7 57.8 249.3 24.2 -928.6 185.3 234.8 396.3
Net margin -4.27% 1.62% 6.51% 0.56% -19.47% 3.76% 4.58% 7.4%
EPS 2 -0.2640 0.0980 0.4220 0.0410 -1.507 0.2746 0.4189 0.6221
Free Cash Flow 1 395.2 370 562 428.2 188.2 209.9 347.8 438.4
FCF margin 10.98% 10.39% 14.67% 9.97% 3.95% 4.26% 6.78% 8.19%
FCF Conversion (EBITDA) 51.92% 43.89% 63.74% 43.11% 18.67% 20.59% 31.88% 37.31%
FCF Conversion (Net income) - 640.14% 225.43% 1,769.42% - 113.26% 148.17% 110.61%
Dividend per Share 2 0.1760 - - 0.1700 0.1780 0.1844 0.2023 0.2249
Announcement Date 3/5/20 3/4/21 3/3/22 3/9/23 3/7/24 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 1 1,818 1,582 1,979 1,767 2,063 2,095 2,202 2,378 2,392 2,445 2,484 2,546 2,586
EBITDA 1 - 348.6 - - 480.6 471 522.2 499.4 508.5 529.2 517.8 - -
EBIT - - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - - - - -
Net income - - - - - - - - - - - - -
Net margin - - - - - - - - - - - - -
EPS - - - - - - - - - - - - -
Dividend per Share - - - - - - 0.0850 - - - - - -
Announcement Date 3/5/20 8/13/20 3/4/21 8/12/21 3/3/22 8/11/22 3/9/23 8/10/23 3/7/24 - - - -
1GBP in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,170 1,757 2,086 2,750 3,291 3,581 3,597 3,561
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.851 x 2.084 x 2.366 x 2.769 x 3.265 x 3.513 x 3.297 x 3.031 x
Free Cash Flow 1 395 370 562 428 188 210 348 438
ROE (net income / shareholders' equity) 15.2% 12.7% 8.05% 0.77% 11.3% 9.45% 13.8% 19.1%
ROA (Net income/ Total Assets) 6.56% 5.2% 3.43% 0.3% -9.48% 1.96% 2.37% 3.86%
Assets 1 -2,345 1,112 7,261 7,995 9,795 9,446 9,923 10,274
Book Value Per Share 2 4.830 5.180 5.400 5.330 3.550 4.040 4.230 4.720
Cash Flow per Share 2 0.9200 1.470 1.360 1.080 0.7300 0.6200 0.9700 0.9100
Capex 1 164 158 176 212 261 276 271 278
Capex / Sales 4.56% 4.44% 4.6% 4.93% 5.46% 5.61% 5.29% 5.19%
Announcement Date 3/5/20 3/4/21 3/3/22 3/9/23 3/7/24 - - -
1GBP in Million2GBP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Entain Plc

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
19
Last Close Price
6.676 GBP
Average target price
10.13 GBP
Spread / Average Target
+51.74%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Casinos & Gaming

1st Jan change Capi.
EVOLUTION AB Stock Evolution AB
-4.30% 22.33B
ARISTOCRAT LEISURE LIMITED Stock Aristocrat Leisure Limited
+29.74% 22.02B
GALAXY ENTERTAINMENT GROUP LIMITED Stock Galaxy Entertainment Group Limited
-20.91% 18.94B
DRAFTKINGS INC. Stock DraftKings Inc.
+5.39% 17.76B
SANDS CHINA LTD Stock Sands China Ltd
-27.18% 16.77B
CHURCHILL DOWNS INCORPORATED Stock Churchill Downs Incorporated
+3.46% 10.2B
CAESARS ENTERTAINMENT, INC. Stock Caesars Entertainment, Inc.
-16.89% 7.92B
THE LOTTERY CORPORATION LIMITED Stock The Lottery Corporation Limited
+1.86% 7.42B
LA FRANÇAISE DES JEUX Stock La Française des Jeux
+0.91% 6.61B
Other Casinos & Gaming
  1. Stock Market
  2. Equities
  3. GVC Stock
  4. GMVHY Stock
  5. Financials Entain Plc