BET-AT-HOME.COM AG |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.51 EUR | +5.46% |
|
+5.46% | -18.24% |
| 06/03 | Bet-at-home.com AG Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | Bet-at-home.com AG Provides Earnings Guidance for the Year 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 321.4 | 371.3 | 223.5 | 91.09 | 37.55 | 21.55 |
| Enterprise Value (EV) 1 | 243.1 | 319.9 | 169.3 | 50.8 | 4.099 | -11.37 |
| P/E ratio | 9.86 x | 20.7 x | 9.6 x | -5.59 x | 3.15 x | -14.3 x |
| Yield | 7.64% | 3.78% | 7.85% | - | - | - |
| Capitalization / Revenue | 2.36 x | 2.68 x | 1.82 x | 1.54 x | 0.7 x | 0.47 x |
| EV / Revenue | 1.79 x | 2.31 x | 1.38 x | 0.86 x | 0.08 x | -0.25 x |
| EV / EBITDA | 6.75 x | 9.32 x | 5.46 x | 5.25 x | 1.17 x | -8.94 x |
| EV / FCF | 13.3 x | 11.3 x | 13.7 x | 1.93 x | -0.25 x | -2.86 x |
| FCF Yield | 7.51% | 8.82% | 7.31% | 51.9% | -394% | -35% |
| Price to Book | 4.64 x | 8.92 x | 4.39 x | 5.35 x | 1.3 x | 0.79 x |
| Nbr of stocks (in thousands) | 7,018 | 7,018 | 7,018 | 7,018 | 7,018 | 7,018 |
| Reference price 2 | 45.80 | 52.90 | 31.85 | 12.98 | 5.350 | 3.070 |
| Announcement Date | 28/03/19 | 30/03/20 | 29/03/21 | 04/04/22 | 19/04/23 | 08/04/24 |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 136.1 | 138.4 | 123 | 59.3 | 53.43 | 46.15 |
| EBITDA 1 | 36 | 34.31 | 31.03 | 9.674 | 3.496 | 1.272 |
| EBIT 1 | 34.92 | 33.47 | 30.1 | 8.248 | 2.006 | -0.004 |
| Operating Margin | 25.66% | 24.18% | 24.47% | 13.91% | 3.75% | -0.01% |
| Earnings before Tax (EBT) 1 | 35 | 33.11 | 28.8 | 11.43 | -0.689 | -1.431 |
| Net income 1 | 32.61 | 17.96 | 23.29 | -16.31 | 11.91 | -1.505 |
| Net margin | 23.97% | 12.98% | 18.94% | -27.5% | 22.28% | -3.26% |
| EPS 2 | 4.647 | 2.560 | 3.319 | -2.320 | 1.697 | -0.2144 |
| Free Cash Flow 1 | 18.26 | 28.22 | 12.38 | 26.38 | -16.13 | 3.976 |
| FCF margin | 13.42% | 20.39% | 10.07% | 44.49% | -30.19% | 8.62% |
| FCF Conversion (EBITDA) | 50.73% | 82.24% | 39.9% | 272.69% | - | 312.59% |
| FCF Conversion (Net income) | 56% | 157.1% | 53.15% | - | - | - |
| Dividend per Share 2 | 3.500 | 2.000 | 2.500 | - | - | - |
| Announcement Date | 28/03/19 | 30/03/20 | 29/03/21 | 04/04/22 | 19/04/23 | 08/04/24 |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 78.3 | 51.3 | 54.2 | 40.3 | 33.4 | 32.9 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 18.3 | 28.2 | 12.4 | 26.4 | -16.1 | 3.98 |
| ROE (net income / shareholders' equity) | 41.1% | 32.4% | 50.4% | 31.5% | 2.4% | -5.34% |
| ROA (Net income/ Total Assets) | 19.1% | 21.1% | 19.8% | 6.03% | 1.81% | -0% |
| Assets 1 | 170.4 | 85.24 | 117.8 | -270.3 | 657.4 | 36,707 |
| Book Value Per Share 2 | 9.870 | 5.930 | 7.250 | 2.430 | 4.120 | 3.910 |
| Cash Flow per Share 2 | 9.800 | 7.090 | 7.380 | 5.980 | 5.030 | 4.940 |
| Capex 1 | 0.66 | - | 1.22 | 1.9 | 0.95 | 0.39 |
| Capex / Sales | 0.49% | - | 0.99% | 3.2% | 1.77% | 0.83% |
| Announcement Date | 28/03/19 | 30/03/20 | 29/03/21 | 04/04/22 | 19/04/23 | 08/04/24 |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -18.24% | 18.81M | |
| +7.14% | 33.01B | |
| +5.10% | 24.32B | |
| +22.35% | 20.52B | |
| -18.63% | 19.87B | |
| -18.07% | 19.35B | |
| -1.52% | 16.62B | |
| -4.07% | 9.51B | |
| -21.91% | 7.92B | |
| +6.70% | 7.13B |
- Stock Market
- Equities
- ACX Stock
- Financials bet-at-home.com AG
