OTC: GOFPY - Organization of Football Prognostics S.A.

Altı ay boyunca karlılık: +23.46%
Temettü getirisi: +9.92%
Sektör: Consumer Cyclical

Raporlama Organization of Football Prognostics S.A.

Büyük harf kullanımı

UFRS
Raporlama Yıllık Üç ayda bir
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 yıllık ortalama CAGR 5
Капитализация, млрд €
1.2 1.95 0.1776 1.05 1.7 18.48 2.55 2.53 3.03 6.03 5.66 12.25
Выручка, млрд €
0.6254 0.573 0.9729 1.04 1.09 0.7373 1.04 1.33 1.44 1.13 1.13 5.73
Чистая прибыль, млрд €
0.2107 0.1702 0.1262 0.1433 0.2024 0.2052 0.2594 0.5923 0.4083 0.4083 0.3335 15.07
EV, млрд €
1.05 2.06 0.6138 1.51 2.13 19.02 2.74 2.4 2.94 2.94 5.85 6.66
EBIT, млрд €
0.3194 0.3109 0.3075 0.3539 0.4226 0.1755 0.4084 0.7643 0.6113 0.5699 0.4764 7.66
EBITDA, млрд €
0.3787 0.3109 0.3076 0.3541 0.4228 0.2921 0.5531 0.898 0.7449 0.7034 0.5822 11.99
Баланс стоимость, млрд €
1.16 1.04 0.7148 0.7228 0.7538 0.7396 0.9109 1.04 0.7407 0.7407 0.8370 -0.35
FCF, млрд €
0.1588 0.0514 0.1486 0.201 0.2446 0.1675 0.4692 0.637 0.4979 0.5084 0.4032 15.28
Операционный денежный поток, млрд €
0.1984 0.0943 0.2449 0.2531 0.2793 0.1864 0.4934 0.6598 0.5276 0.5381 0.4293 13.57
Операционная прибыль, млрд €
0.3028 0.2493 0.2146 0.2393 0.2963 0.2504 0.4008 0.7633 0.5902 0.5699 0.4602 14.78
Операционные расходы, млрд €
0.3226 0.2304 0.3445 0.2692 0.3272 0.3101 0.2041 0.5213 0.2621 0.0261 0.3250 -4.34
CAPEX, млрд €
0.0396 0.0429 0.0963 0.0521 0.0348 0.0189 0.0242 0.0228 0.0297 0.0297 0.0261 -3.12


Bilanço

UFRS
Raporlama Yıllık Üç ayda bir
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 yıllık ortalama CAGR 5
Наличность, млрд €
0.3007 0.271 0.2461 0.1915 0.6338 0.5069 0.8604 0.7244 0.4873 0.4873 0.6426 -5.12
Short Term Investments €
-0.0083 -0.0044 -0.0073 -0.0481 0.0033 0.0046 0.0036 0.0036 0.0036 0.0036 0.0037 1.76
Long term investments €
0.1296 0.0037 0.0112 0.0122 0.0501 0.0414 -17.31
Total Receivables €
0.085 0.1399 0.1864 0.1791 0.1656 0.0708 0.0909 0.1021 0.1043 0.1462 0.1067 -8.83
Total Current Assets €
0.3899 0.4374 0.4404 0.3812 0.8699 0.6291 1.01 1.02 0.6798 0.6798 0.8418 -4.81
Чистые активы, млрд €
0.0166 0.0562 0.0676 0.1093 0.1115 0.1623 0.1275 0.1056 0.0889 0.737 0.1192 -4.43
Активы, млрд €
1.71 1.77 1.8 1.75 2.24 2.32 2.7 2.57 2.1 2.1 2.39 -1.28
Short Term Debt €
0.0321 0.1187 0.1692 0.000191 0.0139 0.0407 0.0625 0.2895 0.0805 0.0805 0.0974 42.09
Long Term Debt €
0.115 0.263 0.5131 0.6503 1.05 1.01 0.9917 0.5067 0.5866 0.5866 0.8290 -10.99
Задолженность, млрд €
0.506 0.6954 1.04 0.9904 1.47 1.57 1.75 1.5 1.33 1.33 1.52 -1.98
Чистый долг, млрд €
-0.1536 0.1107 0.4362 0.459 0.4833 0.5917 0.2373 0.1111 0.1993 0.1993 0.3245 -16.24
Долг, млрд €
0.1471 0.3817 0.6823 0.6505 1.06 1.05 1.05 0.8355 0.6866 0.6671 0.9364 -8.32
Interest income €
0.0015 0.002 0.0011 0.0031 0.0103 0.0023 0.00089 0.0132 0.0060 33.61
Расходы на обслуживание долга €
0.0047 0.0157 0.0225 0.0239 0.0302 0.0438 0.0459 0.041 0.0363 0.0363 0.0394 3.75
Чист. проц. доходы, млрд €
-0.0123 -0.0213 -0.0234 -0.0271 -0.0335 -0.0436 -0.0401 -0.0132 0.0148 -0.0315 -13.40
Goodwill €
0.015 0.0142 0.0142 0.0547 0.0343 0.0303 0.4838 0.3427 0.3427 0.3427 0.3084 62.44
Амортизация, млрд €
0.0593 0.0000 0.0001 0.000161 0.000172 0.1166 0.1447 0.1336 0.1336 0.1335 0.1057 278.49
Себестоимость, млрд €
0.5781 0.0934 0.4139 0.5314 0.4641 0.3161 0.438 0.2233 0.5834 0.5294 0.4050 4.68
Товарно материальные запасы €
0.0042 0.0125 0.0079 0.0107 0.007 0.0062 0.0047 0.0056 0.0051 0.0051 0.0057 -6.14


Terfi

UFRS
Raporlama Yıllık Üç ayda bir
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 yıllık ortalama CAGR 5
EPS 0.718 0.512 0.4573 0.579 0.6293 0.6389 0.8708 1.67 1.12 1.12 0.9858 12.22
Цена акции ао 6.3 4.34 6.51 6.7 7.09 7.06 8.49 8.19 9.96 9.96 8.16 7.03
Число акций ао, млн 273.67 494.31 33.67 188.56 319.77 3669.56 351.03 354.46 364.69 364.69 1011.90 2.66
FCF/акцию 0.5802 0.1041 4.41 1.07 0.7648 0.0456 1.34 1.8 1.37 1.39 1.06 12.37


Yeterlik

UFRS
Raporlama Yıllık Üç ayda bir
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Sektör ortalaması 5 yıllık ortalama CAGR 5
ROE, % 18.14 16.44 17.66 19.83 26.85 27.74 28.48 64.26 45.79 55.13 16.08 38.62 11.27
ROA, % 12.33 9.63 7.02 8.19 9.04 8.84 9.6 23.95 17.48 19.44 6.81 13.78 14.10
ROIC, % 16.51 37.28 32.68 40.96 19.69 20.45 23.48 17.84 58.97 65.6 8.07 37.27 26.25
ROS, % 12.97 13.78 18.63 27.83 24.85 44.42 28.44 36.28 36.28 36.28 11.88 34.05 7.86
ROCE, % 28.99 40.56 46.6 54.75 23.24 43.02 43.63 40.49 73.56 73.56 22.95 44.79 25.92
Ebit margin, % 38.91 23.8 38.63 57.32 42.58 50.64 50.64 42.59 16.30
Рентаб EBITDA, % 54.25 31.62 34.05 38.93 39.61 52.98 67.34 51.88 62.5 62.5 26.09 54.86 9.55
Чистая рентаб, % 33.7 29.71 12.97 13.78 18.63 27.83 24.85 44.42 28.44 36.28 11.88 28.83 8.83
Operation Margin, % 22.05 23.01 27.28 33.97 38.4 57.25 41.11 50.64 50.64 50.64 18.54 47.61 5.69
Доходность FCF, % 9.35 13.24 2.64 83.68 19.19 14.36 0.9063 18.41 25.2 16.77 15.13 3.15


Oranlar

UFRS
Raporlama Yıllık Üç ayda bir
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Sektör ortalaması 5 yıllık ortalama CAGR 5
P/E
5.69 11.44 1.41 7.31 8.41 90.08 9.82 3.87 6.72 6.72 21.46 23.78 -4.39
P/BV
1.03 1.88 0.2485 1.45 2.26 24.99 2.8 2.13 3.54 3.54 3.05 7.14 9.39
P/S
1.92 3.4 0.1826 1.01 1.57 25.07 2.44 1.72 1.91 2.44 3.04 6.54 4.00
P/FCF
1.19 5.21 6.96 110.33 5.43 3.97 5.96 11.86 11.86 11.86 15.75 7.82 16.91
E/P
0.7105 0.1368 0.1189 0.0111 0.1018 0.2343 0.1347 0.0677 0.0677 0.0677 1.58 0.1212 -7.83
EV/EBIT
6.02 16.07 6.66 3.14 4.81 5.16 5.16 5.16 4.99 -4.98
EV/EBITDA
2.76 6.62 2 4.25 5.03 65.14 4.96 2.68 3.95 4.18 13.22 16.35 -4.72
EV/S
0.6309 1.45 1.96 25.8 2.63 1.8 2.05 2.61 2.61 2.61 3.11 2.34 -0.15
EV/FCF
4.13 7.5 8.7 113.57 5.85 3.77 5.91 5.79 5.79 5.79 9.18 5.42 -0.21
Debt/EBITDA
2.22 1.84 2.51 3.59 1.91 0.9305 0.9217 0.9484 0.9484 0.9484 2.34 1.13 -13.07
Netdebt/Ebitda
1.42 1.3 1.14 2.03 0.429 0.1237 0.2675 0.2833 0.2833 0.2833 1.39 0.2774 -7.96
Debt/Ratio
0.3797 0.3717 0.473 0.4519 0.3901 0.3249 0.3269 0.3176 0.3176 0.3176 0.26 0.3354 -4.03
Debt/Equity
0.9545 0.9 1.41 1.42 1.16 0.8012 0.927 0.9051 1.71 1.71 1.28 1.10 8.07
Debt/Net Income
5.41 4.54 5.24 5.11 4.06 1.41 1.68 1.63 1.63 1.63 6.27 2.08 -16.68
PEG
12.45 12.45 12.45 0.00
Бета
1.24 0.2097 -1.06 -2.7 -2.7 0.52 -0.5776 -221.47
Индекс Альтмана
1.47 2.24 2.35 10.55 2.59 3.45 6.31 7.07 7.07 7.07 294.33 5.30 22.24


Temettüler

UFRS
Raporlama Yıllık Üç ayda bir
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Sektör ortalaması 5 yıllık ortalama CAGR 5
Див.выплата, млрд
0.0798 0.2773 0.2928 0.4461 0.1271 0.1684 0.2147 0.091 0.5152 0.5152 0.3009 25.06
Дивиденд
0.513 0.7822 0.2345 0.335 0.7229 0.3835 0.4944 1.02 0.694 0.694 0.6630 -0.81
Див доход, ао, %
13.02 14.83 4.22 6.29 14.35 5.28 5.96 11.44 7.78 9.92 6.64 8.96 -11.52
Дивиденды / прибыль, %
131.6 172.01 353.43 88.69 83.23 104.66 35.09 23.88 126.18 126.18 48.08 74.61 8.68


Aboneliğiniz için ödeme yapın

Abonelik yoluyla şirket ve portföy analizi için daha fazla işlevsellik ve veri elde edilebilir

Abone

Dinlenmek

UFRS
Raporlama Yıllık
2018 2019 2020 2022 2023 CAGR 5
Всего задолженность
0.295 0.3264 0.3661 7.46
Персонал, чел
1652 1713 1.83