Organization of Football Prognostics S.A.

    Organization of Football Prognostics S.A.

    AATHEX:OPAP
    - -
    EUR
    - -
    - -
    14.29P/E
    Organization of Football Prognostics S.A.
    ATHEX:OPAP
    (Athens Stock Exchange)

    Recent

    price

    - -

    P/E

    ratio

    14.29

    div

    yld

    - -

    ROIC.AI

    2010
    2011
    2012
    2013
    2014
    2015
    2016
    2017
    2018
    2019
    2020
    2021
    2022
    2023
    2024
    2025
    TTM
    EUR
    5.18
    4.43
    4.08
    2.74
    1.92
    1.96
    2.92
    3.06
    3.27
    3.41
    2.21
    3.04
    4.13
    3.94
    4.34
    4.58
    4.54
    Revenue per Share
    1.81
    1.68
    1.58
    0.44
    0.61
    0.66
    0.53
    0.4
    0.45
    0.64
    0.61
    0.75
    1.67
    1.12
    1.34
    1.35
    1.34
    Basic EPS, GAAP
    1.38
    -1.3
    1.66
    0.52
    0.83
    0.5
    0.16
    0.47
    0.63
    0.77
    0.5
    1.36
    1.8
    1.37
    1.86
    1.87
    1.85
    Free Cash Flow per Basic Share
    1.45
    1.08
    0.72
    0.57
    0.25
    0.87
    0.92
    1.4
    0.41
    0.53
    0.64
    0.26
    0.4
    1.41
    1.21
    1.3
    1.29
    Dividend per Share
    2.05
    2.64
    3.51
    3.34
    3.51
    3.5
    3.17
    2.17
    2.22
    2.24
    1.51
    1.58
    2.41
    1.76
    1.91
    1.48
    1.47
    Book Value per Share
    1.53
    -0.71
    0.15
    0.04
    -0.15
    -0.11
    -0.5
    -1.45
    -1.25
    -1.02
    -2.38
    -1.53
    -0.81
    -1.37
    -1.72
    -2.01
    -1.99
    Tangible Book Value per Share
    319
    319
    319
    319
    319
    319
    319
    318
    318
    318
    334
    344
    354
    365
    362
    359
    362
    Basic Weighted Avg Shares
    1,654
    1,413
    1,302
    875
    613
    625
    931
    973
    1,040
    1,086
    737
    1,044
    1,462
    1,436
    1,570
    1,643
    1,643
    Sales/Revenue/Turnover
    52.7
    48.81
    48.34
    22.51
    48.28
    48.42
    26.78
    22.04
    23.3
    27.26
    14.97
    38.94
    40.27
    41.49
    44.09
    41.46
    41.46
    Operating Margin (%)
    40
    44
    44
    44
    50
    59
    58
    89
    97
    108
    117
    145
    134
    134
    135
    139
    139
    Depreciation Expense
    576
    537
    505
    141
    195
    211
    170
    126
    143
    202
    205
    259
    592
    408
    486
    483
    483
    Net Income, GAAP
    35.27
    23.19
    20.8
    24.84
    34.8
    29.94
    27.04
    31.89
    32.7
    24.92
    7.99
    26.98
    17.59
    27.36
    26.27
    26.48
    26.48
    Effective Tax Rate (%)
    34.81
    38.03
    38.82
    16.14
    31.78
    33.7
    18.29
    12.97
    13.78
    18.63
    27.83
    24.85
    40.5
    28.44
    30.94
    29.41
    29.41
    Profit Margin (%)
    444
    95
    213
    -103
    -49
    65
    47
    -41
    75
    545
    263
    427
    199
    89
    69
    -104
    -104
    Working Capital
    1
    251
    166
    - -
    - -
    115
    263
    513
    650
    1,103
    1,058
    1,035
    546
    606
    629
    528
    528
    LT Debt
    697
    885
    1,162
    1,125
    1,235
    1,203
    1,072
    759
    760
    772
    783
    949
    1,075
    775
    609
    427
    427
    Total Equity
    59.67
    53.1
    38.85
    10.57
    13.98
    15.04
    12.38
    9.77
    11.32
    13.73
    5.4
    14.78
    23.47
    24.12
    34.15
    33.75
    33.75
    Return on Invested Capital (%)
    91.6
    60.71
    40.52
    10.85
    15.84
    17.25
    13.1
    9.56
    11.32
    13.89
    14.39
    17.54
    36.59
    27.81
    35.35
    34.19
    34.19
    Return on Capital (%)
    93.83
    71.97
    51.6
    12.92
    17.85
    18.86
    16.01
    14.83
    20.54
    28.55
    33.73
    49.53
    84.75
    54.61
    73.02
    79.26
    79.26
    Return on Common Equity (%)

    Capital Structure

    EUR

    •

    in mil. unless spec.
    Jun'25
    Sep'25
    Dec'25
    ST Debt
    310
    605
    441
    LT Borrowings
    348
    348
    507
    LT Finance Leases
    20
    20
    21
    Preferred Equity and Hybrid Capital
    - -
    - -
    - -
    Shares Outstanding
    359
    359
    359
    Market Capitalization
    6,964
    7,189
    6,910

    Working Capital

    EUR

    •

    in mil. unless spec.
    Jun'25
    Sep'25
    Dec'25
    Total Current Assets
    608
    883
    906
    Cash, Cash Equivalents & STI
    502
    778
    774
    Accounts Receivable, Net
    69
    64
    86
    Inventories
    4
    4
    5
    Total Current Liabilities
    796
    1,296
    1,009
    Payables & Accruals
    - -
    - -
    - -
    ST Debt
    310
    605
    441
    Deferred Revenue
    - -
    - -
    - -

    Growth Rates

    EUR

    •

    in mil. unless spec.

    (avg. rate of change)

    10 years
    5 years
    1 year
    Total Equity
    -8.16%
    -8.93%
    -29.9%
    Free Cash Flow
    37.54%
    45.73%
    -0.35%
    Net Income, GAAP
    15.33%
    28.44%
    -0.49%
    Sales/Revenue/Turnover
    12.65%
    18.78%
    4.68%
    Total Cash Common Dividend
    29.71%
    50.7%
    6.35%

    Quarterly Revenue

    EUR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2023
    363
    345
    328
    523
    1,436
    2024
    376
    364
    387
    443
    1,570
    2025
    406
    382
    410
    446
    1,643

    Quarterly Earnings Per Share

    EUR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2023
    0.33
    0.29
    0.23
    - -
    1.12
    2024
    0.31
    - -
    - -
    - -
    1.34
    2025
    0.34
    - -
    - -
    - -
    1.35

    Quarterly Dividends Per Share

    EUR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2023
    - -
    0.41
    - -
    - -
    1.41
    2024
    - -
    - -
    - -
    - -
    1.21
    2025
    - -
    - -
    - -
    - -
    1.3
    Similar Companies
    Business