Flutter Entertainment plc Financial Ratios — FLUT Stock

Profitability (GBP)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	52.28	48.07	42.7	39.22	58.88	-0.26	5.22	4.64	3.67	0.51	-5.17	-2.97	-11.61	1.13	-4.15
Return on Assets (%)	29.58	26.31	23.76	23.14	23.32	-0.21	4.59	3.86	2.77	0.34	-3.25	-1.54	-4.91	0.44	-1.41
Return on Capital (%)	49.69	48.11	42.72	39.23	43.12	-0.3	5.11	4.87	4.15	-45.85	- -	- -	- -	- -	- -
Return on Invested Capital (%)	46.78	42.2	37.24	34.79	39.27	-2.41	5.04	4.57	2.99	-41.34	- -	- -	- -	- -	- -
Gross Margin (%)	91.21	84.67	82.79	80.97	75.92	76.91	76.77	74.92	69.62	65.07	53.29	49.14	47.4	47.71	45.19
EBITDA Margin (%)	28.32	20.8	18.44	18.58	16.68	8.2	14.32	13.87	7.83	2.86	-5.4	-0.93	-4.66	6.19	3.38
Operating Margin (%)	28.32	20.8	18.44	18.58	16.68	8.2	14.32	13.87	7.83	2.86	-5.4	-0.93	-4.66	6.19	3.38
Incremental Operating Margin (%)	57.31	-1.57	5.99	22.01	-2.76	-6.58	36.68	-44.45	-25.67	-1.49	- -	- -	- -	62.8	-13.53
Pretax Margin (%)	28.71	21.29	18.93	18.89	15.67	0.79	14.13	11.67	6.34	0.02	-6.78	-3.12	-9.25	0.11	-0.74
Profit Margin (%)	24.33	18.51	16.53	16.44	13.62	-0.38	12.47	10.75	6.73	0.86	-8.96	-3.9	-10.38	0.78	-2.32
Net Income to Common Margin (%)	24.33	18.51	16.53	16.44	13.62	-0.38	12.47	10.75	6.73	0.86	-8.96	-3.9	-10.38	0.78	-2.32
Effective Tax Rate (%)	14.4	13.05	12.65	13	13.09	147.9	11.72	17.38	17.54	3,254.55	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	31.41	44.2	50.26	47.61	51.2	-2,892.98	68.63	105.62	195.74	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	35.86	26.82	21.24	20.55	28.73	-7.79	1.64	-0.26	-3.51	0.51	-5.17	-2.97	-11.61	1.13	-4.15

Credit (GBP)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	- -	210	264	84	360	710	4,542	5,177	7,244	7,533	7,283	12,872
ST Debt	- -	- -	- -	- -	- -	- -	- -	1	385	135	93	153	174	172	239
LT Debt	- -	- -	- -	- -	210	264	84	359	325	4,407	5,084	7,091	7,359	7,111	12,633
Total Debt/EBITDA	- -	- -	- -	- -	1.07	1.74	0.25	1.09	3.23	26.43	-11.53	-82.32	-13.72	8.38	23.28
Net Debt/EBITDA	-0.79	-0.95	-1.17	-1.2	0.42	-0.29	-0.98	0.61	1.57	20.11	-7.88	-42.91	-6.93	3.77	15.38
Total Debt/EBIT	- -	- -	- -	- -	1.07	1.74	0.25	1.09	3.23	26.43	-11.53	-82.32	-13.72	8.38	23.28
Net Debt/EBIT	-0.79	-0.95	-1.17	-1.2	0.42	-0.29	-0.98	0.61	1.57	20.11	-7.88	-42.91	-6.93	3.77	15.38
EBITDA to Interest Expense	292.75	1,123.97	2,923.11	2,642.03	69.74	43.96	119.05	70.22	11.02	0.9	-2.02	-0.4	-1.28	1.77	0.94
EBITDA-CapEx/Interest Expense	207.52	698.8	1,700.85	1,563.52	47.58	17.86	88.19	51.27	5.91	0.1	-2.95	-1.42	-2.05	1.2	0.49
EBIT to Interest Expense	292.75	1,123.97	2,923.11	2,642.03	69.74	43.96	119.05	70.22	11.02	0.9	-2.02	-0.4	-1.28	1.77	0.94
Interest Expense	1	- -	- -	- -	3	3	3	5	20	192	222	219	430	490	588
Common Equity/Total Assets	55.33	54.25	56.86	61.09	12.42	86.47	89.18	77.2	73.77	64.53	61.11	43.69	40.77	37.92	30.87
Long-Term Debt/Equity (%)	- -	- -	- -	- -	278.59	4.95	1.42	6.72	5.91	29.41	36.62	58.51	64.73	63.11	130.26
Long-Term Debt/Capital (%)	- -	- -	- -	- -	73.51	4.71	1.4	6.3	5.24	22.57	26.67	36.62	38.93	38.33	55.97
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	34.61	4.28	1.26	5.46	4.59	19.03	22.46	28.07	29.87	29.02	43.15
Total Debt/Equity (%)	- -	- -	- -	- -	278.98	4.95	1.42	6.73	12.92	30.31	37.29	59.77	66.26	64.64	132.73
Total Debt/Capital (%)	- -	- -	- -	- -	73.61	4.72	1.4	6.31	11.44	23.26	27.16	37.41	39.86	39.26	57.03
Total Debt/Total Assets (%)	- -	- -	- -	- -	34.66	4.28	1.26	5.47	10.02	19.61	22.87	28.68	30.58	29.72	43.96
Net Debt to Equity	-48.24	-46.46	-51.88	-50.86	109.82	-0.84	-5.56	3.79	6.27	23.06	25.47	31.16	33.49	29.07	87.71
Net Debt/Capital (%)	-93.2	-86.78	-107.83	-103.51	52.34	-0.84	-5.89	3.65	5.68	18.47	19.89	23.04	24.32	21.7	45.22
EBITDA	183	180	190	199	196	152	338	330	220	172	-449	-88	-549	869	553
EBITDA-CapEx	130	112	110	118	134	62	250	241	118	19	-656	-310	-883	589	286
Operating Income (Loss)	183	180	190	199	196	152	338	330	220	172	-449	-88	-549	869	553

Liquidity (GBP)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.7	0.76	0.77	0.89	0.42	0.67	0.8	0.21	0.12	0.35	0.5	0.68	0.76	0.78	0.75
Current Ratio	1.01	1.13	1.17	1.34	0.82	0.99	1.12	0.64	0.41	0.74	0.95	0.86	0.88	0.95	0.95
Quick Ratio	0.7	0.76	0.77	0.89	0.42	0.67	0.8	0.21	0.12	0.35	0.5	0.68	0.76	0.78	0.75
CFO/Avg Current Liab	1.09	1.18	0.88	0.89	0.94	0.66	1.3	0.67	0.58	0.7	0.2	0.31	0.2	0.35	0.25
Common Equity/Total Assets	55.33	54.25	56.86	61.09	12.42	86.47	89.18	77.2	73.77	64.53	61.11	43.69	40.77	37.92	30.87
Long-Term Debt/Equity (%)	- -	- -	- -	- -	278.59	4.95	1.42	6.72	5.91	29.41	36.62	58.51	64.73	63.11	130.26
Long-Term Debt/Capital (%)	- -	- -	- -	- -	73.51	4.71	1.4	6.3	5.24	22.57	26.67	36.62	38.93	38.33	55.97
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	34.61	4.28	1.26	5.46	4.59	19.03	22.46	28.07	29.87	29.02	43.15
Total Debt/Equity (%)	- -	- -	- -	- -	278.98	4.95	1.42	6.73	12.92	30.31	37.29	59.77	66.26	64.64	132.73
Total Debt/Capital (%)	- -	- -	- -	- -	73.61	4.72	1.4	6.31	11.44	23.26	27.16	37.41	39.86	39.26	57.03
Total Debt/Total Assets (%)	- -	- -	- -	- -	34.66	4.28	1.26	5.47	10.02	19.61	22.87	28.68	30.58	29.72	43.96
CFO/Total Liabilities	86.7	90.94	77.51	87.52	52.54	30.23	88.46	34.16	34.62	16.65	6.32	8.85	7.06	12.1	6.05
CFO/CapEx	3.92	4.14	3.18	3.22	4.48	2.79	7.28	4.71	5.4	8.87	2.67	5.24	2.81	5.72	4.43
Altman's Z-Score	11.26	11.66	12.14	12.28	11.64	20.43	22	17.26	13.18	5.1	9.21	6.03	6.12	7.27	5.7

Working Capital (GBP)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	77.14	91.58	118.73	146.88	184.34	197.17	245.77	366.9	318.56	439.68	238.98	111.78	114.47	149.45	113.77
Days Sales Outstanding	4.73	3.99	3.07	2.49	1.98	1.85	1.49	0.99	1.15	0.83	1.53	3.27	3.19	2.44	3.21
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	3.53	6.16	6.78	10.27	17.92	28.48	67.3	38.2	28.32	29.64	37.18	27.65	25.42	29.04	27.54
Accounts Payable Turnover Days	103.35	59.26	53.8	35.55	20.36	12.81	5.42	9.55	12.89	12.32	9.82	13.2	14.36	12.57	13.25
Cash Conversion Cycle	-98.62	-55.27	-50.73	-33.07	-18.38	-10.96	-3.94	-8.56	-11.74	-11.49	-8.29	-9.94	-11.17	-10.13	-10.04
Inventory to Cash Days	4.73	3.99	3.07	2.49	1.98	1.85	1.49	0.99	1.15	0.83	1.53	3.27	3.19	2.44	3.21
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (GBP)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	2,640	3,774	4,156	3,800	5,845	9,078	10,144	6,370	9,159	36,046	27,661	23,728	31,685	45,977	37,680
- Cash & Cash Equivalents	144	171	223	239	128	308	414	157	142	822	1,284	2,974	3,249	3,461	3,760
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	271	269	42	51	1,085	1,324	1,974	660
+ Total Debt	- -	- -	- -	- -	210	264	84	360	710	4,542	5,177	7,244	7,533	7,283	12,872
Enterprise Value	2,496	3,569	3,921	3,547	5,926	9,034	9,814	6,843	9,996	39,695	31,493	28,916	37,121	51,643	47,429
Total Capital	299	367	429	469	286	5,590	6,024	5,703	6,203	19,528	19,063	19,364	18,901	18,550	22,570
Total Debt/Capital (%)	- -	- -	- -	- -	73.61	4.72	1.4	6.31	11.44	23.26	27.16	37.41	39.86	39.26	57.03
Total Debt / EV	- -	- -	- -	- -	0.04	0.03	0.01	0.05	0.07	0.11	0.16	0.25	0.2	0.14	0.27
EV/Sales	3.86	4.13	3.81	3.31	5.04	4.88	4.16	2.88	3.56	6.6	3.79	3.06	3.15	3.68	2.9
EV/EBITDA	13.62	19.84	20.67	17.8	30.19	59.48	29.05	20.76	45.51	230.99	- -	- -	- -	59.43	85.77
EV/EBIT	13.62	19.84	20.67	17.8	30.19	59.48	29.05	20.76	45.51	230.99	- -	- -	- -	59.43	85.77
EV/Cash Flow to Firm	11.91	12.67	15.52	13.56	21.04	36.09	15.34	16.17	17.65	- -	36.99	20.11	26.25	7.87	15
EV/Free Cash Flow to Firm	9.49	10.21	11.81	10.34	17.22	26.53	13.49	13.36	14.96	- -	29.75	17.42	21.23	7.55	13.83
Diluted Market Cap	2,627	3,620	4,125	3,738	6,113	8,641	10,230	6,837	9,239	27,354	27,685	23,851	31,683	46,521	38,062
Diluted Enterprise Value	2,483	3,449	3,902	3,500	6,196	8,596	9,900	7,311	10,075	31,115	31,629	29,206	37,291	52,317	47,834
EV per Share	50.11	69.04	78.32	71.3	132.82	105.73	114.18	86.21	125.5	226.74	179.32	164.21	209.71	290.3	270.68
TTM Sales	647	865	1,029	1,072	1,177	1,852	2,359	2,377	2,806	6,015	8,308	9,463	11,790	14,048	16,383
TTM EBITDA	183	180	190	199	196	152	338	330	220	172	-449	-88	-549	869	553
TTM Operating Income	183	180	190	199	196	152	338	330	220	172	-449	-88	-549	869	553
TTM Cash Flow to Firm	210	282	253	262	282	250	640	423	566	-4,688	851	1,438	1,414	6,563	3,162
TTM Free Cash Flow to Firm	263	350	332	343	344	340	727	512	668	-4,535	1,058	1,660	1,748	6,843	3,429

Multiples (GBP)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	10.01	10.35	12.43	10.9	17.89	25.26	14.11	13.45	14.17	18.07	36.43	17.22	24.93	24.72	26.23
EV/EBIT	13.62	19.84	20.67	17.8	30.19	59.48	29.05	20.76	45.51	230.99	- -	- -	- -	59.43	85.77
Enterprise Value	2,496	3,569	3,921	3,547	5,926	9,034	9,814	6,843	9,996	39,695	31,493	28,916	37,121	51,643	47,429
Low Price	39	53	73	65.9	76.4	102.55	95.25	79.12	70.25	75	129.29	88.3	137	158.43	189.33
EV/Sales	3.86	4.13	3.81	3.31	5.04	4.88	4.16	2.88	3.56	6.6	3.79	3.06	3.15	3.68	2.9
EV/EBITDA	13.62	19.84	20.67	17.8	30.19	59.48	29.05	20.76	45.51	230.99	- -	- -	- -	59.43	85.77
Price/Earnings	16.28	22.35	23.81	21.21	37.49	- -	34.43	26.61	48.67	516.47	- -	- -	- -	422.06	- -
Price/Earnings Average	13.27	19.49	23.68	21.14	24.85	-1,430.06	30.24	34.12	37.07	353.09	-44.8	-58.66	-25.37	349.72	-119.02
Price/Earnings High	16.85	22.35	24.17	23.05	37.49	-1,740.04	34.43	40.12	49.94	536.21	-57.06	-79.33	-30.37	465.07	-146.11
Price/Earnings Low	11.98	16.23	20.94	18.3	21.86	-1,185.89	27.79	26.23	29.73	188.12	-30.55	-42.36	-19.81	258.72	-88.19
Price/Book Value	8.84	10.28	9.68	8.1	77.52	1.7	1.71	1.26	1.75	2.41	2	2.15	3.15	4.95	4.17
Price/Book Value Average	7.2	8.96	9.62	8.07	51.38	1.98	1.5	1.61	1.34	1.65	2.41	1.95	3.09	4.1	4.95
Price/Book Value High	9.15	10.28	9.82	8.8	77.52	2.41	1.71	1.89	1.8	2.5	3.07	2.64	3.7	5.45	6.08
Price/Book Value Low	6.51	7.46	8.51	6.99	45.21	1.65	1.38	1.24	1.07	0.88	1.64	1.41	2.41	3.03	3.67
Price/Tangible Book Value	23.75	24.06	20.16	15.09	-44.18	-47.26	115.48	-7.66	-10.06	-6.48	-5.16	-2.57	-3.31	-4.88	-2.73
Price/Tangible Book Value Average	19.35	20.98	20.05	15.03	-29.28	-55	101.44	-9.82	-7.67	-4.43	-6.21	-2.33	-3.24	-4.04	-3.24
Price/Tangible Book Value High	24.57	24.06	20.47	16.39	-44.18	-66.92	115.48	-11.55	-10.33	-6.73	-7.91	-3.15	-3.88	-5.38	-3.98
Price/Tangible Book Value Low	17.47	17.47	17.73	13.02	-25.77	-45.61	93.2	-7.55	-6.15	-2.36	-4.24	-1.68	-2.53	-2.99	-2.4
Price/Sales	3.96	4.14	3.94	3.49	5.11	4.67	4.29	2.86	3.27	4.43	3.33	2.52	2.69	3.27	2.32
Price/Sales Average	3.23	3.61	3.91	3.47	3.38	5.43	3.77	3.67	2.49	3.03	4.01	2.29	2.63	2.71	2.76
Price/Sales High	4.1	4.14	4	3.79	5.11	6.61	4.29	4.31	3.36	4.6	5.11	3.09	3.15	3.61	3.39
Price/Sales Low	2.92	3	3.46	3.01	2.98	4.5	3.47	2.82	2	1.62	2.74	1.65	2.06	2.01	2.05
Price/Cash Flow	12.27	12.7	16.04	14.29	21.52	34.3	15.89	16.22	16.71	19.61	50.06	20.51	33.81	28.72	32.15
Price/Cash Flow Average	9.99	11.08	15.95	14.24	14.26	39.92	13.96	20.8	12.73	13.4	60.27	18.61	33.14	23.8	38.2
Price/Cash Flow High	12.69	12.7	16.28	15.53	21.52	48.57	15.89	24.46	17.15	20.35	76.77	25.17	39.67	31.64	46.89
Price/Cash Flow Low	9.03	9.22	14.1	12.33	12.55	33.1	12.83	15.99	10.21	7.14	41.1	13.44	25.88	17.6	28.3
Price/Free Cash Flow Average	8.16	9.03	12.36	10.86	11.86	29.4	12.4	17.25	10.8	12.35	43.86	15.63	24.43	20.48	31.17
Price/Free Cash Flow High	10.36	10.35	12.62	11.84	17.89	35.77	14.11	20.29	14.54	18.76	55.86	21.14	29.24	27.24	38.27
Price/Free Cash Flow Low	7.37	7.52	10.93	9.4	10.44	24.38	11.39	13.26	8.66	6.58	29.9	11.28	19.08	15.15	23.1
EV/Sales Average	3.1	3.61	3.8	3.31	3.36	5.68	3.64	3.64	2.78	4.72	4.48	2.84	3.11	3.12	3.33
EV/Sales High	4	4.17	3.88	3.63	5.04	6.92	4.16	4.24	3.65	6.85	5.58	3.64	3.63	4.02	3.95
EV/Sales Low	2.78	2.97	3.34	2.83	2.97	4.71	3.33	2.84	2.29	2.81	3.21	2.21	2.53	2.42	2.62
EV/EBITDA Average	10.95	17.35	20.61	17.81	20.16	69.28	25.4	26.21	35.57	165.29	-82.95	-305.56	-66.78	50.51	98.63
EV/EBITDA High	14.12	20.04	21.06	19.53	30.2	84.36	29.05	30.57	46.6	239.66	-103.25	-391.78	-77.92	64.97	117.07
EV/EBITDA Low	9.81	14.29	18.09	15.26	17.79	57.4	23.25	20.49	29.29	98.29	-59.36	-237.54	-54.39	39.1	77.66
EV/EBIT Average	10.95	17.35	20.61	17.81	20.16	69.28	25.4	26.21	35.57	165.29	-82.95	-305.56	-66.78	50.51	98.63
EV/EBIT High	14.12	20.04	21.06	19.53	30.2	84.36	29.05	30.57	46.6	239.66	-103.25	-391.78	-77.92	64.97	117.07
EV/EBIT Low	9.81	14.29	18.09	15.26	17.79	57.4	23.25	20.49	29.29	98.29	-59.36	-237.54	-54.39	39.1	77.66
Last Price	53	73	83	76.4	131	106.25	118.02	80.25	115	205.9	157.5	134.75	179	258.45	215.04
High Price	54.85	73	84.25	83	131	150.47	118.02	121	118	213.77	241.52	165.38	210	284.79	313.69
Enterprise Value Average	2,007	3,120	3,911	3,547	3,957	10,522	8,580	8,642	7,812	28,405	37,246	26,890	36,663	43,893	54,544
Enterprise Value High	2,588	3,604	3,995	3,890	5,928	12,812	9,814	10,078	10,235	41,186	46,361	34,477	42,780	56,459	64,738
Enterprise Value Low	1,799	2,570	3,432	3,039	3,492	8,718	7,857	6,754	6,432	16,892	26,651	20,904	29,858	33,980	42,947

Shares Outstanding	50	52	50	50	45	85	86	79	80	175	176	176	177	178	175
Diluted Weighted Avg Shares	50	50	50	49	47	81	87	85	80	133	176	177	177	180	177
Basic Weighted Avg Shares	48	49	49	49	46	81	86	85	80	130	176	177	177	178	177
Revenue per Share	13.38	17.65	21.09	21.91	25.65	22.77	27.48	28.05	35.12	46.43	47.26	53.46	66.61	78.92	92.56
EBITDA per Share	3.79	3.67	3.89	4.07	4.28	1.87	3.94	3.89	2.75	1.33	-2.55	-0.5	-3.1	4.88	3.12
Operating Income per Share	3.79	3.67	3.89	4.07	4.28	1.87	3.94	3.89	2.75	1.33	-2.55	-0.5	-3.1	4.88	3.12
Basic EPS, GAAP	3.25	3.27	3.49	3.6	3.49	-0.09	3.43	3.02	2.36	0.4	-4.23	-2.08	-6.92	0.61	-2.15
Basic EPS from Cont Ops	3.29	3.27	3.49	3.6	3.49	-0.09	3.43	2.71	1.84	-0.37	-4.31	-2.09	-6.84	0.91	-2.3
Diluted EPS, GAAP	3.18	3.23	3.42	3.6	3.44	-0.09	3.39	3	2.35	0.39	-4.23	-2.08	-6.92	0.61	-2.15
Diluted EPS from Cont Ops	3.21	3.23	3.42	3.6	3.44	-0.09	3.39	2.69	1.83	-0.36	-4.31	-2.09	-6.84	0.9	-2.3
Dividend per Share	1.04	1.44	1.75	1.71	1.79	2.5	2.35	2.53	2.56	- -	- -	- -	- -	- -	- -
Cash Flow per Share	4.32	5.75	5.18	5.35	6.09	3.1	7.43	4.95	6.88	10.5	3.15	6.57	5.29	9	6.69
Free Cash Flow per Basic Share	3.22	4.36	3.55	3.68	4.73	1.99	6.4	3.9	5.61	9.32	1.97	5.32	3.41	7.43	5.18
Cash & Equivalents per Share	2.89	3.96	4.68	5.1	2.9	3.61	4.82	1.98	1.78	5.34	7.95	17.84	19.33	20.19	21.59
Book Value per Share	5.99	7.1	8.58	9.43	1.69	62.33	69.11	63.91	65.6	85.36	78.77	62.67	56.74	52.24	51.58
Tangible Book Value per Share	2.23	3.03	4.12	5.06	-2.96	-2.25	1.02	-10.48	-11.43	-31.76	-30.52	-52.5	-54.13	-52.97	-78.79

Flutter Entertainment plc

Profitability (GBP)

Credit (GBP)

Liquidity (GBP)

Working Capital (GBP)

Enterprise Value (GBP)

Multiples (GBP)

Per Share Data Items (GBP)