Flutter Entertainment plc Financial Ratios — FLUT US 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	8.91	8.84	9.11	9.55	9.52	19.2	19.81	16.59	12.33	4.39	8.71	5.84	5.81	6.85	5.41

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	1,698	2,321	2,508	2,440	3,968	7,363	7,512	5,000	6,913	26,396	20,441	19,633	24,903	36,748	28,004
- 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	1,554	2,116	2,273	2,186	4,049	7,318	7,182	5,474	7,749	30,045	24,273	24,821	30,339	42,414	37,753
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	- -	- -	- -	- -	0.05	0.04	0.01	0.07	0.09	0.15	0.21	0.29	0.25	0.17	0.34
EV/Sales	2.4	2.45	2.21	2.04	3.44	3.95	3.04	2.3	2.76	4.99	2.92	2.62	2.57	3.02	2.3
EV/EBITDA	8.48	11.76	11.98	10.98	20.62	48.18	21.26	16.6	35.28	174.83	- -	- -	- -	48.81	68.27
EV/EBIT	8.48	11.76	11.98	10.98	20.62	48.18	21.26	16.6	35.28	174.83	- -	- -	- -	48.81	68.27
EV/Cash Flow to Firm	7.42	7.51	9	8.36	14.37	29.24	11.22	12.94	13.68	- -	28.51	17.26	21.45	6.46	11.94
EV/Free Cash Flow to Firm	5.91	6.05	6.85	6.38	11.77	21.49	9.87	10.69	11.6	- -	22.93	14.96	17.35	6.2	11.01
Diluted Market Cap	1,690	2,226	2,489	2,400	4,149	7,008	7,576	5,367	6,973	20,030	20,459	19,716	24,950	37,183	28,288
Diluted Enterprise Value	1,546	2,055	2,267	2,162	4,232	6,964	7,245	5,841	7,809	23,792	24,402	25,071	30,558	42,979	38,060
EV per Share	31.2	40.92	45.41	43.95	90.73	85.65	83.56	68.96	97.29	171.62	138.2	140.96	171.4	238.42	215.45
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	6.44	6.37	7.5	7	12.15	20.48	10.45	10.56	10.7	13.23	26.92	14.24	19.63	19.76	19.5
EV/EBIT	8.48	11.76	11.98	10.98	20.62	48.18	21.26	16.6	35.28	174.83	- -	- -	- -	48.81	68.27
Enterprise Value	1,554	2,116	2,273	2,186	4,049	7,318	7,182	5,474	7,749	30,045	24,273	24,821	30,339	42,414	37,753
Low Price	24.35	33.05	44.91	38.39	49.63	76.87	70.14	60.47	55.36	64.99	97.71	74.44	114.49	124.16	144.48
EV/Sales	2.4	2.45	2.21	2.04	3.44	3.95	3.04	2.3	2.76	4.99	2.92	2.62	2.57	3.02	2.3
EV/EBITDA	8.48	11.76	11.98	10.98	20.62	48.18	21.26	16.6	35.28	174.83	- -	- -	- -	48.81	68.27
Price/Earnings	10.48	13.74	14.37	13.62	25.44	- -	25.5	20.89	36.73	378.19	- -	- -	- -	341.13	- -
Price/Earnings Average	8.28	12.29	15.15	12.83	16.27	-1,053.85	23.47	25.5	29.04	274	-32.55	-47.46	-20.42	276.67	-90.27
Price/Earnings High	10.91	14.11	16.26	14.14	25.44	-1,205.91	25.62	29.9	37.75	393.56	-41.16	-59.1	-24.23	371.22	-110.93
Price/Earnings Low	7.48	10.12	12.88	10.66	14.2	-888.93	20.46	20.05	23.43	163.01	-23.09	-35.67	-16.59	205.03	-67.3
Price/Book Value	5.69	6.32	5.84	5.2	52.61	1.38	1.26	0.99	1.32	1.77	1.48	1.78	2.48	3.95	3.1
Price/Book Value Average	4.5	5.65	6.16	4.9	33.63	1.46	1.16	1.2	1.05	1.28	1.75	1.58	2.48	3.21	3.76
Price/Book Value High	5.92	6.49	6.61	5.4	52.61	1.67	1.27	1.41	1.36	1.84	2.21	1.97	2.95	4.3	4.62
Price/Book Value Low	4.06	4.65	5.24	4.07	29.37	1.23	1.01	0.95	0.84	0.76	1.24	1.19	2.02	2.38	2.8
Price/Tangible Book Value	15.28	14.8	12.17	9.69	-29.99	-38.33	85.52	-6.01	-7.6	-4.75	-3.81	-2.12	-2.6	-3.9	-2.03
Price/Tangible Book Value Average	12.08	13.23	12.83	9.13	-19.17	-40.53	78.73	-7.34	-6	-3.44	-4.51	-1.89	-2.6	-3.16	-2.46
Price/Tangible Book Value High	15.9	15.19	13.77	10.05	-29.99	-46.38	85.92	-8.61	-7.81	-4.94	-5.71	-2.35	-3.09	-4.24	-3.02
Price/Tangible Book Value Low	10.91	10.89	10.91	7.58	-16.74	-34.19	68.63	-5.77	-4.85	-2.05	-3.2	-1.42	-2.11	-2.34	-1.83
Price/Sales	2.55	2.54	2.38	2.24	3.47	3.78	3.18	2.25	2.47	3.25	2.46	2.08	2.12	2.65	1.73
Price/Sales Average	2.02	2.27	2.5	2.11	2.22	4	2.93	2.74	1.95	2.35	2.91	1.85	2.12	2.15	2.09
Price/Sales High	2.65	2.61	2.69	2.32	3.47	4.58	3.2	3.21	2.54	3.38	3.69	2.3	2.52	2.88	2.57
Price/Sales Low	1.82	1.87	2.13	1.75	1.93	3.38	2.55	2.16	1.58	1.4	2.07	1.39	1.72	1.59	1.56
Price/Cash Flow	7.89	7.81	9.68	9.18	14.61	27.82	11.77	12.73	12.61	14.36	37	16.95	26.63	23.21	23.89
Price/Cash Flow Average	6.24	6.98	10.21	8.65	9.34	29.42	10.84	15.55	9.97	10.4	43.79	15.06	26.67	18.82	28.97
Price/Cash Flow High	8.22	8.02	10.95	9.52	14.61	33.66	11.83	18.22	12.96	14.94	55.38	18.75	31.65	25.26	35.6
Price/Cash Flow Low	5.64	5.75	8.68	7.18	8.15	24.81	9.45	12.22	8.04	6.19	31.06	11.32	21.67	13.95	21.6
Price/Free Cash Flow Average	5.09	5.69	7.91	6.6	7.76	21.66	9.62	12.9	8.46	9.59	31.86	12.65	19.66	16.02	23.64
Price/Free Cash Flow High	6.71	6.54	8.49	7.26	12.15	24.79	10.5	15.12	10.99	13.77	40.3	15.75	23.34	21.5	29.05
Price/Free Cash Flow Low	4.6	4.69	6.73	5.48	6.78	18.27	8.39	10.14	6.82	5.7	22.6	9.5	15.97	11.87	17.62
EV/Sales Average	1.85	2.2	2.35	1.92	2.23	4.18	2.79	2.77	2.25	3.8	3.39	2.41	2.59	2.53	2.67
EV/Sales High	2.51	2.56	2.54	2.14	3.44	4.79	3.06	3.21	2.83	5.19	4.16	2.86	2.99	3.26	3.14
EV/Sales Low	1.65	1.78	1.97	1.56	1.95	3.52	2.42	2.22	1.87	2.52	2.54	1.95	2.19	1.98	2.14
EV/EBITDA Average	6.54	10.59	12.77	10.34	13.34	50.97	19.49	19.96	28.69	133.17	-62.67	-259.04	-55.65	40.97	79.08
EV/EBITDA High	8.86	12.3	13.78	11.51	20.63	58.37	21.36	23.15	36.15	181.73	-76.93	-307.64	-64.14	52.69	93.14
EV/EBITDA Low	5.83	8.55	10.68	8.39	11.7	42.95	16.87	15.99	23.89	88.09	-47	-209.8	-47.13	32.09	63.45
EV/EBIT Average	6.54	10.59	12.77	10.34	13.34	50.97	19.49	19.96	28.69	133.17	-62.67	-259.04	-55.65	40.97	79.08
EV/EBIT High	8.86	12.3	13.78	11.51	20.63	58.37	21.36	23.15	36.15	181.73	-76.93	-307.64	-64.14	52.69	93.14
EV/EBIT Low	5.83	8.55	10.68	8.39	11.7	42.95	16.87	15.99	23.89	88.09	-47	-209.8	-47.13	32.09	63.45
Last Price	34.09	44.89	50.09	49.05	88.92	86.17	87.4	63	86.79	150.78	116.39	111.5	140.69	206.57	159.82
High Price	35.5	46.08	56.67	50.91	88.92	104.28	87.81	90.16	89.19	156.9	174.23	123.33	167.25	224.8	238.16
Enterprise Value Average	1,199	1,905	2,422	2,060	2,619	7,742	6,586	6,579	6,302	22,886	28,139	22,796	30,553	35,600	43,730
Enterprise Value High	1,624	2,212	2,615	2,293	4,050	8,866	7,217	7,630	7,940	31,230	34,543	27,072	35,213	45,786	51,504
Enterprise Value Low	1,069	1,538	2,026	1,671	2,297	6,523	5,698	5,273	5,246	15,139	21,105	18,463	25,873	27,883	35,088

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	180	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	53.51	66.48	78.04	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	4.83	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	4.83	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	-2.09	-6.9	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	-6.83	0.9	-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	-2.09	-6.9	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	-6.83	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	6.58	5.28	8.9	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	3.4	7.34	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)