Allwyn AG

Allwyn AG

GRKZF
Allwyn AGUS flagOther OTC
15.25
USD
- -
- -
5.29BMarket Cap
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
TTM
Revenue per Share
2.74
1.92
1.96
2.92
3.06
3.27
3.41
2.21
3.04
4.13
3.94
4.34
- -
4.54
Basic EPS, GAAP
0.44
0.61
0.66
0.53
0.4
0.45
0.64
0.61
0.75
1.67
1.12
1.34
- -
1.34
Free Cash Flow per Basic Share
0.52
0.83
0.5
0.16
0.47
0.63
0.77
0.5
1.36
1.8
1.37
1.86
- -
1.85
Dividend per Share
0.57
0.25
0.87
0.92
1.4
0.41
0.53
0.64
0.26
0.4
1.41
1.21
- -
1.29
Book Value per Share
3.34
3.51
3.5
3.17
2.17
2.22
2.24
1.51
1.58
2.41
1.76
1.91
- -
1.47
Tangible Book Value per Share
0.04
-0.15
-0.11
-0.5
-1.45
-1.25
-1.02
-2.38
-1.53
-0.81
-1.37
-1.72
- -
-1.99
Basic Weighted Avg Shares
319
319
319
319
318
318
318
334
344
354
365
362
- -
362
Sales/Revenue/Turnover
875
613
625
931
973
1,040
1,086
737
1,044
1,462
1,436
1,570
1,643
1,643
Operating Margin (%)
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
Depreciation Expense
44
50
59
58
89
97
108
117
145
134
134
135
139
139
Net Income, GAAP
141
195
211
170
126
143
202
205
259
592
408
486
483
483
Effective Tax Rate (%)
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
Profit Margin (%)
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
Working Capital
-103
-49
65
47
-41
75
545
263
427
199
89
69
-104
-104
LT Debt
- -
- -
115
263
513
650
1,103
1,058
1,035
546
606
629
528
528
Total Equity
1,125
1,235
1,203
1,072
759
760
772
783
949
1,075
775
609
427
427
Return on Invested Capital (%)
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 Capital (%)
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 Common Equity (%)
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

Capital Structure

FRC

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
6,740
7,360
6,468

Working Capital

FRC

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

FRC

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

FRC

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

FRC

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
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
- -
0.41
- -
- -
1.41
2024
- -
- -
- -
- -
1.21
2025
- -
- -
- -
- -
- -

Company Description

APIChat
CEO
Robert Chvatal
Full Time Employees
2,073
Sector
Consumer Cyclical
Industry
Media & Entertainment
Address
112 Athinon Avenue Luxembourg Luxembourg 104 42
IPO Date
Aug 3, 2012
Website
allwyn.com
Business
Organization of Football Prognostics S.A. (OPAP) serves as Greece's leading gaming operator, managing numerical lotteries, sports betting, passive and instant lotteries, video lottery terminals (VLTs), and horseracing mutual betting; its core products include numerical lottery games such as JOKER, LOTTO, TZOKER, PROTO, EXTRA 5, SUPER 3, KINO, EUROJACKPOT, POWERSPIN, BINGO, and SUPER 4; sports and other betting under PROPO, PROPOGOAL, STOIHIMA, and PAME STOIXIMA, plus MONITOR GAMES and GO LUCKY; passive lotteries with and without jackpots under NATIONAL and POPULAR brands; instant win games under SCRATCH; VLTs; instant lotteries like scratch cards; and land-based horseracing. The company also provides non-gaming services encompassing transaction services via electronic means, intangible talk time sales, bill payments, electronic money and payment services, and software services for design, production, adaptation, and maintenance of integrated information systems. OPAP delivers these offerings through an extensive online and land-based network, including over 4,000 dedicated agencies, OPAP Stores, PLAY Gaming Halls, street vendors, retailers, mini-markets, wholesalers, and online platforms, primarily targeting customers in Greece and Cyprus. Founded in 1958 and headquartered at 112 Athinon Avenue, Athens, Greece, OPAP operates as the exclusive licensed provider for its core games, with licenses extending to 2030 for numerical lotteries and sports betting, 2026 for scratch and passive lotteries, 2035 for 25,000 VLTs, and 2036 for horse racing. In a pivotal strategic development, OPAP's board approved in October 2025 an all-share business combination with Allwyn International AG, valuing the combined entity at €16 billion equity and positioning it as the second-largest listed lottery and gaming operator globally; Allwyn, which holds 51.78% of OPAP, expects to own 78.5% post-transaction with completion anticipated in the first half of 2026 pending shareholder and regulatory approvals, enhancing scale across Europe, the US, and international markets while retaining OPAP's Greek listing and heritage.

Company News

APIChat
  • OPAP Holding Société Anonyme (GOFPY) Q4 2025 Earnings Call Transcript

  • Organization of Football Prognostics S.A. (GOFPY) Discusses Capital Markets Update and Transaction Details with OPAP Transcript

  • Organization of Football Prognostics S.A. (GOFPY) Q3 2025 Earnings Call Transcript

  • Organization of Football Prognostics S.A. (GOFPY) M&A Call Transcript

  • Organization of Football Prognostics S.A. (GOFPY) Pre Recorded M&A Call Prepared Remarks Transcript

  • Organization Of Football Prognostics S.A. (GOFPY) Q2 2025 Earnings Call Transcript

  • Organization of Football Prognostics S.A. (GOFPY) Q1 2025 Earnings Call Transcript

  • Organization of Football Prognostics S.A. (GOFPY) Q4 2024 Earnings Call Transcript

  • Organization of Football Prognostics S.A. (GOFPY) Q3 2024 Earnings Call Transcript

  • Organization of Football Prognostics S.A. (GOFPY) Q2 2024 Earnings Call Transcript

  • Organization of Football Prognostics S.A. (GOFPY) Q1 2024 Earnings Call Transcript

  • Organization of Football Prognostics S.A. (GOFPY) Q4 2023 Earnings Call Transcript

  • Organization of Football Prognostics S.A. (GOFPY) Q3 2023 Earnings Call Transcript

  • Organisation of Football Prognostics SA (GOFPY) Q2 2023 Earnings Call Transcript

  • Organisation of Football Prognostics SA (GOFPY) Q4 2022 Earnings Call Transcript