Consumer Cyclical / GamblingLSE
$98.69
+0.78 (+0.80%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $66.5M · quality 68.3/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
50/100
C
Piotroski
8/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$462M
P/E
12.3x
↓EV/EBITDA
378.8x
↑ROE
11.8%
↑Gross Margin
43.2%
↑Debt/Equity
0.54
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.3%
FCF CAGR
-15.9%
FCF margin
8.5%
FCF / Net income
1.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $795.4M · net income $44.6M · FCF $67.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $795.4M | $795.4M | $734.7M | $681.9M | $644.0M |
| Net Income | $44.6M | $44.6M | $12.5M | $-96.2M | $64.9M |
| EBITDA | $122.4M | $122.4M | $80.8M | $-42.7M | $163.3M |
| EPS | 0.10 | 0.10 | 0.03 | -0.20 | 0.14 |
| Gross Margin | 43.2% | 43.2% | 42.0% | 23.6% | 36.0% |
| Operating Margin | 8.1% | 8.1% | 5.3% | -16.2% | 12.5% |
| Net Margin | 5.6% | 5.6% | 1.7% | -14.1% | 10.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.54 | 0.54 | 0.58 | 0.71 | 0.62 |
| Current Ratio | 0.45 | 0.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $67.4M | $67.4M | $66.5M | $20.1M | $113.2M |
| Returns | |||||
| ROE | 11.8% | 11.8% | 3.7% | -29.5% | 15.4% |
| Valuation | |||||
| P/E | 12.34 | 12.34 | 2503.70 | — | 609.15 |
| EV/EBITDA | 378.81 | 378.81 | 393.62 | — | 249.14 |
| P/B | 122.06 | 122.06 | 93.40 | 125.01 | 96.19 |
| Growth & Yield | |||||
| Revenue Growth | 8.3% | 8.3% | 7.7% | 5.9% | — |
| EPS Growth | 251.9% | 251.9% | 113.2% | -243.7% | — |
| Dividend Yield | 3.0% | 3.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
351.7%
EPS terminal req.
$8.76
Spread vs growth
-99.9%
5Y implied EPS CAGR
156.7%
EPS terminal req.
$10.60
Spread vs growth
95.1%
10Y implied EPS CAGR
68.0%
EPS terminal req.
$17.06
Spread vs growth
183.8%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-17.4%
Start / end P/E
4592.6x → 1038.8x
EPS bridge
0.03 → 0.10
Residual
-194.9%
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.