OPAP — FY22 profit and cash returns exceed estimates

OPAP (ASE: OPAP)

Last close As at 20/05/2024

EUR15.35

0.05 (0.33%)

Market capitalisation

EUR5,751m

More on this equity

Research: Consumer

OPAP — FY22 profit and cash returns exceed estimates

OPAP’s FY22 results benefited from the ongoing retail recovery post COVID, and a still-growing contribution from online (despite the tough comparative) as the company’s enhanced offering attracts growing customer numbers. The higher-than-expected profit, despite relative disappointment about Q422’s revenue due to the FIFA World Cup, reinforces management’s cost control credentials against a background of higher external cost pressures. Management’s guidance for further profit growth in FY23 and an undergeared balance sheet should be supportive of high cash returns.

Russell Pointon

Written by

Russell Pointon

Director of Content, Consumer and Media

Consumer

OPAP

FY22 profit and cash returns exceed estimates

FY22 results

Travel and leisure

27 March 2023

Price

€14.6

Market cap

€5,305m

Net debt/cash (€m) at 31 December 2022 post IFRS 16 (net debt pre IFRS 16 €63.9m)

111.1

Shares in issue

363.3m

Free float

50.2

Code

OPAP

Primary exchange

ASE

Secondary exchange

N/A

Share price performance

%

1m

3m

12m

Abs

(1.0)

12.7

13.1

Rel (local)

7.9

1.6

(6.6)

52-week high/low

€15.18

€12.01

Business description

OPAP was founded in 1958 as the Greek national lottery and is the exclusive licensed operator of all numerical lotteries, sports betting, instant & passives, VLTs and horse racing. It was listed in 2001 and fully privatised in 2013. Allwyn has a 49.8% stake and significant board representation.

Next events

Q123 results

24 May 2023

H123 results

4 September 2023

Q323 results

21 November 2023

Analysts

Russell Pointon

+44 (0)20 3077 5700

Milo Bussell

+44 (0)20 3077 5700

OPAP is a research client of Edison Investment Research Limited

OPAP’s FY22 results benefited from the ongoing retail recovery post COVID, and a still-growing contribution from online (despite the tough comparative) as the company’s enhanced offering attracts growing customer numbers. The higher-than-expected profit, despite relative disappointment about Q422’s revenue due to the FIFA World Cup, reinforces management’s cost control credentials against a background of higher external cost pressures. Management’s guidance for further profit growth in FY23 and an undergeared balance sheet should be supportive of high cash returns.

Year

end

GGR*

(€m)

EBITDA**
(€m)

EPS**
(€)

DPS
(€)

P/E
(x)

Yield
(%)

12/21

1,538.8

551.2

0.82

1.50

17.7

10.3

12/22

1,939.0

722.6

1.22

1.45

11.9

9.9

12/23e

2,063.5

742.8

1.24

1.48

11.8

10.2

12/24e

2,110.2

746.8

1.26

1.51

11.6

10.3

Note: *GGR = gross gaming revenue. *EBITDA and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.

EBITDA at top of expectations, special dividend

OPAP’s FY22 revenue of €1,939m was c 5% below our estimated €2,031m, but EBITDA of €736m was c 2% above the guided €720m (company’s definition includes associates and exceptional items). The performance is noteworthy as EBITDA was towards the top end of the guidance from the start of 2022 despite revenue being more than 11% below that initial guidance. At the H122 stage management reduced guidance to reflect the deteriorating macroeconomic environment, but it was subsequently upgraded at the Q322 results. Weak retail (1% yo-y) and online sports betting (-7%) in Q422 during the FIFA World Cup, with a more favourable customer win ratio, further dampened OPAP’s FY22 growth. The period end net debt position improved to €63.9m (pre IFRS 16 leases and investments) from €186.3m (end FY21), enabling a final dividend (€0.7/share) and a special dividend (€0.45/share), taking the FY22 return to €1.45/share – a 119% payout ratio.

Further underlying growth in revenue and profit

Our new FY23 estimates are in line with management’s first-time guidance for revenue of €2,060–2,140m (+6–10% y-o-y) and EBITDA of €740–760m (+1–3%). The guidance understates underlying EBITDA growth (we estimate 3–5%) as FY22 included c €15m associate income from Betano, which has been sold. The underlying FY23 margin compression to 35.5–35.9% from FY22’s 37.2% is due to management’s higher expected revenue growth (low-teens) from lower-margin online versus retail (low single-digit growth), taking the margin back to prior year levels, 35.8% in FY21.

Valuation: Discount to peers

OPAP continues to trade at a discount to its European gaming peers, with a P/E multiple of 11.8x (peer median of 19.0x (source: Refinitiv)). While our estimated FY23 revenue growth for OPAP of 6% is below the peer median (8%), its higher FY23e EBIT margin of 29.4% (peer median 12.5%) enables significantly higher cash returns with a FY23e dividend yield of 10.2% (peer median 1.3%).

Exhibit 1: Financial summary

€'m

2020

2021

2022

2023e

2024e

31-December

ISA

ISA

ISA

ISA

ISA

INCOME STATEMENT

Revenue

 

 

1,129.8

1,538.8

1,939.0

2,063.5

2,110.2

NGR

 

 

737.3

1,043.9

1,333.4

1,419.2

1,451.3

Cost of Sales

(672.7)

(883.7)

(1,082.8)

(1,175.8)

(1,200.8)

Gross Profit

457.1

655.2

856.2

887.8

909.4

Other Income

42.5

217.4

230.2

238.0

238.7

EBITDA

 

 

263.9

551.2

722.6

742.8

746.8

Operating profit (before amort. and excepts.)

 

 

147.2

408.6

591.2

606.6

610.7

Impairments

(36.8)

(4.7)

(20.2)

0.0

0.0

Exceptionals

121.2

(0.5)

179.9

0.0

0.0

Share-based payments

0.0

(2.2)

(2.3)

(2.3)

(2.3)

Reported operating profit

231.6

401.3

748.6

604.3

608.3

Net Interest

(33.5)

(43.6)

(40.1)

(15.3)

(10.3)

Joint ventures & associates (post tax)

18.3

(0.4)

14.8

0.0

0.0

Profit Before Tax (norm)

 

 

132.0

364.6

565.9

591.3

600.4

Profit Before Tax (reported)

 

 

216.4

357.3

723.3

589.0

598.1

Reported tax

(17.3)

(96.4)

(127.2)

(130.1)

(132.1)

Profit After Tax (norm)

100.3

284.4

441.4

461.2

468.3

Profit After Tax (reported)

199.1

260.9

596.0

458.9

466.0

Minority interests

6.1

(1.4)

(3.7)

(12.0)

(12.5)

Net income (normalised)

106.4

282.9

437.7

450.3

457.8

Net income (reported)

205.2

259.4

592.3

446.9

453.5

Average Number of Shares Outstanding (m)

334

344

358

363

363

EPS - normalised (c)

 

 

31.83

82.28

122.22

123.92

126.01

EPS - normalised fully diluted (c)

 

 

31.83

82.28

122.22

123.92

126.01

EPS - basic reported (€)

 

 

0.61

0.75

1.65

1.23

1.25

Dividend (€)

0.55

1.50

1.45

1.48

1.51

Revenue growth (%)

(30.3)

36.2

26.0

6.4

2.3

Gross Margin (%)

40.5

42.6

44.2

43.0

43.1

EBITDA Margin (%)

23.4

35.8

37.3

36.0

35.4

Normalised Operating Margin

13.0

26.6

30.5

29.4

28.9

BALANCE SHEET

Fixed Assets

 

 

1,806.4

1,695.0

1,553.2

1,439.7

1,326.2

Intangible Assets

1,578.9

1,476.0

1,364.0

1,269.3

1,174.6

Tangible Assets

127.5

105.6

88.9

70.1

51.4

Investments & other

100.0

113.4

100.3

100.3

100.3

Current Assets

 

 

629.1

1,007.5

1,018.0

900.0

833.7

Stocks

6.2

4.7

5.6

5.9

6.0

Debtors

68.5

90.9

102.1

108.7

111.1

Cash & cash equivalents

506.9

860.4

724.4

729.5

660.6

Other

47.6

51.6

185.9

55.9

55.9

Current Liabilities

 

 

(366.1)

(571.5)

(808.6)

(853.9)

(859.0)

Creditors

(149.4)

(168.2)

(181.7)

(227.0)

(232.1)

Tax and social security

(27.8)

(60.7)

(117.2)

(117.2)

(117.2)

Short term borrowings

(40.7)

(62.5)

(289.5)

(289.5)

(289.5)

Other

(148.2)

(280.2)

(220.2)

(220.2)

(220.2)

Long Term Liabilities

 

 

(1,286.7)

(1,181.7)

(676.4)

(463.5)

(363.3)

Long term borrowings

(1,057.9)

(1,035.2)

(546.0)

(296.0)

(156.0)

Other long term liabilities

(228.8)

(146.5)

(130.4)

(167.5)

(207.2)

Net Assets

 

 

782.7

949.4

1,086.3

1,022.4

937.6

Minority interests

(41.1)

(38.5)

(32.7)

(33.5)

(34.4)

Shareholders' equity

 

 

741.6

910.9

1,053.6

988.9

903.3

CASH FLOW

Op Cash Flow before WC and tax

263.9

553.4

724.9

745.1

749.2

Working capital

(34.8)

21.1

40.7

38.4

2.5

Exceptional & other

4.5

(4.5)

1.3

34.7

37.5

Tax

(12.1)

(46.1)

(80.4)

(130.1)

(132.1)

Operating Cash Flow

 

 

221.4

523.9

686.6

688.1

657.1

Net interest

(32.5)

(30.1)

(26.6)

(15.3)

(10.3)

Capex

(18.9)

(24.2)

(22.8)

(25.0)

(25.0)

Acquisitions/disposals

(90.2)

(19.0)

(106.4)

0.0

0.0

Equity financing

(0.1)

(0.2)

(2.0)

0.0

0.0

Dividends

(214.7)

(91.0)

(141.4)

(511.6)

(539.1)

Net new borrowings

(12.1)

0.5

(262.3)

(250.0)

(140.0)

Other

20.0

(6.3)

(261.0)

118.9

(11.6)

Net Cash Flow

(126.9)

353.5

(135.9)

5.1

(68.9)

Opening cash

 

 

633.8

506.9

860.4

724.5

729.5

Closing cash

 

 

506.9

860.4

724.5

729.5

660.6

Closing net debt/(cash) incl IFRS 16, excl investments

 

591.7

237.3

111.1

(144.0)

(215.1)

Source: Company data, OPAP

General disclaimer and copyright

This report has been commissioned by OPAP and prepared and issued by Edison, in consideration of a fee payable by OPAP. Edison Investment Research standard fees are £60,000 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.

Accuracy of content: All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report and have not sought for this information to be independently verified. Opinions contained in this report represent those of the research department of Edison at the time of publication. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations.

Exclusion of Liability: To the fullest extent allowed by law, Edison shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained on this note.

No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors.

Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report, subject to Edison's policies on personal dealing and conflicts of interest.

Copyright: Copyright 2023 Edison Investment Research Limited (Edison).

Australia

Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument.

New Zealand

The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (i.e. without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision.

United Kingdom

This document is prepared and provided by Edison for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.

This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.

This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.

United States

Edison relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Edison does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

General disclaimer and copyright

This report has been commissioned by OPAP and prepared and issued by Edison, in consideration of a fee payable by OPAP. Edison Investment Research standard fees are £60,000 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.

Accuracy of content: All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report and have not sought for this information to be independently verified. Opinions contained in this report represent those of the research department of Edison at the time of publication. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations.

Exclusion of Liability: To the fullest extent allowed by law, Edison shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained on this note.

No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors.

Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report, subject to Edison's policies on personal dealing and conflicts of interest.

Copyright: Copyright 2023 Edison Investment Research Limited (Edison).

Australia

Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument.

New Zealand

The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (i.e. without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision.

United Kingdom

This document is prepared and provided by Edison for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.

This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.

This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.

United States

Edison relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Edison does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

More on OPAP

View All

Consumer

OPAP — A good end to FY23

Consumer

OPAP — Short-term challenges in Q323

Latest from the Consumer sector

View All Consumer content
Aqua Libra, London May 9th 2022Photographs Tim Bishop/Britvic PLC

Consumer

Britvic — Buoyant volumes in H124

Consumer

Topps Tiles — Looking to the future

Beckton-Factory

Consumer

Britvic — Buoyant volumes in H124

Consumer

Greggs — Encouraging start to FY24

Research: Healthcare

Nicox — Continuing NCX-470 development strategy

Nicox’s headline FY22 results were in line with the Q422 update provided in January, although greater clarity on gross product sales royalties suggests that Vyzulta sales traction is stronger than we had anticipated. Gross product sales-related licensing revenue came in at €5.2m (+39% year-on-year), the bulk of which we assume was derived from Vyzulta royalties, above our €4.9m estimate. We modestly increased our Vyzulta forecasts, although we note that NCX-470 remains the primary driver for our valuation, and our local currency NCX-470 estimates are unchanged. Given a strengthening euro versus the US dollar and increases in our R&D cost estimates following the FY22 results, we revise our rNPV valuation down to €166.8m (versus €190.4m previously).

Continue Reading

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free