investorscraft@gmail.com

Intrinsic ValueZEAL Network SE (0QJQ.L)

Previous Close£48.60
Intrinsic Value
Upside potential
Previous Close
£48.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ZEAL Network SE operates as a leading online lottery brokerage in Germany, leveraging digital platforms to facilitate lottery participation. The company’s core revenue model is built on commissions from lottery ticket sales, including popular games like LOTTO 6aus49, EuroJackpot, and GlücksSpirale. It serves both individual players and charitable organizations through its subsidiaries, Lotto24 and Tipp24, while also investing in early-stage startups to diversify its portfolio. Positioned in the competitive media and entertainment sector, ZEAL Network capitalizes on Germany’s regulated lottery market, where it holds a strong foothold due to its established brand and compliance expertise. The company’s dual focus on traditional lottery brokerage and digital innovation allows it to capture a broad customer base while mitigating risks associated with regulatory changes. Its strategic investments in technology and partnerships further enhance its market resilience, making it a key player in Europe’s online lottery space.

Revenue Profitability And Efficiency

In its latest fiscal year, ZEAL Network reported revenue of €188.2 million, with net income reaching €58.4 million, reflecting a robust profit margin. The company’s operating cash flow stood at €75.3 million, supported by efficient cost management and minimal capital expenditures of €0.6 million. These metrics underscore its ability to convert sales into profits effectively while maintaining lean operations.

Earnings Power And Capital Efficiency

ZEAL Network demonstrates strong earnings power, with diluted EPS of €2.7, indicating healthy profitability per share. The company’s capital efficiency is evident in its low capex requirements relative to cash flow generation, allowing it to reinvest surplus capital into growth initiatives or shareholder returns without straining its financial position.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with €114.9 million in cash and equivalents against total debt of €99.1 million, suggesting a manageable leverage ratio. This liquidity position provides flexibility for strategic investments or debt reduction, reinforcing its financial stability in a regulated industry.

Growth Trends And Dividend Policy

ZEAL Network’s growth is anchored in its dominant market share in Germany’s online lottery sector, complemented by strategic startup investments. The company’s dividend policy is shareholder-friendly, with a dividend per share of €3.5, reflecting its commitment to returning capital while retaining funds for expansion.

Valuation And Market Expectations

With a market capitalization of €964 million and a beta of 0.48, ZEAL Network is perceived as a relatively stable investment within the technology sector. The market likely values its predictable revenue streams and regulatory moat, though growth expectations may be tempered by the mature nature of its core business.

Strategic Advantages And Outlook

ZEAL Network’s key advantages include its entrenched market position, regulatory expertise, and diversified revenue streams. The outlook remains positive, driven by digital adoption in lottery participation and potential upside from its startup investments, though regulatory risks and competition warrant monitoring.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount