Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |