Data is not available at this time.
Lotto24 AG is a leading online provider of state-licensed lottery products in Germany, operating primarily through its digital platforms Lotto24.de and Tipp24.com. The company facilitates participation in popular lottery games such as Lotto 6aus49, EuroJackpot, and Keno, alongside niche offerings like GlücksSpirale and freiheit+. As a subsidiary of ZEAL Network SE, Lotto24 benefits from a well-established infrastructure and regulatory compliance, positioning it as a trusted intermediary in the German online lottery market. The company’s revenue model is commission-based, earning fees from brokering lottery tickets rather than taking on gambling risk itself. This asset-light approach allows for scalable growth with relatively low operational overhead. Lotto24 competes in a highly regulated but stable sector, where digital adoption is steadily increasing. Its market position is strengthened by exclusive partnerships and a user-friendly platform that caters to both casual players and dedicated lottery enthusiasts.
In FY 2020, Lotto24 reported revenue of €88.1 million, with net income of €5.6 million, reflecting a disciplined cost structure and efficient operations. The company generated €8.3 million in operating cash flow, supported by minimal capital expenditures of €0.3 million, underscoring its asset-light model. Diluted EPS stood at €3.45, demonstrating solid profitability for its market cap.
Lotto24’s earnings power is driven by its high-margin brokerage model, which requires minimal capital investment. The company’s ability to convert revenue into operating cash flow (9.4% of revenue) highlights efficient working capital management. With negligible debt and a cash reserve of €22.8 million, it maintains strong liquidity to fund growth initiatives or strategic acquisitions.
The company’s balance sheet is robust, with €22.8 million in cash and equivalents against total debt of just €3.6 million, resulting in a net cash position. This conservative leverage profile provides flexibility to navigate regulatory changes or invest in technology enhancements. Shareholders’ equity remains healthy, supporting long-term stability.
Lotto24’s growth is tied to increasing online lottery penetration in Germany, a market with steady demand. While the company did not pay dividends in FY 2020, its strong cash flow generation could support future shareholder returns. Revenue growth potential lies in expanding its product portfolio and leveraging ZEAL Network’s resources for cross-market opportunities.
With a market cap of €664.7 million and a beta of 0.15, Lotto24 is perceived as a low-volatility play in the gambling sector. Investors likely value its predictable cash flows and regulatory moat, though growth expectations remain tempered by the mature nature of the German lottery market.
Lotto24’s key advantages include its regulatory compliance, established brand, and scalable digital platform. The outlook is stable, with opportunities to capture market share as lottery participation shifts online. Risks include regulatory tightening or competition from unlicensed operators, but the company’s affiliation with ZEAL Network provides a strategic buffer.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | |
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 |