Bally's Intralot 향후 성장

Future 기준 점검 4/6

Bally's Intralot은 연간 수입과 매출이 각각 57.4%와 13.4% 증가할 것으로 예상되고 EPS는 연간 64.7%만큼 증가할 것으로 예상됩니다.

핵심 정보

57.4%

이익 성장률

64.68%

EPS 성장률

Hospitality 이익 성장	21.7%
매출 성장률	13.4%
향후 자기자본이익률	n/a
애널리스트 커버리지	Low
마지막 업데이트	28 Apr 2026

최근 향후 성장 업데이트

Recent updates

새로운 내러티브 • Jan 30

BYLOT: Re-Rating Potential Tempered by UK Tax Drag and Speculative-Grade Debt Dynamics – Neutral (Hold)

Recommendation: I remain sidelined, NEUTRAL (HOLD );— Slight bearish tilt Rating agencies' views reinforce a mixed picture: post-acquisition upgrades (Fitch to 'B+' IDR with 'BB' notes, Moody's to B2 stable, Morningstar DBRS to B(high) positive trend, S&P to 'B-' stable) reflect improved scale, synergy potential, and deleveraging path, with projected adjusted EBITDA margins largely resilient at 37-38% (S&P over 2025-2027), ~38% (Morningstar DBRS), and above 35% (Fitch pre-revision emphasis on margin expansion via integration). However, Fitch revised its outlook to Negative in December 2025 due to "material exposure to increased UK taxation," which will result in lower-than-previously-expected EBITDA (though not quantified as a sharp margin drop—management mitigated the 2026 impact to ~4% via €84M offsets, revising FY2026 EBITDA guidance to €420-440M from prior higher targets).

새로운 내러티브 • Jan 28

Merger Synergies And High-Margin Online Operations Will Support Long-Term Earnings Resilience

Catalysts About Bally's Intralot Bally's Intralot operates a combined online gaming, sports betting and lottery technology platform serving regulated markets across North America, Europe and other regions. What are the underlying business or industry changes driving this perspective?

분석 기사 • Jul 22

A Look At The Fair Value Of Intralot S.A. Integrated Lottery Systems and Services (ATH:INLOT)

Key Insights Intralot Integrated Lottery Systems and Services' estimated fair value is €0.98 based on 2 Stage Free Cash...

분석 기사 • May 08

Intralot S.A. Integrated Lottery Systems and Services (ATH:INLOT) Stock Catapults 25% Though Its Price And Business Still Lag The Industry

Intralot S.A. Integrated Lottery Systems and Services ( ATH:INLOT ) shareholders are no doubt pleased to see that the...

분석 기사 • Apr 05

Intralot Integrated Lottery Systems and Services (ATH:INLOT) Has A Somewhat Strained Balance Sheet

The external fund manager backed by Berkshire Hathaway's Charlie Munger, Li Lu, makes no bones about it when he says...

분석 기사 • Dec 07

There May Be Reason For Hope In Intralot Integrated Lottery Systems and Services' (ATH:INLOT) Disappointing Earnings

The market for Intralot S.A. Integrated Lottery Systems and Services' ( ATH:INLOT ) shares didn't move much after it...

분석 기사 • Nov 02

Is Now An Opportune Moment To Examine Intralot S.A. Integrated Lottery Systems and Services (ATH:INLOT)?

Intralot S.A. Integrated Lottery Systems and Services ( ATH:INLOT ), might not be a large cap stock, but it received a...

분석 기사 • Apr 07

Some May Be Optimistic About Intralot Integrated Lottery Systems and Services' (ATH:INLOT) Earnings

A lackluster earnings announcement from Intralot S.A. Integrated Lottery Systems and Services ( ATH:INLOT ) last week...

분석 기사 • Jan 23

A Look At The Intrinsic Value Of Intralot S.A. Integrated Lottery Systems and Services (ATH:INLOT)

Key Insights Intralot Integrated Lottery Systems and Services' estimated fair value is €1.36 based on 2 Stage Free Cash...

분석 기사 • Sep 06

There Is A Reason Intralot S.A. Integrated Lottery Systems and Services' (ATH:INLOT) Price Is Undemanding

Intralot S.A. Integrated Lottery Systems and Services' ( ATH:INLOT ) price-to-sales (or "P/S") ratio of 0.7x may look...

분석 기사 • Apr 16

The Strong Earnings Posted By Intralot Integrated Lottery Systems and Services (ATH:INLOT) Are A Good Indication Of The Strength Of The Business

Intralot S.A. Integrated Lottery Systems and Services ( ATH:INLOT ) just reported healthy earnings but the stock price...

이익 및 매출 성장 예측

ATSE:BYLOT - 애널리스트 향후 추정치 및 과거 재무 데이터 (EUR Millions)
날짜	매출	이익	자유현금흐름	영업현금흐름	평균 애널리스트 수
12/31/2028	1,291	188	207	396	1
12/31/2027	1,245	170	105	375	2
12/31/2026	1,150	132	86	340	2
12/31/2025	518	-65	118	159	N/A
9/30/2025	369	-5	58	92	N/A
6/30/2025	379	0	74	114	N/A
3/31/2025	386	0	73	109	N/A
12/31/2024	384	5	71	109	N/A
9/30/2024	334	3	64	97	N/A
6/30/2024	354	6	80	108	N/A
3/31/2024	360	7	73	102	N/A
12/31/2023	364	6	83	113	N/A
9/30/2023	371	21	93	126	N/A
6/30/2023	363	17	74	105	N/A
3/31/2023	385	15	87	116	N/A
12/31/2022	393	6	70	96	N/A
9/30/2022	413	-24	70	91	N/A
6/30/2022	416	38	73	98	N/A
3/31/2022	414	28	76	100	N/A
12/31/2021	414	27	84	108	N/A
9/30/2021	404	2	74	100	N/A
6/30/2021	397	-79	47	78	N/A
3/31/2021	355	-93	26	60	N/A
12/31/2020	345	-103	9	44	N/A
9/30/2020	125	-124	-24	15	N/A
6/30/2020	210	-116	-8	30	N/A
3/31/2020	332	-109	9	52	N/A
12/31/2019	437	-105	6	61	N/A
9/30/2019	743	-100	N/A	103	N/A
6/30/2019	753	-98	N/A	101	N/A
3/31/2019	766	-78	N/A	71	N/A
12/31/2018	784	-71	N/A	89	N/A
9/30/2018	733	-54	N/A	94	N/A
6/30/2018	805	-52	N/A	114	N/A
3/31/2018	872	-64	N/A	151	N/A
12/31/2017	931	-64	N/A	154	N/A
9/30/2017	829	-64	N/A	167	N/A
6/30/2017	889	-75	N/A	159	N/A
3/31/2017	956	-71	N/A	166	N/A
12/31/2016	992	-74	N/A	168	N/A
9/30/2016	1,298	-38	N/A	170	N/A
6/30/2016	1,253	-34	N/A	158	N/A
3/31/2016	1,214	-44	N/A	129	N/A
12/31/2015	1,235	-42	N/A	114	N/A
9/30/2015	1,419	-54	N/A	124	N/A
6/30/2015	1,567	-48	N/A	164	N/A

애널리스트 향후 성장 전망

수입 대 저축률: BYLOT 은 향후 3년 동안 수익을 낼 것으로 예상되며, 이는 절약률(3.2%)보다 빠른 성장으로 간주됩니다.

수익 vs 시장: BYLOT (는) 향후 3년 동안 평균 시장 성장보다 높은 수익을 올릴 것으로 예상됩니다.

고성장 수익: BYLOT 향후 3년 내에 수익을 낼 것으로 예상됩니다.

수익 대 시장: BYLOT 의 수익(연간 13.4%)이 Greek 시장(연간 7.8%)보다 빠르게 성장할 것으로 예상됩니다.

고성장 매출: BYLOT 의 수익(연간 13.4%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.

주당순이익 성장 예측

향후 자기자본이익률

미래 ROE: BYLOT의 자본 수익률이 3년 후 높을 것으로 예상되는지 판단하기에 데이터가 부족합니다.

성장 기업 찾아보기

기업 분석 및 재무 데이터 상태

데이터	최종 업데이트 (UTC 시간)
기업 분석	2026/05/26 05:08
종가	2026/05/26 00:00
수익	2025/12/31
연간 수익	2025/12/31

데이터 소스

당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.

패키지	데이터	기간	미국 소스 예시 ^*
기업 재무제표	10년	손익계산서 현금흐름표 대차대조표	SEC 양식 10-K SEC 양식 10-Q
분석가 컨센서스 추정치	+3년	재무 예측 분석가 목표주가	분석가 리서치 보고서 Blue Matrix
시장 가격	30년	주가 배당, 분할 및 기타 조치	ICE 시장 데이터 SEC 양식 S-1
지분 구조	10년	주요 주주 내부자 거래	SEC 양식 4 SEC 양식 13D
경영진	10년	리더십 팀 이사회	SEC 양식 10-K SEC 양식 DEF 14A
주요 개발	10년	회사 공시	SEC 양식 8-K

^* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.

별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.

분석 모델 및 스노우플레이크

이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.

Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.

산업 및 섹터 지표

산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.

분석가 소스

Bally's Intralot S.A.는 10명의 분석가가 다루고 있습니다. 이 중 2명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.

분석가	기관
Vassilis Vlastarakis	Beta Securities S.A.
Ian Rennardson	BofA Global Research
Lambros Papadopoulos	Citigroup Inc

Bally's Intralot 향후 성장

Future 기준 점검 4/6

핵심 정보

최근 향후 성장 업데이트

Price target increased by 14% to €1.35

Recent updates

Bally's Intralot S.A. to Report Q1, 2026 Results on May 19, 2026

Evoke Extends Key Deadline in £225 Million Takeover Talks

Evoke Confirms Discussions with Bally's Intralot S.A. Regarding A Potential £225 Million Takeover

Full year 2025 earnings released: €0.11 loss per share (vs €0.008 profit in FY 2024)

Price target increased by 14% to €1.35

Bally's Intralot S.A. to Report Fiscal Year 2025 Results on Mar 17, 2026

Bally's Intralot S.A., Annual General Meeting, May 28, 2026

BYLOT: Re-Rating Potential Tempered by UK Tax Drag and Speculative-Grade Debt Dynamics – Neutral (Hold)

Merger Synergies And High-Margin Online Operations Will Support Long-Term Earnings Resilience

Non-Executive Chairman recently bought €245k worth of stock

Third quarter 2025 earnings released: €0.005 loss per share (vs €0.003 profit in 3Q 2024)

Intralot S.A. Intergrated Lottery Systems and Services to Report Q3, 2025 Results on Nov 27, 2025

New minor risk - Share price stability

New major risk - Shareholder dilution

Intralot S.A. Integrated Lottery Systems and Services (ATSE:INLOT) completed the acquisition of International Interactive business of Bally’s Corporation.

Second quarter 2025 earnings released: EPS: €0.001 (vs €0.001 in 2Q 2024)

Now 21% overvalued after recent price rise

Intralot S.A. Integrated Lottery Systems and Services to Report First Half, 2025 Results on Aug 29, 2025

A Look At The Fair Value Of Intralot S.A. Integrated Lottery Systems and Services (ATH:INLOT)

Intralot S.A. Integrated Lottery Systems and Services (ATSE:INLOT) agreed to acquire International Interactive business of Bally’s Corporation. from Bally's Corporation (NYSE:BALY) for €2.5 billion.

New minor risk - Profit margin trend

Intralot S.A. Integrated Lottery Systems and Services to Report Q1, 2025 Results on May 30, 2025

Tabcorp Receives Approaches from Intralot for Max Gaming

Intralot S.A. Integrated Lottery Systems and Services (ATH:INLOT) Stock Catapults 25% Though Its Price And Business Still Lag The Industry

Now 35% overvalued

New minor risk - Share price stability

Intralot Integrated Lottery Systems and Services (ATH:INLOT) Has A Somewhat Strained Balance Sheet

Full year 2024 earnings released: EPS: €0.008 (vs €0.014 in FY 2023)

Intralot S.A. Integrated Lottery Systems and Services to Report Fiscal Year 2024 Results on Mar 31, 2025

There May Be Reason For Hope In Intralot Integrated Lottery Systems and Services' (ATH:INLOT) Disappointing Earnings

Third quarter 2024 earnings released: EPS: €0.003 (vs €0.012 in 3Q 2023)

Intralot S.A. Integrated Lottery Systems and Services to Report Q3, 2024 Results on Nov 29, 2024

New minor risk - Share price stability

Now 24% undervalued after recent price drop

Is Now An Opportune Moment To Examine Intralot S.A. Integrated Lottery Systems and Services (ATH:INLOT)?

Executive Chairman recently bought €110k worth of stock

Executive Chairman recently bought €114k worth of stock

Executive Chairman recently bought €228k worth of stock

Executive Chairman recently bought €230k worth of stock

Second quarter 2024 earnings released: EPS: €0.001 (vs €0.003 in 2Q 2023)

Intralot S.A. Integrated Lottery Systems and Services to Report First Half, 2024 Results on Aug 30, 2024

New minor risk - Profit margin trend

First quarter 2024 earnings released: EPS: €0.006 (vs €0.008 in 1Q 2023)

Intralot S.A. Integrated Lottery Systems and Services to Report Q1, 2024 Results on May 31, 2024

Intralot S.A. Integrated Lottery Systems and Services, Annual General Meeting, May 30, 2024

Some May Be Optimistic About Intralot Integrated Lottery Systems and Services' (ATH:INLOT) Earnings

Full year 2023 earnings released: EPS: €0.016 (vs €0.026 in FY 2022)

Intralot S.A. Integrated Lottery Systems and Services to Report Fiscal Year 2023 Results on Mar 29, 2024

A Look At The Intrinsic Value Of Intralot S.A. Integrated Lottery Systems and Services (ATH:INLOT)

Now 22% undervalued

Third quarter 2023 earnings released: EPS: €0.012 (vs €0 in 3Q 2022)

Intralot S.A. Integrated Lottery Systems and Services to Report Q3, 2023 Results on Nov 24, 2023

Now 21% undervalued

New major risk - Shareholder dilution

There Is A Reason Intralot S.A. Integrated Lottery Systems and Services' (ATH:INLOT) Price Is Undemanding

Second quarter 2023 earnings released: EPS: €0.003 (vs €0.003 loss in 2Q 2022)

Intralot S.A. Integrated Lottery Systems and Services to Report First Half, 2023 Results on Aug 31, 2023

Intralot S.A. Integrated Lottery Systems and Services, Annual General Meeting, Aug 30, 2023

Intralot S.A. Integrated Lottery Systems and Services, Annual General Meeting, Jun 29, 2023

First quarter 2023 earnings released: EPS: €0.008 (vs €0.038 loss in 1Q 2022)

Intralot S.A. Integrated Lottery Systems and Services to Report Q1, 2023 Results on May 30, 2023

Full year 2022 earnings released: EPS: €0.032 (vs €0.18 in FY 2021)

Third quarter 2022 earnings released: EPS: €0 (vs €0.42 in 3Q 2021)

Less than half of directors are independent

Second quarter 2022 earnings released: €0.003 loss per share (vs €0.073 loss in 2Q 2021)

First quarter 2022 earnings released: €0.038 loss per share (vs €0.047 loss in 1Q 2021)

Less than half of directors are independent

The Strong Earnings Posted By Intralot Integrated Lottery Systems and Services (ATH:INLOT) Are A Good Indication Of The Strength Of The Business

Full year 2021 earnings released: EPS: €0.18 (vs €0.70 loss in FY 2020)

Third quarter 2021 earnings: Revenues and EPS in line with analyst expectations

Second quarter 2021 earnings released: €0.073 loss per share (vs €0.17 loss in 2Q 2020)

First quarter 2021 earnings released: €0.05 loss per share (vs €0.12 loss in 1Q 2020)

Full year 2020 earnings released: €0.72 loss per share (vs €0.76 loss in FY 2019)

New 90-day high: €0.22