Loading...

ZEAL Network

XTRA:TIM
Snowflake Description

Flawless balance sheet with solid track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
TIM
XTRA
€436M
Market Cap
  1. Home
  2. DE
  3. Consumer Services
Company description

ZEAL Network SE engages in the online lottery business in Germany. The last earnings update was 41 days ago. More info.


Add to Portfolio Compare Print
TIM Share Price and Events
7 Day Returns
0%
XTRA:TIM
-4.1%
DE Hospitality
0.7%
DE Market
1 Year Returns
-27.2%
XTRA:TIM
-52.5%
DE Hospitality
-8.7%
DE Market
TIM Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
ZEAL Network (TIM) 0% -2.1% -7.6% -27.2% -47% -60.4%
DE Hospitality -4.1% -11.5% -10.7% -52.5% -32.6% -26.2%
DE Market 0.7% -1.2% 0.2% -8.7% 10% 8.1%
1 Year Return vs Industry and Market
  • TIM outperformed the Hospitality industry which returned -52.5% over the past year.
  • TIM underperformed the Market in Germany which returned -8.7% over the past year.
Price Volatility
TIM
Industry
5yr Volatility vs Market

Value

 Is ZEAL Network undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of ZEAL Network to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for ZEAL Network.

XTRA:TIM Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 1 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 6.6%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for XTRA:TIM
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6.7%
Hospitality Unlevered Beta Simply Wall St/ S&P Global 0.93
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.926 (1 + (1- 19%) (1.87%))
0.96
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.96
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (0.96 * 6.65%)
6.61%

Discounted Cash Flow Calculation for XTRA:TIM using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for ZEAL Network is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

XTRA:TIM DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (EUR, Millions) Source Present Value
Discounted (@ 6.61%)
2019 21.75 Analyst x2 20.40
2020 30.50 Analyst x1 26.83
2021 31.63 Est @ 3.69% 26.10
2022 32.47 Est @ 2.65% 25.13
2023 33.09 Est @ 1.93% 24.03
2024 33.56 Est @ 1.42% 22.86
2025 33.92 Est @ 1.06% 21.67
2026 34.19 Est @ 0.81% 20.49
2027 34.41 Est @ 0.64% 19.34
2028 34.58 Est @ 0.51% 18.23
Present value of next 10 years cash flows €225.08
XTRA:TIM DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= €34.58 × (1 + 0.23%) ÷ (6.61% – 0.23%)
€543.08
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= €543.08 ÷ (1 + 6.61%)10
€286.32
XTRA:TIM Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= €225.08 + €286.32
€511.40
Equity Value per Share
(EUR)
= Total value / Shares Outstanding
= €511.40 / 22.35
€22.88
XTRA:TIM Discount to Share Price
Calculation Result
Value per share (EUR) From above. €22.88
Current discount Discount to share price of €19.50
= -1 x (€19.50 - €22.88) / €22.88
14.8%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price ZEAL Network is available for.
Intrinsic value
15%
Share price is €19.5 vs Future cash flow value of €22.88
Current Discount Checks
For ZEAL Network to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • ZEAL Network's share price is below the future cash flow value, but not at a moderate discount (< 20%).
  • ZEAL Network's share price is below the future cash flow value, but not at a substantial discount (< 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for ZEAL Network's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are ZEAL Network's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
XTRA:TIM PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in EUR €3.27
XTRA:TIM Share Price ** XTRA (2019-06-19) in EUR €19.5
Germany Hospitality Industry PE Ratio Median Figure of 10 Publicly-Listed Hospitality Companies 18.65x
Germany Market PE Ratio Median Figure of 424 Publicly-Listed Companies 19.53x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of ZEAL Network.

XTRA:TIM PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= XTRA:TIM Share Price ÷ EPS (both in EUR)

= 19.5 ÷ 3.27

5.97x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • ZEAL Network is good value based on earnings compared to the DE Hospitality industry average.
  • ZEAL Network is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does ZEAL Network's expected growth come at a high price?
Raw Data
XTRA:TIM PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 5.97x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts
13.9%per year
Germany Hospitality Industry PEG Ratio Median Figure of 5 Publicly-Listed Hospitality Companies 1.29x
Germany Market PEG Ratio Median Figure of 270 Publicly-Listed Companies 1.49x

*Line of best fit is calculated by linear regression .

XTRA:TIM PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 5.97x ÷ 13.9%

0.43x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • ZEAL Network is good value based on expected growth next year.
Price based on value of assets
What value do investors place on ZEAL Network's assets?
Raw Data
XTRA:TIM PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in EUR €15.66
XTRA:TIM Share Price * XTRA (2019-06-19) in EUR €19.5
Germany Hospitality Industry PB Ratio Median Figure of 13 Publicly-Listed Hospitality Companies 2.03x
Germany Market PB Ratio Median Figure of 575 Publicly-Listed Companies 1.78x
XTRA:TIM PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= XTRA:TIM Share Price ÷ Book Value per Share (both in EUR)

= 19.5 ÷ 15.66

1.25x

* Primary Listing of ZEAL Network.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • ZEAL Network is good value based on assets compared to the DE Hospitality industry average.
X
Value checks
We assess ZEAL Network's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Hospitality industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Hospitality industry average (and greater than 0)? (1 check)
  5. ZEAL Network has a total score of 4/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is ZEAL Network expected to perform in the next 1 to 3 years based on estimates from 1 analyst?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
13.9%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is ZEAL Network expected to grow at an attractive rate?
  • ZEAL Network's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • ZEAL Network's earnings growth is expected to exceed the Germany market average.
  • ZEAL Network's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
XTRA:TIM Future Growth Rates Data Sources
Data Point Source Value (per year)
XTRA:TIM Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts 13.9%
XTRA:TIM Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts 9.4%
Germany Hospitality Industry Earnings Growth Rate Market Cap Weighted Average 21.9%
Germany Hospitality Industry Revenue Growth Rate Market Cap Weighted Average 4%
Germany Market Earnings Growth Rate Market Cap Weighted Average 12.6%
Germany Market Revenue Growth Rate Market Cap Weighted Average 5.1%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
XTRA:TIM Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
All numbers in EUR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
XTRA:TIM Future Estimates Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-12-31 199 41 1
2020-12-31 163 35 33 1
2019-12-31 159 32 31 1
XTRA:TIM Past Financials Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income *
2019-03-31 153 35 27
2018-12-31 155 38 27
2018-09-30 152 35 29
2018-06-30 145 18 23
2018-03-31 149 24 23
2017-12-31 134 13 17
2017-09-30 131 8 19
2017-06-30 137 24 25
2017-03-31 99 9 17
2016-12-31 113 34 26
2016-09-30 112 45 9
2016-06-30 102 29 -5

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • ZEAL Network's earnings are expected to grow by 13.9% yearly, however this is not considered high growth (20% yearly).
  • ZEAL Network's revenue is expected to grow by 9.4% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
XTRA:TIM Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below

All data from ZEAL Network Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

XTRA:TIM Future Estimates Data
Date (Data in EUR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-12-31 4.86 4.86 4.86 1.00
2020-12-31 3.94 3.94 3.94 1.00
2019-12-31 3.71 3.71 3.71 1.00
XTRA:TIM Past Financials Data
Date (Data in EUR Millions) EPS *
2019-03-31 3.27
2018-12-31 3.19
2018-09-30 3.43
2018-06-30 2.72
2018-03-31 2.76
2017-12-31 2.04
2017-09-30 2.29
2017-06-30 3.02
2017-03-31 2.08
2016-12-31 3.09
2016-09-30 1.03
2016-06-30 -0.60

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if ZEAL Network will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess ZEAL Network's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
ZEAL Network has a total score of 3/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has ZEAL Network performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare ZEAL Network's growth in the last year to its industry (Hospitality).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • ZEAL Network has delivered over 20% year on year earnings growth in the past 5 years.
  • ZEAL Network's 1-year earnings growth is less than its 5-year average (17.1% vs 40.4%)
  • ZEAL Network's earnings growth has exceeded the DE Hospitality industry average in the past year (17.1% vs -2.6%).
Earnings and Revenue History
ZEAL Network's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from ZEAL Network Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

XTRA:TIM Past Revenue, Cash Flow and Net Income Data
Date (Data in EUR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 152.51 27.27 20.15
2018-12-31 154.75 26.66 19.67
2018-09-30 151.69 28.81 18.41
2018-06-30 144.92 22.98 20.02
2018-03-31 149.42 23.29 19.82
2017-12-31 134.30 17.18 19.13
2017-09-30 131.40 19.28 19.62
2017-06-30 136.96 25.22 18.08
2017-03-31 98.94 17.42 17.34
2016-12-31 112.94 25.95 14.83
2016-09-30 112.43 8.62 11.82
2016-06-30 101.59 -5.04 11.33
2016-03-31 91.63 0.58 9.67
2015-12-31 88.96 1.35 9.96
2015-09-30 87.16 12.43 10.16
2015-06-30 98.21 16.57 8.71
2015-03-31 144.79 14.64 9.07
2014-12-31 140.70 5.32 10.73
2014-09-30 130.98 -6.62 13.55
2014-06-30 121.70 -3.22 12.76
2014-03-31 123.37 1.85 11.27
2013-12-31 129.93 10.72 9.21
2013-09-30 142.03 22.59 7.46
2013-06-30 150.98 26.17 7.38
2013-03-31 144.69 40.30 7.65
2012-12-31 142.75 39.88 7.68
2012-09-30 141.11 46.36 7.43
2012-06-30 138.90 43.34 7.88

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • ZEAL Network has efficiently used shareholders’ funds last year (Return on Equity greater than 20%).
  • ZEAL Network used its assets more efficiently than the DE Hospitality industry average last year based on Return on Assets.
  • ZEAL Network has become profitable over the past 3 years. This is considered to be a significant improvement in its use of capital (Return on Capital Employed).
X
Past performance checks
We assess ZEAL Network's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Hospitality industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
ZEAL Network has a total score of 5/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is ZEAL Network's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up ZEAL Network's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • ZEAL Network is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • ZEAL Network's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of ZEAL Network's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • ZEAL Network has no debt, it does not need to be covered by short term assets.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from ZEAL Network Company Filings, last reported 2 months ago.

XTRA:TIM Past Debt and Equity Data
Date (Data in EUR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 129.93 8.15 148.03
2018-12-31 123.20 0.00 141.74
2018-09-30 124.85 0.00 141.32
2018-06-30 117.75 0.00 130.98
2018-03-31 112.92 0.00 125.46
2017-12-31 106.62 0.00 116.17
2017-09-30 106.49 0.00 116.63
2017-06-30 103.17 0.00 120.93
2017-03-31 97.81 0.00 109.81
2016-12-31 97.56 0.00 114.40
2016-09-30 93.57 0.00 117.18
2016-06-30 89.50 0.00 110.97
2016-03-31 97.75 0.00 120.63
2015-12-31 95.17 0.00 107.30
2015-09-30 107.50 0.00 101.90
2015-06-30 118.29 0.00 111.66
2015-03-31 121.00 0.00 113.01
2014-12-31 117.25 0.00 107.78
2014-09-30 113.54 0.00 102.79
2014-06-30 114.05 0.00 103.81
2014-03-31 175.48 0.00 164.06
2013-12-31 175.56 0.00 155.77
2013-09-30 183.61 0.10 162.77
2013-06-30 180.79 0.09 160.95
2013-03-31 159.18 0.12 138.45
2012-12-31 150.38 0.00 131.72
2012-09-30 146.28 0.10 142.35
2012-06-30 139.37 0.09 138.68
  • ZEAL Network has no debt.
  • ZEAL Network had no debt 5 years ago.
  • ZEAL Network has no debt, it does not need to be covered by operating cash flow.
  • ZEAL Network has no debt, therefore coverage of interest payments is not a concern.
X
Financial health checks
We assess ZEAL Network's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. ZEAL Network has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is ZEAL Network's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
5.13%
Current annual income from ZEAL Network dividends. Estimated to be 6.67% next year.
If you bought €2,000 of ZEAL Network shares you are expected to receive €103 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • ZEAL Network's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.45%).
  • ZEAL Network's dividend is above the markets top 25% of dividend payers in Germany (3.91%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
XTRA:TIM Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
Germany Hospitality Industry Average Dividend Yield Market Cap Weighted Average of 7 Stocks 8.2%
Germany Market Average Dividend Yield Market Cap Weighted Average of 327 Stocks 3.2%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.5%
Germany Top 25% Dividend Yield 75th Percentile 3.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

XTRA:TIM Future Dividends Estimate Data
Date (Data in €) Dividend per Share (annual) Avg. No. Analysts
2021-12-31 2.50 1.00
2020-12-31 1.00 2.00
2019-12-31 1.00 2.00
XTRA:TIM Past Annualized Dividends Data
Date (Data in €) Dividend per share (annual) Avg. Yield (%)
2019-03-21 1.000 4.985
2017-12-06 1.000 4.270
2017-11-10 0.000 0.000
2017-08-11 0.000 0.000
2017-05-12 0.000 0.000
2016-12-05 2.800 9.259
2016-09-16 2.800 9.069
2016-06-22 2.800 8.420
2016-05-13 2.800 7.707
2016-03-30 2.800 6.925
2015-09-14 2.800 7.216
2015-06-24 2.800 6.162
2015-03-26 2.800 5.881
2010-11-05 0.000 0.000
2010-08-05 0.000 0.000
2010-05-06 0.000 0.000
2010-03-31 0.000 0.000

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • ZEAL Network has been paying a dividend for less than 10 years and during this time payments have been volatile (annual drop of over 20%).
  • ZEAL Network has only been paying a dividend for 4 years, and since then dividends per share have fallen.
Current Payout to shareholders
What portion of ZEAL Network's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (3.3x coverage).
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess ZEAL Network's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can ZEAL Network afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. ZEAL Network has a total score of 3/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of ZEAL Network's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Helmut Becker
COMPENSATION €1,638,000
AGE 49
TENURE AS CEO 3.8 years
CEO Bio

Dr. Helmut Becker, Ph.D. has been the Chief Executive Officer at ZEAL Network SE since August 2015. He has also been its Member of Executive Board since June 1, 2013. Dr. Becker served as the Chief Marketing Officer at ZEAL Network SE (Alternate Name: Tipp24 SE) since June 1, 2013 until August 31, 2015. Dr. Becker served as the Head of Finance and Accounting at Thüga Aktiengesellschaft. Dr. Becker served as the Chief Marketing & Sales Officer of XING AG since September 2009. Dr. Becker served as strategy consultant at McKinsey. Dr. Becker served as a Member of Executive Board at XING AG since September 2009 and its Chief Commercial Officer since October 2009. He served as a Senior Director of Advertising and Internet Marketing at eBay Deutschland and Managing Director of eBay Advertising. He served as Managing Director of the eBay subsidiary Shopping.com Deutschland and Director of Strategy & Corporate Development at eBay. Dr. Becker serves as a Member of the Advisory Board at Mainova AG. Dr. Becker served as a Member of Supervisory Board at ZEAL Network SE from June 29, 2011 to June 1, 2013. Dr. Becker is an experienced internet executive, former strategy consultant and research physicist. He led product, marketing, sales and community for the social business network Xing. Dr. Becker holds his PhD in Applied Physics from Cambridge University.

CEO Compensation
  • Helmut's compensation has increased by more than 20% in the past year whilst earnings grew less than 20%.
  • Helmut's remuneration is higher than average for companies of similar size in Germany.
Management Team Tenure

Average tenure of the ZEAL Network management team in years:

4.3
Average Tenure
  • The tenure for the ZEAL Network management team is about average.
Management Team

Helmut Becker

TITLE
CEO & Member of Executive Board
COMPENSATION
€2M
AGE
49
TENURE
3.8 yrs

Jonas Mattsson

TITLE
CFO & Member of Executive Board
COMPENSATION
€947K
TENURE
4.3 yrs

Frank Hoffmann

TITLE
Investor Relations Manager

Sebastian Blohm

TITLE
Global Head of External and Legal Affairs
AGE
42
TENURE
6.3 yrs

Matt Drage

TITLE
Head of Communications
Board of Directors Tenure

Average tenure and age of the ZEAL Network board of directors in years:

6
Average Tenure
47
Average Age
  • The tenure for the ZEAL Network board of directors is about average.
Board of Directors

Leslie-Ann Reed

TITLE
Vice-Chair of Supervisory Board
COMPENSATION
€126K
AGE
58
TENURE
1.9 yrs

Jens Schumann

TITLE
Member of Supervisory Board
COMPENSATION
€68K
AGE
45
TENURE
7.9 yrs

Oliver Jaster

TITLE
Member of Supervisory Board
COMPENSATION
€65K
AGE
48
TENURE
11.4 yrs

Thorsten Hehl

TITLE
Member of Supervisory Board
COMPENSATION
€64K
AGE
46
TENURE
6 yrs

Bernd Schiphorst

TITLE
Member of Supervisory Board
COMPENSATION
€49K
TENURE
6 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess ZEAL Network's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. ZEAL Network has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Why ZEAL Network SE (ETR:TIM) Looks Like A Quality Company

View our latest analysis for ZEAL Network How Do I Calculate Return On Equity? … The formula for return on equity is: Return on Equity = Net Profit ÷ Shareholders' Equity Or for ZEAL Network: 21% = €27m ÷ €130m (Based on the trailing twelve months to March 2019.) Most readers would understand what net profit is, but it’s worth explaining the concept of shareholders’ equity. … Combining ZEAL Network's Debt And Its 21% Return On Equity Although ZEAL Network does use a little debt, its debt to equity ratio of just 0.063 is very low.

Simply Wall St -

Why You Should Like ZEAL Network SE’s (ETR:TIM) ROCE

Specifically, we're going to calculate its Return On Capital Employed (ROCE), in the hopes of getting some insight into the business. … Return On Capital Employed (ROCE): What is it? … ROCE measures the amount of pre-tax profits a company can generate from the capital employed in its business.

Simply Wall St -

ZEAL Network SE (ETR:TIM): What Can We Expect In The Future?

In December 2018, ZEAL Network SE (ETR:TIM) released its most recent earnings announcement, whicha … showed

Simply Wall St -

What Percentage Of ZEAL Network SE (ETR:TIM) Shares Do Insiders Own?

A look at the shareholders of ZEAL Network SE (ETR:TIM) can tell us which group is most powerful. … With a market capitalization of €169m, ZEAL Network is a small cap stock, so it might not be well known by many institutional investors. … View our latest analysis for ZEAL Network

Simply Wall St -

ZEAL Network SE (ETR:TIM): Is It A Smart Long Term Opportunity?

On 31 December 2018, ZEAL Network SE (ETR:TIM) released its earnings update. … as a 11% rise in profits is expected in the upcoming year, … the higher past 5-year average growth rate of 38%.

Simply Wall St -

If You Had Bought ZEAL Network (ETR:TIM) Stock Five Years Ago, You'd Be Sitting On A 63% Loss, Today

At this point some shareholders may be questioning their investment in ZEAL Network SE (ETR:TIM), since the last five years saw the share price fall 63%. … While the share price declined over five years, ZEAL Network actually managed to increase EPS by an average of 4.3% per year. … We note that the dividend has fallen in the last five years, so that may have contributed to the share price decline.

Simply Wall St -

Why I Like ZEAL Network SE (ETR:TIM)

Attractive stocks have exceptional fundamentals. … In the case of ZEAL Network SE (ETR:TIM), there's … , dividend-paying company with a

Simply Wall St -

Why ZEAL Network SE (ETR:TIM) Is A Dividend Rockstar

Over the past 10 years ZEAL Network SE (ETR:TIM) has been paying dividends to shareholders. … The company currently pays out a dividend yield of 4.5% to shareholders, making it a relatively attractive dividend stock. … Does ZEAL Network tick all the boxes of a great dividend stock?

Simply Wall St -

Should You Care About ZEAL Network SE’s (ETR:TIM) Cash Levels?

If you are currently a shareholder in ZEAL Network SE (ETR:TIM), or considering investing in the stock, you need to examine how the business generates cash, and how it is reinvested. … I’ve analysed below, the health and outlook of ZEAL Network’s cash flow, which will help you understand the stock from a cash standpoint. … Free cash flow (FCF) is the amount of cash ZEAL Network has left after it pays off its expenses, including its net capital expenditures, which is what the company needs to spend each year to maintain or grow its business operations.

Simply Wall St -

A Look At The Fair Value Of ZEAL Network SE (ETR:TIM)

by taking the expected future cash flows and discounting them to their present value. … discounted cash flows (DCF). … If you are reading this and its not January 2019 then I highly recommend you check out the latest calculation for ZEAL Network by following the link below

Simply Wall St -

Company Info

Description

ZEAL Network SE engages in the online lottery business in Germany. It is also involved in the secondary lottery betting business, as well as sells instant win games. The company was formerly known as Tipp24 SE and changed its name to ZEAL Network SE in November 2014. ZEAL Network SE was founded in 1999 and is headquartered in London, the United Kingdom.

Details
Name: ZEAL Network SE
TIM
Exchange: XTRA
Founded: 1999
€435,867,120
22,352,160
Website: http://www.zeal-network.co.uk
Address: ZEAL Network SE
One New Change,
5th Floor,
London,
Greater London, EC4M 9AF,
United Kingdom
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
XTRA TIM Common Stock XETRA Trading Platform DE EUR 12. Oct 2005
DB TIM Common Stock Deutsche Boerse AG DE EUR 12. Oct 2005
LSE 0QJQ Common Stock London Stock Exchange GB EUR 12. Oct 2005
SWX TIM Common Stock SIX Swiss Exchange CH CHF 12. Oct 2005
BATS-CHIXE TIMD Common Stock BATS 'Chi-X Europe' GB EUR 12. Oct 2005
Number of employees
Current staff
Staff numbers
192
ZEAL Network employees.
Industry
Casinos and Gaming
Consumer Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/06/19 20:59
End of day share price update: 2019/06/19 00:00
Last estimates confirmation: 2019/06/09
Last earnings filing: 2019/05/09
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.