Loading...

Intralot Integrated Lottery Systems and Services

ATSE:INLOT
Snowflake Description

Mediocre balance sheet with weak fundamentals.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
INLOT
ATSE
€73M
Market Cap
  1. Home
  2. GR
  3. Consumer Services
Company description

Intralot S.A. Integrated Lottery Systems and Services supplies integrated gaming and transaction processing systems, game content, sports betting management, and interactive gaming services to state-licensed gaming organizations worldwide. The last earnings update was 5 days ago. More info.


Add to Portfolio Compare Print
INLOT Share Price and Events
7 Day Returns
-13.9%
ATSE:INLOT
0.2%
GR Hospitality
1.2%
GR Market
1 Year Returns
-60.5%
ATSE:INLOT
-0.6%
GR Hospitality
-7.5%
GR Market
INLOT Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Intralot Integrated Lottery Systems and Services (INLOT) -13.9% -3.3% 2% -60.5% -55.3% -78.4%
GR Hospitality 0.2% 6.1% 13.1% -0.6% 36% -14.9%
GR Market 1.2% 7.9% 20.7% -7.5% 18.1% -58.7%
1 Year Return vs Industry and Market
  • INLOT underperformed the Hospitality industry which returned -0.6% over the past year.
  • INLOT underperformed the Market in Greece which returned -7.5% over the past year.
Price Volatility
INLOT
Industry
5yr Volatility vs Market

Value

 Is Intralot Integrated Lottery Systems and Services 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 Intralot Integrated Lottery Systems and Services 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 Intralot Integrated Lottery Systems and Services.

ATSE:INLOT 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 34.9%
Perpetual Growth Rate 10-Year GR Government Bond Rate 4.9%

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 ATSE:INLOT
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year GR Govt Bond Rate 4.9%
Equity Risk Premium S&P Global 15%
Hospitality Unlevered Beta Simply Wall St/ S&P Global 0.98
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.976 (1 + (1- 29%) (1065.6%))
5.934
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
2
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 4.93% + (2 * 14.99%)
34.91%

Discounted Cash Flow Calculation for ATSE:INLOT using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Intralot Integrated Lottery Systems and Services 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.

ATSE:INLOT DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (EUR, Millions) Source Present Value
Discounted (@ 34.91%)
2019 7.37 Est @ -41.86% 5.47
2020 5.32 Est @ -27.82% 2.92
2021 4.36 Est @ -18% 1.78
2022 3.88 Est @ -11.12% 1.17
2023 3.63 Est @ -6.3% 0.81
2024 3.53 Est @ -2.93% 0.59
2025 3.51 Est @ -0.57% 0.43
2026 3.55 Est @ 1.08% 0.32
2027 3.62 Est @ 2.23% 0.24
2028 3.74 Est @ 3.04% 0.19
Present value of next 10 years cash flows €13.92
ATSE:INLOT DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= €3.74 × (1 + 4.93%) ÷ (34.91% – 4.93%)
€13.07
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= €13.07 ÷ (1 + 34.91%)10
€0.65
ATSE:INLOT Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= €13.92 + €0.65
€14.58
Equity Value per Share
(EUR)
= Total value / Shares Outstanding
= €14.58 / 156.96
€0.09
ATSE:INLOT Discount to Share Price
Calculation Result
Value per share (EUR) From above. €0.09
Current discount Discount to share price of €0.47
= -1 x (€0.47 - €0.09) / €0.09
-400.7%

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

  • The current share price of Intralot Integrated Lottery Systems and Services is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
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 Intralot Integrated Lottery Systems and Services's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Intralot Integrated Lottery Systems and Services's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
ATSE:INLOT PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in EUR €-0.38
ATSE:INLOT Share Price ** ATSE (2019-04-18) in EUR €0.47
Europe Hospitality Industry PE Ratio Median Figure of 109 Publicly-Listed Hospitality Companies 18.68x
Greece Market PE Ratio Median Figure of 96 Publicly-Listed Companies 14.55x

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

** Primary Listing of Intralot Integrated Lottery Systems and Services.

ATSE:INLOT PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= ATSE:INLOT Share Price ÷ EPS (both in EUR)

= 0.47 ÷ -0.38

-1.21x

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

  • Intralot Integrated Lottery Systems and Services is loss making, we can't compare its value to the Europe Hospitality industry average.
  • Intralot Integrated Lottery Systems and Services is loss making, we can't compare the value of its earnings to the Greece market.
Price based on expected Growth
Does Intralot Integrated Lottery Systems and Services's expected growth come at a high price?
Raw Data
ATSE:INLOT PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -1.21x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts
89.7%per year
Europe Hospitality Industry PEG Ratio Median Figure of 72 Publicly-Listed Hospitality Companies 1.42x
Greece Market PEG Ratio Median Figure of 19 Publicly-Listed Companies 1.1x

*Line of best fit is calculated by linear regression .

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

  • Unable to calculate PEG ratio for Intralot Integrated Lottery Systems and Services, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Intralot Integrated Lottery Systems and Services's assets?
Raw Data
ATSE:INLOT PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in EUR €0.04
ATSE:INLOT Share Price * ATSE (2019-04-18) in EUR €0.47
Greece Hospitality Industry PB Ratio Median Figure of 6 Publicly-Listed Hospitality Companies 0.95x
Greece Market PB Ratio Median Figure of 139 Publicly-Listed Companies 0.9x
ATSE:INLOT PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= ATSE:INLOT Share Price ÷ Book Value per Share (both in EUR)

= 0.47 ÷ 0.04

10.91x

* Primary Listing of Intralot Integrated Lottery Systems and Services.

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

  • Intralot Integrated Lottery Systems and Services is overvalued based on assets compared to the GR Hospitality industry average.
X
Value checks
We assess Intralot Integrated Lottery Systems and Services'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. Intralot Integrated Lottery Systems and Services has a total score of 0/6, 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 Intralot Integrated Lottery Systems and Services 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
89.7%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Intralot Integrated Lottery Systems and Services expected to grow at an attractive rate?
  • Unable to compare Intralot Integrated Lottery Systems and Services's earnings growth to the low risk savings rate as it is expected to be loss making during the next 1-3 years.
Growth vs Market Checks
  • Unable to compare Intralot Integrated Lottery Systems and Services's earnings growth to the Greece market average as it is expected to be loss making during the next 1-3 years.
  • Intralot Integrated Lottery Systems and Services's revenues are expected to decrease over the next 1-3 years, this is below the Greece market average.
Annual Growth Rates Comparison
Raw Data
ATSE:INLOT Future Growth Rates Data Sources
Data Point Source Value (per year)
ATSE:INLOT Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts 89.7%
ATSE:INLOT Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts -1%
Europe Hospitality Industry Earnings Growth Rate Market Cap Weighted Average 15.1%
Europe Hospitality Industry Revenue Growth Rate Market Cap Weighted Average 6.8%
Greece Market Earnings Growth Rate Market Cap Weighted Average 16.4%
Greece Market Revenue Growth Rate Market Cap Weighted Average 8.8%

*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
ATSE:INLOT Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 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.
ATSE:INLOT Future Estimates Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2020-12-31 854 -13 1
2019-12-31 840 -5 1
ATSE:INLOT Past Financials Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income *
2018-12-31 871 89 -59
2018-09-30 1,108 94 -47
2018-06-30 1,117 114 -46
2018-03-31 1,116 151 -59
2017-12-31 931 154 -64
2017-09-30 829 167 -64
2017-06-30 889 159 -75
2017-03-31 956 166 -71
2016-12-31 992 168 -74
2016-09-30 1,298 170 -38
2016-06-30 1,253 158 -34
2016-03-31 1,214 129 -44

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Intralot Integrated Lottery Systems and Services is not considered high growth as it is expected to be loss making for the next 1-3 years.
  • Intralot Integrated Lottery Systems and Services's revenue is expected to decrease over the next 1-3 years, this is not considered high growth.
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
ATSE:INLOT Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below

All data from Intralot Integrated Lottery Systems and Services Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

ATSE:INLOT Future Estimates Data
Date (Data in EUR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2020-12-31 -0.08 -0.08 -0.08 1.00
2019-12-31 -0.03 -0.03 -0.03 1.00
ATSE:INLOT Past Financials Data
Date (Data in EUR Millions) EPS *
2018-12-31 -0.38
2018-09-30 -0.30
2018-06-30 -0.29
2018-03-31 -0.37
2017-12-31 -0.41
2017-09-30 -0.40
2017-06-30 -0.47
2017-03-31 -0.45
2016-12-31 -0.47
2016-09-30 -0.24
2016-06-30 -0.22
2016-03-31 -0.28

*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 Intralot Integrated Lottery Systems and Services will efficiently use shareholders’ funds in the future (Return on Equity greater than 20%) as it is not expected to be profitable.
X
Future performance checks
We assess Intralot Integrated Lottery Systems and Services'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 Europe market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe 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.
Intralot Integrated Lottery Systems and Services has a total score of 0/6, 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 Intralot Integrated Lottery Systems and Services 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 Intralot Integrated Lottery Systems and Services'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.
  • Intralot Integrated Lottery Systems and Services does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare Intralot Integrated Lottery Systems and Services's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Intralot Integrated Lottery Systems and Services's 1-year growth to the Europe Hospitality industry average as it is not currently profitable.
Earnings and Revenue History
Intralot Integrated Lottery Systems and Services'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 Intralot Integrated Lottery Systems and Services Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

ATSE:INLOT Past Revenue, Cash Flow and Net Income Data
Date (Data in EUR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 870.83 -58.57 112.59 3.72
2018-09-30 1,108.12 -46.93 140.93 4.85
2018-06-30 1,117.11 -46.18 141.27 6.29
2018-03-31 1,115.90 -58.51 140.93 5.98
2017-12-31 930.60 -63.82 115.48 6.15
2017-09-30 828.78 -63.61 118.71 5.38
2017-06-30 889.38 -74.57 122.18 4.67
2017-03-31 955.52 -70.85 123.50 4.47
2016-12-31 991.55 -74.22 126.01 4.64
2016-09-30 1,297.99 -38.35 145.70 4.93
2016-06-30 1,253.40 -34.23 142.69 4.41
2016-03-31 1,214.44 -44.49 143.96 5.78
2015-12-31 1,235.47 -41.71 146.34 6.06
2015-09-30 1,418.62 -54.16 159.97 5.65
2015-06-30 1,566.60 -48.18 168.33 7.10
2015-03-31 1,733.47 -47.77 180.25 7.27
2014-12-31 1,853.16 -49.55 185.65 7.22
2014-09-30 1,788.98 -37.16 170.52 8.07
2014-06-30 1,727.70 -31.19 169.51 7.91
2014-03-31 1,629.38 -17.92 163.29 7.17
2013-12-31 1,539.43 -4.57 162.28 6.98
2013-09-30 1,453.02 5.48 164.73 8.56
2013-06-30 1,403.90 3.20 168.26 8.42
2013-03-31 1,382.55 6.83 164.91 9.48
2012-12-31 1,374.02 6.12 161.44 10.33
2012-09-30 1,346.82 8.01 161.99 10.50
2012-06-30 1,303.31 15.70 153.71 10.61

*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.
  • It is difficult to establish if Intralot Integrated Lottery Systems and Services has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if Intralot Integrated Lottery Systems and Services has efficiently used its assets last year compared to the Europe Hospitality industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if Intralot Integrated Lottery Systems and Services improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess Intralot Integrated Lottery Systems and Services'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.
Intralot Integrated Lottery Systems and Services has a total score of 0/6, 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 Intralot Integrated Lottery Systems and Services'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 Intralot Integrated Lottery Systems and Services's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Intralot Integrated Lottery Systems and Services is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Intralot Integrated Lottery Systems and Services's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Intralot Integrated Lottery Systems and Services'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.
  • Debt is not covered by short term assets, assets are 0.4x debt.
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 Intralot Integrated Lottery Systems and Services Company Filings, last reported 3 months ago.

ATSE:INLOT Past Debt and Equity Data
Date (Data in EUR Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 34.45 777.75 163.10
2018-09-30 40.62 749.84 152.03
2018-06-30 61.49 767.39 195.68
2018-03-31 60.08 751.63 224.21
2017-12-31 89.79 748.72 238.96
2017-09-30 142.78 986.97 489.98
2017-06-30 152.98 663.99 147.21
2017-03-31 171.58 669.49 160.55
2016-12-31 196.49 659.31 164.40
2016-09-30 189.15 926.60 392.79
2016-06-30 208.26 723.88 213.09
2016-03-31 179.29 736.80 253.54
2015-12-31 207.38 754.24 276.61
2015-09-30 225.70 756.38 272.32
2015-06-30 264.92 755.98 340.23
2015-03-31 334.81 781.55 388.71
2014-12-31 317.54 798.32 417.32
2014-09-30 329.92 600.78 200.01
2014-06-30 318.96 607.55 207.11
2014-03-31 331.34 554.10 150.26
2013-12-31 343.74 546.48 147.49
2013-09-30 371.44 583.16 153.79
2013-06-30 382.51 556.33 163.08
2013-03-31 391.36 524.04 143.61
2012-12-31 383.60 520.97 139.68
2012-09-30 375.16 523.61 118.05
2012-06-30 380.54 511.70 123.48
  • Intralot Integrated Lottery Systems and Services's level of debt (2257.9%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (159.1% vs 2257.9% today).
CASH RUNWAY ANALYSIS

For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.

  • Intralot Integrated Lottery Systems and Services has sufficient cash runway for more than 3 years based on current free cash flow.
  • Intralot Integrated Lottery Systems and Services has sufficient cash runway for more than 3 years if free cash flow continues to grow at historical rates of 29.1% each year.
X
Financial health checks
We assess Intralot Integrated Lottery Systems and Services'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. Intralot Integrated Lottery Systems and Services has a total score of 3/6, 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 Intralot Integrated Lottery Systems and Services'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
0%
Current annual income from Intralot Integrated Lottery Systems and Services dividends. Estimated to be 0% next year.
If you bought €2,000 of Intralot Integrated Lottery Systems and Services shares you are expected to receive €0 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?
  • Unable to evaluate Intralot Integrated Lottery Systems and Services's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Intralot Integrated Lottery Systems and Services's dividend against the top 25% market benchmark as the company has not reported any payouts.
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
ATSE:INLOT 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
Europe Hospitality Industry Average Dividend Yield Market Cap Weighted Average of 86 Stocks 3.3%
Greece Market Average Dividend Yield Market Cap Weighted Average of 51 Stocks 4.1%
Greece Minimum Threshold Dividend Yield 10th Percentile 1%
Greece Bottom 25% Dividend Yield 25th Percentile 1.6%
Greece Top 25% Dividend Yield 75th Percentile 4.7%

Industry and Market average data is calculated daily.

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

ATSE:INLOT Future Dividends Estimate Data
Date (Data in €) Dividend per Share (annual) Avg. No. Analysts
2020-12-31 0.00 1.00
2019-12-31 0.00 1.00
ATSE:INLOT Past Annualized Dividends Data
Date (Data in €) Dividend per share (annual) Avg. Yield (%)
2015-08-14 0.000 0.000
2015-05-28 0.000 0.000
2015-03-31 0.000 0.000
2014-11-10 0.000 0.000
2013-03-28 0.003 0.138
2012-03-30 0.004 0.310
2012-03-29 0.004 0.503
2011-03-30 0.005 0.459
2011-03-29 0.005 0.184
2010-06-10 0.150 5.370
2009-04-21 0.220 5.615

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

  • Unable to perform a dividend volatility check as Intralot Integrated Lottery Systems and Services has not reported any payouts.
  • Unable to verify if Intralot Integrated Lottery Systems and Services's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Intralot Integrated Lottery Systems and Services's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Intralot Integrated Lottery Systems and Services has not reported any payouts.
Future Payout to shareholders
  • No need to calculate the sustainability of Intralot Integrated Lottery Systems and Services's dividends in 3 years as they are not expected to pay a notable one for Greece.
X
Income/ dividend checks
We assess Intralot Integrated Lottery Systems and Services's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1%) - 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 Intralot Integrated Lottery Systems and Services afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Intralot Integrated Lottery Systems and Services has a total score of 0/6, 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 Intralot Integrated Lottery Systems and Services'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
Sokrates Kokkalis
AGE 79
TENURE AS CEO 0.1 years
CEO Bio

Mr. Sokrates P. Kokkalis has been Chief Executive Officer at Intralot S.A. Integrated Lottery Systems and Services since March 01, 2019. Mr. Kokkalis is the Founder of Intralot SA and serves as its Executive Chairman. Mr. Kokkalis founded the Kokkalis Foundation in 1998. He has been the Chairman of Intracom Holdings S.A. since 2018. Mr. Kokkalis serves as the President of the Board of Trustees of Athens Information Technology (AIT). He founded Intracom Holdings SA and served as its Chief Executive Officer and Managing Director. Mr. Kokkalis served as the President and Chairman at Intrasoft SA and INTRASOFT International S.A. Mr. Kokkalis took In charge of the Football team in 1993, one year after acquiring the Basketball Team of OLYMPIACOS. Since he became President of OLYMPIACOS experienced a renaissance after a very difficult period, winning 12 Championships, 5 Cups and 2 Super Cups in Football, as well as 5 Championships, 3 Cups and 1 European Cup in Basketball. He served as the Chairman and Executive Director of Intracom Holdings SA. He served as the Chairman and Executive Director of Hellas Online S.A. He serves as a Director of Olympiacos FC. Mr. Kokkalis serves as a Director of OAO Sitronics Concern. He served as a Director of JSC Sitronics. Mr. Kokkalis is a major sponsor of leading educational, cultural and business events in South Eastern Europe. In 1997, he was appointed John Harvard Fellow, after establishing the Kokkalis Program at the Kennedy School of Government at Harvard University, USA. He speaks English, German and Russian fluently and also speaks some Romanian, Italian and French. He holds a Master’s degree in Physics and Electronics from the University of Humboldt in Berlin (1963).

CEO Compensation
  • Insufficient data for Sokrates to compare compensation growth.
  • Insufficient data for Sokrates to establish whether their remuneration is reasonable compared to companies of similar size in Greece.
Management Team Tenure

Average tenure and age of the Intralot Integrated Lottery Systems and Services management team in years:

1.5
Average Tenure
51.5
Average Age
  • The average tenure for the Intralot Integrated Lottery Systems and Services management team is less than 2 years, this suggests a new team.
Management Team

Sokrates Kokkalis

TITLE
Chairman & CEO
AGE
79
TENURE
0.1 yrs

Andreas Chrysos

TITLE
Group Chief Financial Officer
TENURE
0.3 yrs

Maria Stergiou

TITLE
Group Chief Operations Officer

Nikolaos Pavlakis

TITLE
Group Accounting Director

Argirios Diamantis

TITLE
Group Chief Technology Officer
TENURE
2.8 yrs

Athanasios Chronas

TITLE
Chief Legal & Compliance Counsel
AGE
54

Christos Moumouris

TITLE
Managing Director of Asia Pacific
AGE
49

Lampros Klironomos

TITLE
Head of Internal Audit Department
TENURE
6.5 yrs

Sokrates Kokkalis

TITLE
Group Deputy CEO and Group Chief Products & Services Officer
AGE
34
Board of Directors Tenure

Average tenure and age of the Intralot Integrated Lottery Systems and Services board of directors in years:

2.6
Average Tenure
75
Average Age
  • The average tenure for the Intralot Integrated Lottery Systems and Services board of directors is less than 3 years, this suggests a new board.
Board of Directors

Constantinos Antonopoulos

TITLE
Vice Chairman

Sokrates Kokkalis

TITLE
Chairman & CEO
AGE
79

Nikos Nikolakopoulos

TITLE
Deputy CEO & Director
AGE
50
TENURE
0.3 yrs

Chrysostomos Sfatos

TITLE
Group Deputy CEO & Director
TENURE
0.3 yrs

Dimitrios Klonis

TITLE
Non-Executive Director
TENURE
24.3 yrs

Sotirios Filos

TITLE
Independent Non-Executive Director
AGE
82

Anastasios Tsoufis

TITLE
Independent Non-Executive Director
AGE
82

Ioannis Tsoukaridis

TITLE
Independent Non-Executive Director
AGE
71
TENURE
5 yrs

Alexandros-Stergios Manos

TITLE
Non-Executive Director
AGE
47
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 Intralot Integrated Lottery Systems and Services'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. Intralot Integrated Lottery Systems and Services 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

Does Intralot S.A. Integrated Lottery Systems and Services (ATH:INLOT) Have A High Beta?

Integrated Lottery Systems and Services (ATH:INLOT), then you might want to consider its beta (a measure of share price volatility) in order to understand how the stock could impact your portfolio. … Modern finance theory considers volatility to be a measure of risk, and there are two main types of price volatility. … Beta can be a useful tool to understand how much a stock is influenced by market risk (volatility).

Simply Wall St -

Does Intralot S.A. Integrated Lottery Systems and Services (ATH:INLOT) Have A Particularly Volatile Share Price?

Volatility is considered to be a measure of risk in modern finance theory. … Beta can be a useful tool to understand how much a stock is influenced by market risk (volatility). … Any stock with a beta of greater than one is considered more volatile than the market, while those with a beta below one are either less volatile or poorly correlated with the market.

Simply Wall St -

What Do You Get For Owning Intralot SA Integrated Lottery Systems and Services (ATH:INLOT)?

and looking to gauge the potential return on investment in Intralot SA Integrated Lottery Systems and Services (ATH:INLOT). … Therefore, looking at how efficiently Intralot Integrated Lottery Systems and Services is able to use capital to create earnings will help us understand your potential return. … Intralot Integrated Lottery Systems and Services's Return On Capital Employed

Simply Wall St -

Intralot SA Integrated Lottery Systems and Services (ATH:INLOT): Risks You Need To Consider Before Buying

If you're interested in Intralot SA Integrated Lottery Systems and Services (ATH:INLOT), then you might want to consider its beta (a measure of share price volatility) in order to understand how the stock could impact your portfolio. … Modern finance theory considers volatility to be a measure of risk, and there are two main types of price volatility. … Some investors use beta as a measure of how much a certain stock is impacted by market risk (volatility).

Simply Wall St -

Have Investors Priced In Intralot SA Integrated Lottery Systems and Services's (ATH:INLOT) Growth?

Intralot SA Integrated Lottery Systems and Services (ATH:INLOT), a hospitality company based in Greece,. … A question to answer is whether Intralot Integrated Lottery Systems and Services's current trading price of €0.86 reflective of the actual value of the? … Let’s take a look at Intralot Integrated Lottery Systems and Services’s outlook and value based on the most recent financial data to see if there are any catalysts for a price change

Simply Wall St -

When Will Intralot SA Integrated Lottery Systems and Services (ATH:INLOT) Breakeven?

Intralot SA Integrated Lottery Systems and Services's (ATH:INLOT):. … Integrated Lottery Systems and Services supplies integrated gaming and transaction processing systems, game content, sports betting management, and interactive gaming services to state-licensed gaming organizations worldwide. … View out our latest analysis for Intralot Integrated Lottery Systems and Services

Simply Wall St -

Interested In Intralot SA Integrated Lottery Systems and Services (ATSE:INLOT)? Here's What Its Recent Performance Looks Like

When Intralot SA Integrated Lottery Systems and Services (ATSE:INLOT) announced its most recent earnings (31 March 2018), I compared it against two factor: its historical earnings track record, and the performance of its industry peers on average. … Being able to interpret how well Intralot Integrated Lottery Systems and Services has done so far requires weighing its performance against a benchmark, rather than looking at a standalone number at a point in time. … Check out our latest analysis for Intralot Integrated Lottery Systems and Services?

Simply Wall St -

Is Intralot SA.'s (ATH:INLOT) Balance Sheet A Threat To Its Future?

Does INLOT generate enough cash through operations? … With this rise in debt, INLOT currently has €238.96M remaining in cash and short-term investments for investing into the business. … Moreover, INLOT has produced cash from operations of €154.03M over the same time period, resulting in an operating cash to total debt ratio of 20.57%, signalling that INLOT’s operating cash is sufficient to cover its debt.

Simply Wall St -

Intralot SA. (ATH:INLOT): Should The Recent Earnings Drop Worry You?

Today I will examine Intralot SA.'s (ATSE:INLOT) latest earnings update (30 September 2017) and compare these figures against its performance over the past couple of years, in addition to how the rest of INLOT's industry performed. … Check out our latest analysis for Intralot Was INLOT's recent earnings decline indicative of a tough track record? … To account for any quarterly or half-yearly updates, I use the ‘latest twelve-month’ data, which annualizes the most recent half-year data, or in some cases, the latest annual report is already the most recent financial year data.

Simply Wall St -

Company Info

Description

Intralot S.A. Integrated Lottery Systems and Services supplies integrated gaming and transaction processing systems, game content, sports betting management, and interactive gaming services to state-licensed gaming organizations worldwide. The company supplies hardware and software, including gaming machines, central computer systems, gaming software, communication systems, etc., as well as offers technical support services to lotteries. It is also involved in the design, organization, and/or management of games; advertising and sales promotion activities; establishment of sales network; and provision of risk management for fixed odds games, etc., as well as game operating services. The company was founded in 1992 and is based in Athens, Greece.

Details
Name: Intralot S.A. Integrated Lottery Systems and Services
INLOT
Exchange: ATSE
Founded: 1992
€72,987,200
156,961,721
Website: http://www.intralot.com
Address: Intralot S.A. Integrated Lottery Systems and Services
64, Kifissias Avenue & 3 Premetis Street,
Athens,
151 25,
Greece
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
ATSE INLOT Ordinary Shares The Athens Stock Exchange GR EUR 09. Nov 1999
OTCPK IRLT.F Ordinary Shares Pink Sheets LLC US USD 09. Nov 1999
DB 9IL Ordinary Shares Deutsche Boerse AG DE EUR 09. Nov 1999
LSE 0KA1 Ordinary Shares London Stock Exchange GB EUR 09. Nov 1999
OTCPK IRLT.Y ADR Pink Sheets LLC US USD 20. Nov 2008
Number of employees
Current staff
Staff numbers
3,021
Intralot Integrated Lottery Systems and Services employees.
Industry
Casinos and Gaming
Consumer Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/20 20:46
End of day share price update: 2019/04/18 00:00
Last estimates confirmation: 2019/04/15
Last earnings filing: 2019/04/15
Last earnings reported: 2018/12/31
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.