Greek Organization of Football Prognostics S.A. (OPAP) - Net Assets
Based on the latest financial reports, Greek Organization of Football Prognostics S.A. (OPAP) has net assets worth €427.21 Million EUR (≈ $499.45 Million USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (€2.18 Billion ≈ $2.55 Billion USD) and total liabilities (€1.75 Billion ≈ $2.05 Billion USD). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off. Check financial resilience of Greek Organization of Football Prognosti to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | €427.21 Million |
| % of Total Assets | 19.58% |
| Annual Growth Rate | -9.2% |
| 5-Year Change | -53.1% |
| 10-Year Change | -60.16% |
| Growth Volatility | 17.53 |
Greek Organization of Football Prognostics S.A. - Net Assets Trend (2014–2025)
This chart illustrates how Greek Organization of Football Prognostics S.A.'s net assets have evolved over time, based on quarterly financial data. Also explore Greek Organization of Football Prognosti (OPAP) total assets for the complete picture of this company's asset base.
Annual Net Assets for Greek Organization of Football Prognostics S.A. (2014–2025)
The table below shows the annual net assets of Greek Organization of Football Prognostics S.A. from 2014 to 2025. For live valuation and market cap data, see Greek Organization of Football Prognosti (OPAP) total market value.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | €427.21 Million ≈ $499.45 Million |
-29.90% |
| 2024-12-31 | €609.38 Million ≈ $712.43 Million |
-21.35% |
| 2023-12-31 | €774.76 Million ≈ $905.78 Million |
-25.70% |
| 2022-12-31 | €1.04 Billion ≈ $1.22 Billion |
+14.48% |
| 2021-12-31 | €910.86 Million ≈ $1.06 Billion |
+22.83% |
| 2020-12-31 | €741.58 Million ≈ $866.99 Million |
-1.62% |
| 2019-12-31 | €753.79 Million ≈ $881.26 Million |
+4.29% |
| 2018-12-31 | €722.75 Million ≈ $844.98 Million |
+1.13% |
| 2017-12-31 | €714.71 Million ≈ $835.57 Million |
-33.34% |
| 2016-12-31 | €1.07 Billion ≈ $1.25 Billion |
-10.86% |
| 2015-12-31 | €1.20 Billion ≈ $1.41 Billion |
-2.61% |
| 2014-12-31 | €1.24 Billion ≈ $1.44 Billion |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Greek Organization of Football Prognostics S.A.'s total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 60.9% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | €419.58 Million | 99.14% |
| Other Components | €3.66 Million | 0.86% |
| Total Equity | €423.24 Million | 100.00% |
Greek Organization of Football Prognostics S.A. Competitors by Market Cap
The table below lists competitors of Greek Organization of Football Prognostics S.A. ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
CONVATEC GRP UNSP.ADR /4
F:2CVU
|
$5.07 Billion |
|
Cathay Biotech Inc
SHG:688065
|
$5.08 Billion |
|
Colliers International Group Inc Bats
TO:CIGI
|
$5.08 Billion |
|
UNIQA Insurance Group AG
VI:UQA
|
$5.08 Billion |
|
China Nonferrous Mining Corporation Limited
STU:3N4
|
$5.07 Billion |
|
Changchun High & New Technology Industries Group Inc
SHE:000661
|
$5.07 Billion |
|
Galenica Sante AG
SW:GALE
|
$5.07 Billion |
|
JYSKE BK. UNS.ADR 1/5 DK1
F:JYS
|
$5.07 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Greek Organization of Football Prognostics S.A.'s equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 579,413,000 to 423,237,000, a change of -156,176,000 (-27.0%).
- Net income of 483,417,000 contributed positively to equity growth.
- Dividend payments of 466,490,000 reduced retained earnings.
- Share repurchases of 91,000 reduced equity.
- Other factors decreased equity by 173,012,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €483.42 Million | +114.22% |
| Dividends Paid | €466.49 Million | -110.22% |
| Share Repurchases | €91.00K | -0.02% |
| Other Changes | €-173.01 Million | -40.88% |
| Total Change | €- | -26.95% |
Book Value vs Market Value Analysis
This analysis compares Greek Organization of Football Prognostics S.A.'s book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 10.25x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has increased from 5.31x to 10.25x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2018-12-31 | €2.28 | €12.10 | x |
| 2019-12-31 | €2.36 | €12.10 | x |
| 2020-12-31 | €2.18 | €12.10 | x |
| 2021-12-31 | €2.59 | €12.10 | x |
| 2022-12-31 | €2.88 | €12.10 | x |
| 2023-12-31 | €2.02 | €12.10 | x |
| 2024-12-31 | €1.62 | €12.10 | x |
| 2025-12-31 | €1.18 | €12.10 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Greek Organization of Football Prognostics S.A. utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 114.22%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 29.41%
- • Asset Turnover: 0.75x
- • Equity Multiplier: 5.16x
- Recent ROE (114.22%) is above the historical average (40.15%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2014 | 16.70% | 31.78% | 0.35x | 1.50x | €78.23 Million |
| 2015 | 18.14% | 33.70% | 0.37x | 1.47x | €94.54 Million |
| 2016 | 16.44% | 31.17% | 0.31x | 1.71x | €66.71 Million |
| 2017 | 17.65% | 8.67% | 0.81x | 2.52x | €54.68 Million |
| 2018 | 19.83% | 23.65% | 0.34x | 2.45x | €71.04 Million |
| 2019 | 26.85% | 12.49% | 0.72x | 2.97x | €127.00 Million |
| 2020 | 27.67% | 18.16% | 0.46x | 3.28x | €131.01 Million |
| 2021 | 28.48% | 16.86% | 0.57x | 2.97x | €168.34 Million |
| 2022 | 56.80% | 30.55% | 0.75x | 2.47x | €488.06 Million |
| 2023 | 55.13% | 28.44% | 0.68x | 2.84x | €334.25 Million |
| 2024 | 83.84% | 30.94% | 0.78x | 3.45x | €427.84 Million |
| 2025 | 114.22% | 29.41% | 0.75x | 5.16x | €441.09 Million |
Industry Comparison
This section compares Greek Organization of Football Prognostics S.A.'s net assets metrics with peer companies in the Gambling industry.
Industry Context
- Industry: Gambling
- Average net assets among peers: $-93,371,000
- Average return on equity (ROE) among peers: 0.00%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Greek Organization of Football Prognostics S.A. (OPAP) | €427.21 Million | 16.70% | 4.11x | $5.07 Billion |
| Intralot S.A. Integrated Lottery Systems and Services (INLOT) | $-93.37 Million | 0.00% | 0.00x | $2.01 Billion |
About Greek Organization of Football Prognostics S.A.
Organization of Football Prognostics S.A., together with its subsidiaries, operates and manages numerical lottery and sports betting games in Greece. The company operates through Lotteries, Betting (Land Based), Online Betting, Other Online Games, Instant & Passives, VLTs (video lottery terminals), Telecommunication & eMoney Services, and Other segments. It holds rights to conduct, manage, organi… Read more