LOTTERY CORPORATION LIMITED (TLC)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

TLC - LOTTERY CORPORATION LIMITED

FNArena Sector : Gaming

Year End: June

GICS Industry Group : Consumer Services

Debt/EBITDA: 3.08

Index: ASX50 | ASX100 | ASX200 | ASX300 | ALL-ORDS

LAST PRICE	CHANGE +/-	CHANGE %	VOLUME
$5.13 20 Feb 2025	0.060 OPEN $5.10	1.18% HIGH $5.20	4,122,434 LOW $5.08

LAST PRICE

CHANGE +/-

CHANGE %

VOLUME

$5.13

20 Feb
2025

0.060

OPEN

$5.10

1.18%

HIGH

$5.20

4,122,434

LOW

$5.08

TARGET

$5.525

7.7% upside

Franking for last dividend paid out: 100%

OTHER COMPANIES IN THE SAME SECTOR
AGI . ALL . BBT . BET . JIN . LNW . PBH . PLY . SGR . SKC . TAH .

FNARENA'S MARKET CONSENSUS FORECASTS

Title	FY23 Actual	FY24 Actual	FY25 Forecast	FY26 Forecast
EPS (cps)	xxx	18.6	16.5	xxx
DPS (cps)	xxx	18.5	16.7	xxx
EPS Growth	xxx	56.4%	- 11.6%	xxx
DPS Growth	xxx	23.3%	- 9.9%	xxx
PE Ratio	xxx	N/A	30.6	xxx
Dividend Yield	xxx	N/A	3.3%	xxx
Div Pay Ratio(%)	xxx	99.4%	101.3%	xxx

Dividend yield today if purchased 3 years ago: N/A

DIVIDEND YIELD CALCULATOR

Past performance is no guarantee for the future. Investors should take into account that heavy swings in share price or exceptional circumstances (a la 2009) can have a significant impact on short term calculations and averages

Last ex-div: 28/08 - ex-div 10.50c (franking 100%)

HISTORICAL DATA ARE ALL IN AUD

Copyright © 2025 FactSet UK Limited. All rights reserved

Title	2022	2023	2024
EPS Basic	xxx	xxx	18.6
DPS All	xxx	xxx	18.5
Sales/Revenue	xxx	xxx	3,977.0 M
Book Value Per Share	xxx	xxx	16.3
Net Operating Cash Flow	xxx	xxx	492.8 M
Net Profit Margin	xxx	xxx	10.41 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title	2022	2023	2024
Return on Capital Employed	xxx	xxx	131.87 %
Return on Invested Capital	xxx	xxx	14.70 %
Return on Assets	xxx	xxx	9.48 %
Return on Equity	xxx	xxx	131.87 %
Return on Total Capital	xxx	xxx	24.63 %
Free Cash Flow ex dividends	xxx	xxx	154.3 M

Return on Capital Employed

Return on Invested Capital

Return on Assets

Return on Equity

Return on Total Capital

Free Cash Flow ex dividends

Title	2022	2023	2024
Short-Term Debt	xxx	xxx	12 M
Long Term Debt	xxx	xxx	2,467 M
Total Debt	xxx	xxx	2,480 M
Goodwill - Gross	xxx	xxx	2,083 M
Cash & Equivalents - Generic	xxx	xxx	604 M
Price To Book Value	xxx	xxx	31.07

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title	2022	2023	2024
Capex	xxx	xxx	68.5 M
Capex % of Sales	xxx	xxx	1.72 %
Cost of Goods Sold	xxx	xxx	911 M
Selling, General & Admin. Exp & Other	xxx	xxx	2,370 M
Research & Development	xxx	xxx	-
Investments - Total	xxx	xxx	565 M

Capex

Capex % of Sales

Cost of Goods Sold

Selling, General & Admin. Exp & Other

Research & Development

Investments - Total

EXPERT VIEWS
EXTRA COVERAGE

EXPERT VIEWS

Display All Commentary

Sentiment Indicator

0.8

No. Of Recommendations

BROKER	DATE	RATING	RECOMMENDATION	TARGET PRICE	% TO REACH TARGET	COMMENTARY
Morgans	xx/xx/xxxx	1	xxx	$xx.xx	xx.xx%	Broker commentary and detailed analysis is available for Full Members Only. Login above or Get a Free Trial
Macquarie	xx/xx/xxxx	1	xxxxxxxxxx	$xx.xx	xx.xx%	Broker commentary and detailed analysis is available for Full Members Only. Login above or Get a Free Trial
Citi	xx/xx/xxxx	1	xxx	$xx.xx	xx.xx%	Broker commentary and detailed analysis is available for Full Members Only. Login above or Get a Free Trial
UBS	20/02/2025	1	Buy	$5.80	13.06%	Following in-line 1H results for Lottery Corp, UBS raises its price target by 10c to $5.80. Buy. New FY25 opex guidance of -$310-320m was below guidance given at the FY24 result, observes the analyst, partly reflecting a lower 1H25 promotional spend but also operating efficiency initiatives. The broker remains positive on the medium-to-long term growth formula for Lottery Corp earnings, leading to high-single-digit or low-double-digit EPS growth. FORECAST UBS forecasts a full year FY25 EPS of 17.00 cents. UBS forecasts a full year FY26 EPS of 20.00 cents.
Morgan Stanley	xx/xx/xxxx	3	xxxxx-xxxxxx	$xx.xx	xx.xx%	Broker commentary and detailed analysis is available for Full Members Only. Login above or Get a Free Trial
Ord Minnett	xx/xx/xxxx	1	xxx	$xx.xx	xx.xx%	Broker commentary and detailed analysis is available for Full Members Only. Login above or Get a Free Trial

Access Stockbroker Research History >

EXTRA COVERAGE

Display All Commentary

No. Of Recommendations

Please note: unlike Broker Call Report, BC Extra is not updated daily. The info you see might not be the latest. FNArena does its best to update ASAP.

BROKER	DATE	RATING	RECOMMENDATION	TARGET PRICE	% TO REACH TARGET	COMMENTARY
Goldman Sachs	xx/xx/xxxx	3	xxxxxxx	$xx.xx	xx.xx%	Broker commentary and detailed analysis is available for Full Members Only. Login above or Get a Free Trial
Jarden	28/01/2025	2	Upgrade to Overweight from Neutral	$5.05	-1.56%	Ahead of Lottery Corp's 1H25 result, Jarden has marked to market reduced jackpot activity and base games which returned to growth following a -5% turnover drop in FY24. The broker now sees a -4% downside risk to consensus 1H25 turnover of $3.4bn (Jarden's estimate is $3.3bn). Beyond FY25, the broker assumes reversion to long-term growth of 4-5%. Target price lifts slightly to $5.05 from $5.00 but rating upgraded to Overweight from Neutral. FORECAST Jarden forecasts a full year FY25 dividend of 16.00 cents and EPS of 15.70 cents. Jarden forecasts a full year FY26 dividend of 17.00 cents and EPS of 18.70 cents.

BROKER

DATE

RATING

RECOMMENDATION

TARGET PRICE

% TO REACH TARGET

COMMENTARY

Goldman Sachs

xx/xx/xxxx

xxxxxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Jarden

28/01/2025

Upgrade to Overweight from Neutral

$5.05

-1.56%

Ahead of Lottery Corp's 1H25 result, Jarden has marked to market reduced jackpot activity and base games which returned to growth following a -5% turnover drop in FY24.

The broker now sees a -4% downside risk to consensus 1H25 turnover of $3.4bn (Jarden's estimate is $3.3bn). Beyond FY25, the broker assumes reversion to long-term growth of 4-5%.

Target price lifts slightly to $5.05 from $5.00 but rating upgraded to Overweight from Neutral.

FORECAST
Jarden forecasts a full year FY25 dividend of 16.00 cents and EPS of 15.70 cents.
Jarden forecasts a full year FY26 dividend of 17.00 cents and EPS of 18.70 cents.

Access Extra Coverage Research History >

TLC STOCK CHART

FNArena News on TLC

1	FNArena Corporate Results Monitor – 22-02-2025 2:00 PM - Australia

2	Rudi’s View: Best Ideas & Conviction Calls Feb 20 2025 - Rudi's View

3	FNArena Corporate Results Monitor – 20-02-2025 Feb 20 2025 - Australia

4	Rudi’s View: AGL Energy, Bega Cheese, BRG, Harvey Norman, Imdex & Superloop Feb 06 2025 - Rudi's View

5	In Case You Missed It – BC Extra Upgrades & Downgrades – 31-01-25 Jan 31 2025 - Weekly Reports

Latest Gaming News

1	Aristocrat Grows From Strength To Strength Nov 19 2024 - Australia

2	Not All Gaming Stocks Are Winners Jul 17 2024 - Australia

3	Jumbo’s FY25 Growth Potential Under A Cloud Jul 10 2024 - Small Caps

4	Will Aristocrat Win The US$1bn Jackpot? Jul 01 2024 - Australia

5	Meet Light & Wonder, The New Star In Gaming Jun 20 2024 - Australia

6	Aristocrat Leisure’s $2.9bn Shareholder Windfall May 22 2024 - Australia

7	Aristocrat Leisure: Breaking Out Feb 27 2024 - Technicals

8	Aristrocrat Set To Extend US Market Share Jul 27 2023 - Australia

9	Regulatory Risk On The Rise For Endeavour Group Jul 18 2023 - Australia

10	Roll Of The Dice; Recession Proof Gambling Jul 05 2023 - Australia

Dividend Yield Today On Last Actual Payout :	3.68
Estimated Dividend Growth (Average Of Past Three Years)	%
Amount Invested	$
Tell Me The Dividend After This Many Years

	Yield	Yield on investment
This Year
Year 1
Year 2
Year 3
Year 4
Year

Get 2 Weeks free trial

Sign Up

Member Login

LOTTERY CORPORATION LIMITED (TLC)
Share Price Analysis and Chart