Subscribe

ZEAL Network SE (TIMA.DE)

EUR44.00 -0.70 (-1.57%)
DE XETRA Consumer Cyclical Gambling, Resorts & Casinos
Address Strassenbahnring 11 20251
Hamburg, BW, DE
CEO Stefan Tweraser
IPO 1998-12-16
ISIN DE000ZEAL241

Explore sections of this company profile

Also trades on Deutsche Börse · TIMA.DE (EUR) London Stock Exchange · 0QJQ.L (EUR)
Description

ZEAL Network SE engages in the online lottery brokerage business in Germany. The company operates through three segments: Germany, ONCE, and ZEAL Ventures. The company’s lottery products include LOTTO 6aus49, Spiel 77, Super 6, Eurojackpot, GlücksSpirale, Keno, lotterys clubs, instant lotteries, and Deutsche Fernsehlotterie, as well as charity lotteries comprises freiheit+ and Traumhausverlosung. It also engages in the operation of portals, such as Lotto24 and Tipp24 online lottery brokerage business; operation of games; and online lottery operation for the national organizations, as well as invests in lottery-related start-ups. 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 Hamburg, Germany.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR44.00 -0.70 (-1.57%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2.3K
Beta
0.27
Float Shares
10.64M
Free Float %
50.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.01% +0.41% -0.81% -0.41% -1.81% -3.56% +4.27% +38.24% +31.71% +30.55% +800.37%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
44.00
DCF (Unlevered) 234.04 +431.9%
DCF (Levered) 389.86 +786.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 5 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.37
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Gambling, Resorts & Casinos: +5.3%
    +16.1% Q1'26: +6.2% (vs Q1'25)
  • EPS growth Gambling, Resorts & Casinos: +9.4%
    -26.7% Q1'26: -17.0% (vs Q1'25)
  • FCF margin FCF growth · Gambling, Resorts & Casinos: +17.3%
    +22.9% Q1'26: -2.0% (vs Q1'25)
  • EBIT margin Gambling, Resorts & Casinos: +17.5%
    +26.8% Q1'26: +24.2% (vs Q1'25)
  • ROIC Gambling, Resorts & Casinos: +8.0%
    +21.8% Q1'26: +17.1% (vs Q1'25)
  • Share dilution Gambling, Resorts & Casinos: +0.3%
    -2.4% Q1'26: +1.8% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Gambling, Resorts & Casinos: 0.94×
    1.31× Q1'26: 1.37× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.31) × ERP
WACC = 92% × Ke + 8% × Kd (5.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 234.04 Current price: 44.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2009
actual
Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
5 Rev. Ana.
5 EPS Ana.
Dec 2027
5 Rev. Ana.
5 EPS Ana.
Dec 2028
4 Rev. Ana.
5 EPS Ana.
Revenue
89.55M
est: 76.73M (+16.7%)
104.37M
est: 103.19M (+1.1%)
155.23M
est: 133.95M (+15.9%)
142.73M
est: 140.54M (+1.6%)
129.93M
est: 129.23M (+0.5%)
140.70M
est: 141.15M (-0.3%)
88.96M
est: 110.82M (-19.7%)
112.94M
est: 112.94M (+0.0%)
134.30M
est: 137.90M (-2.6%)
154.75M
est: 158.50M (-2.4%)
113.48M
est: 113.48M (+0.0%)
87.02M
est: 86.93M (+0.1%)
83.59M
est: 86.48M (-3.3%)
105.20M
est: 105.20M (+0.0%)
116.05M
est: 138.41M (-16.2%)
188.20M
est: 181.32M (+3.8%)
218.45M
est: 214.19M (+2.0%)
253.42M
242.30M – 258.86M
+18.3% YoY
286.03M
268.64M – 292.77M
+12.9% YoY
320.04M
319.08M – 320.99M
+11.9% YoY
EBITDA
28.07M
est: 20.55M (+36.6%)
36.18M
est: 37.49M (-3.5%)
60.02M
est: 43.95M (+36.6%)
64.19M
est: 60.76M (+5.7%)
5.23M
est: 61.59M (-91.5%)
27.00M
est: 26.66M (+1.3%)
50.27M
est: 10.35M (+385.6%)
38.91M
est: 4.36M (+792.9%)
26.82M
est: 39.41M (-32.0%)
39.34M
est: 30.97M (+27.0%)
18.10M
est: 27.96M (-35.3%)
20.60M
est: 10.93M (+88.6%)
26.84M
est: 12.92M (+107.8%)
32.24M
est: 14.67M (+119.7%)
33.11M
est: 42.88M (-22.8%)
61.87M
est: 56.06M (+10.4%)
67.16M
est: 66.36M (+1.2%)
78.51M
75.07M – 80.20M
+18.3% YoY
88.62M
83.23M – 90.71M
+12.9% YoY
99.15M
98.86M – 99.45M
+11.9% YoY
EBIT
25.24M
est: 14.53M (+73.7%)
33.32M
est: 30.89M (+7.8%)
53.03M
est: 39.33M (+34.8%)
57.14M
est: 54.45M (+4.9%)
19.16M
est: 53.40M (-64.1%)
12.69M
est: 20.74M (-38.8%)
20.72M
est: 14.72M (+40.8%)
36.75M
est: 53.34M (-31.1%)
25.57M
est: 36.90M (-30.7%)
38.19M
est: 29.38M (+30.0%)
8.72M
est: 27.60M (-68.4%)
8.18M
est: 6.12M (+33.5%)
18.15M
est: 7.24M (+150.7%)
23.51M
est: 8.23M (+185.8%)
23.86M
est: 33.19M (-28.1%)
53.68M
est: 43.39M (+23.7%)
58.47M
est: 51.36M (+13.8%)
60.77M
58.11M – 62.08M
+18.3% YoY
68.59M
64.42M – 70.21M
+12.9% YoY
76.75M
76.52M – 76.98M
+11.9% YoY
Net Income
17.48M
est: 10.77M (+62.3%)
19.55M
est: 23.40M (-16.5%)
36.34M
est: 25.44M (+42.8%)
40.89M
est: 38.09M (+7.4%)
10.19M
est: 38.66M (-73.6%)
5.32M
est: 10.85M (-51.0%)
1.35M
est: 4.09M (-67.1%)
25.95M
est: 1.68M (+1,449.3%)
17.18M
est: 26.34M (-34.8%)
26.66M
est: 20.05M (+33.0%)
1.46M
est: 19.21M (-92.4%)
8.16M
est: 986.2K (+727.6%)
10.79M
est: 1.17M (+825.2%)
15.96M
est: 12.17M (+31.2%)
12.85M
est: 43.87M (-70.7%)
58.39M
est: 49.54M (+17.9%)
41.71M
est: 37.17M (+12.2%)
40.74M
39.61M – 42.61M
+9.6% YoY
50.98M
48.71M – 51.46M
+25.1% YoY
59.10M
55.02M – 63.28M
+15.9% YoY
SGA
est: 19.75M (-100.0%)
est: 10.03M (-100.0%)
7.81M
est: 14.93M (-47.7%)
5.92M
est: 62.43M (-90.5%)
6.77M
est: 37.52M (-82.0%)
10.73M
est: 40.53M (-73.5%)
9.96M
est: 35.09M (-71.6%)
14.83M
est: 12.39M (+19.7%)
19.13M
est: 15.05M (+27.1%)
19.67M
est: 22.32M (-11.9%)
21.71M
est: 14.17M (+53.2%)
32.18M
est: 14.66M (+119.5%)
22.36M
est: 17.33M (+29.0%)
34.13M
est: 19.69M (+73.3%)
36.02M
est: 44.98M (-19.9%)
56.91M
est: 58.80M (-3.2%)
91.79M
est: 69.60M (+31.9%)
82.35M
78.74M – 84.12M
+18.3% YoY
92.95M
87.30M – 95.14M
+12.9% YoY
104.00M
103.69M – 104.31M
+11.9% YoY
EPS
2.26
est: 1.61 (+40.2%)
2.53
est: 1.53 (+65.2%)
4.55
est: 2.36 (+92.5%)
5.12
est: 5.01 (+2.2%)
1.23
est: 1.72 (-28.5%)
0.63
est: 0.86 (-27.0%)
0.16
est: 2.35 (-93.2%)
3.09
est: 2.88 (+7.1%)
2.04
est: 1.69 (+20.7%)
3.19
est: 3.03 (+5.3%)
0.09
est: 0.08 (+1.7%)
0.37
est: 0.32 (+14.4%)
0.48
est: 0.54 (-11.3%)
0.72
est: 0.66 (+9.6%)
0.59
est: 2.04 (-71.1%)
2.70
est: 2.40 (+12.7%)
1.98
est: 1.80 (+10.2%)
1.96
1.88 – 2.02
+8.9% YoY
2.37
2.31 – 2.44
+21.2% YoY
2.79
2.61 – 3.00
+17.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-07 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-06 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-05 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-04 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-30 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-29 B+ 3/5 3/5 5/5 5/5 2/5 2/5 2/5
2026-04-28 B+ 3/5 3/5 5/5 5/5 2/5 2/5 2/5
2026-04-27 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-24 B+ 3/5 3/5 5/5 5/5 2/5 2/5 2/5
2026-04-23 B+ 3/5 3/5 5/5 5/5 1/5 2/5 2/5
2026-04-22 B+ 3/5 3/5 5/5 5/5 1/5 2/5 2/5
2026-04-21 B+ 3/5 3/5 5/5 5/5 1/5 2/5 2/5
2026-04-20 B+ 3/5 3/5 5/5 5/5 1/5 2/5 2/5
2026-04-17 B+ 3/5 3/5 5/5 5/5 1/5 2/5 2/5
2026-04-16 B+ 3/5 3/5 5/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
61.03M
OE per share TTM
2.90
Owner's Yield
5.71%
Maintenance CapEx ratio
0.77%
Maint CapEx / Avg PPE
3.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 6 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional International Sustainability Core 1 ETF DFSI 0.00% 33.4K 0.24%
2 Dimensional - International Small Cap ETF DFIS 0.00% 167.1K 0.39%
3 Dimensional - International Vector Equity ETF DXIV 0.00% 4.2K 0.53%
4 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 81.1K 0.28%
5 Dimensional - International Core Equity 2 ETF DFIC 0.00% 81.1K 0.22%
6 Dimensional - International Core Equity Market ETF DFAI 0.00% 0.18%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
220.7K
Shares Outstanding
21.10M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Paul Dingwitz Chief Technology Officer & Member of Management Board 665.0K male
Stefan Tweraser Chief Executive Officer & Chairman of Management Board 574.0K
Andrea Behrendt Chief Financial Officer & Member of Management Board 384.6K female
Frank Hoffmann Senior Investor Relations Manager male
Matt Drage Head of Communications
Yvonne Grobbels Director of People & Culture
Carsten Muth General Councel & Compliance Officer male
Dirk Reiche Investment Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits