Subscribe

The Lottery Corporation Limited (TLC.AX)

AUD5.54 -0.08 (-1.42%)
AU ASX Consumer Cyclical Gambling, Resorts & Casinos
Address 180 Ann Street 4000
Brisbane, QLD, AU
CEO Wayne Pickup
IPO 2022-05-24
ISIN AU0000219529

Explore sections of this company profile

Also trades on Australian Securities Exchange · TLC.AX (AUD) Other OTC · LTRCF (USD)
Description

The Lottery Corporation Limited is an Australian entity primarily involved in the lottery and keno industries. Its operations are conducted under the well-known brands The Lott and Keno. Customers can access its services both online and via an extensive network of around 7,200 retail locations. Previously, the organization traded as Tattersall's Holdings Limited. Established in 1881, its headquarters are situated in Brisbane, Australia.

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
AUD5.54 -0.08 (-1.42%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
5M
Beta
0.45
Float Shares
2.19B
Free Float %
98.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.12% +4.84% -1.81% -1.63% -0.91% +5.04% +8.18% +8.84% +15.32% +15.32% +15.32%
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
5.54
DCF (Unlevered) 4.29 -22.6%
DCF (Levered) 3.51 -36.7%

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) 60% Bullish
Rating 2026-05 Change
Strong Buy 5 0
Buy 4 0
Hold 6 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.20
Safe zone
Piotroski F-Score
7 / 9
Strong
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
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Gambling, Resorts & Casinos: +5.3%
    -6.3% Q4'25: -3.8% (vs Q4'23)
  • EPS growth Gambling, Resorts & Casinos: +9.4%
    -15.8% Q4'25: -20.4% (vs Q4'23)
  • FCF margin FCF growth · Gambling, Resorts & Casinos: +17.3%
    +12.4% Q4'25: +9.8% (vs Q4'23)
  • EBIT margin Gambling, Resorts & Casinos: +17.5%
    +17.7% Q4'25: +16.6% (vs Q4'23)
  • ROIC Gambling, Resorts & Casinos: +8.0%
    +20.0% Q4'25: +35.4% (vs Q4'23)
  • Share dilution Gambling, Resorts & Casinos: +0.3%
    -0.2% Q4'25: +0.1% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Gambling, Resorts & Casinos: 0.94×
    3.27× Q4'25: 1.82× (vs Q4'23)
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 (0.46) × ERP
WACC = 83% × Ke + 17% × Kd (5.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 4.29 Current price: 5.54
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 Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
15 Rev. Ana.
12 EPS Ana.
Jun 2027
15 Rev. Ana.
12 EPS Ana.
Jun 2028
13 Rev. Ana.
8 EPS Ana.
Jun 2029
9 Rev. Ana.
5 EPS Ana.
Jun 2030
12 Rev. Ana.
5 EPS Ana.
Revenue
3.28B
est: 3.50B (-6.3%)
3.50B
est: 3.55B (-1.4%)
3.98B
est: 3.99B (-0.3%)
3.73B
est: 3.68B (+1.2%)
3.79B
3.69B – 3.88B
+3.0% YoY
4.18B
4.12B – 4.30B
+10.1% YoY
4.34B
4.34B – 4.35B
+3.9% YoY
4.56B
4.47B – 4.68B
+5.0% YoY
4.84B
4.74B – 4.97B
+6.2% YoY
EBITDA
586.80M
est: 647.58M (-9.4%)
608.70M
est: 656.63M (-7.3%)
788.90M
est: 990.77M (-20.4%)
763.70M
est: 915.11M (-16.5%)
942.68M
917.09M – 962.98M
+3.0% YoY
1.04B
1.02B – 1.07B
+10.1% YoY
1.08B
1.08B – 1.08B
+3.9% YoY
1.13B
1.11B – 1.16B
+5.0% YoY
1.20B
1.18B – 1.23B
+6.2% YoY
EBIT
537.20M
est: 567.65M (-5.4%)
508.90M
est: 575.58M (-11.6%)
680.60M
est: 809.44M (-15.9%)
658.60M
est: 747.63M (-11.9%)
770.15M
749.24M – 786.73M
+3.0% YoY
848.13M
836.81M – 873.27M
+10.1% YoY
881.11M
880.11M – 882.12M
+3.9% YoY
925.00M
906.57M – 948.85M
+5.0% YoY
982.48M
962.92M – 1.01B
+6.2% YoY
Net Income
346.60M
est: 367.35M (-5.6%)
264.80M
est: 344.77M (-23.2%)
414.00M
est: 414.00M (+0.0%)
365.50M
est: 365.50M (+0.0%)
367.03M
348.44M – 380.76M
+0.4% YoY
392.93M
366.26M – 443.93M
+7.1% YoY
411.22M
389.15M – 444.53M
+4.7% YoY
463.78M
451.76M – 479.33M
+12.8% YoY
558.48M
544.01M – 577.19M
+20.4% YoY
SGA
570.10M
est: 253.28M (+125.1%)
160.50M
est: 256.82M (-37.5%)
188.00M
est: 288.62M (-34.9%)
205.00M
est: 266.58M (-23.1%)
274.61M
267.15M – 280.52M
+3.0% YoY
302.41M
298.37M – 311.38M
+10.1% YoY
314.17M
313.81M – 314.53M
+3.9% YoY
329.82M
323.25M – 338.32M
+5.0% YoY
350.32M
343.34M – 359.35M
+6.2% YoY
EPS
0.16
est: 0.17 (-3.1%)
0.12
est: 0.16 (-23.5%)
0.19
est: 0.18 (+3.1%)
0.16
est: 0.16 (+0.5%)
0.16
0.16 – 0.17
+3.3% YoY
0.18
0.16 – 0.20
+9.0% YoY
0.19
0.17 – 0.20
+4.5% YoY
0.21
0.20 – 0.22
+11.3% YoY
0.25
0.24 – 0.26
+20.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-28 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-27 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-26 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-25 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-22 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-21 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-20 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-19 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-18 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-15 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-14 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-13 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-12 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-11 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-08 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-07 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-06 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-05 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-04 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-01 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-04-30 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-04-29 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-04-28 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-04-27 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-04-24 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-04-23 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-04-22 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-04-21 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-04-20 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-04-17 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-04-16 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
777.08M
OE per share TTM
0.35
Owner's Yield
6.44%
Maintenance CapEx ratio
26.14%
Maint CapEx / Avg PPE
2.8%

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 190 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares Edge MSCI Australia Minimum Volatility ETF MVOL.AX 1.64% 346.9K 0.30%
2 VanEck - Australian Equal Weight ETF MVW.AX 1.36% 30.28M 0.35%
3 BetaShares - Australian Ex-20 Portfolio Diversifier ETF EX20.AX 1.26% 5.77M 0.25%
4 Vanguard Australian Shares High Yield ETF VHY.AX 1.15% 60.94M 0.25%
5 Desjardins RI Developed ex-USA exCanada Multifactor - Net-Zero Emissions DRFD.TO 1.05% 2.40M 0.45%
6 BetaShares - Geared Australian Equities Complex ETF GEAR.AX 0.98% 4.27M 0.78%
7 UBS MSCI Australia UCITS ETF hGBP acc AUGA.L 0.60% 3.14M 0.43%
8 UBS MSCI Australia UCITS ETF AUD dis AUAD.L 0.60% 3.14M 0.40%
9 iShares MSCI Australia UCITS ETF IAUS.L 0.60% 3.51M 0.50%
10 iShares MSCI Australia ETF EWA 0.60% 7.94M 0.50%

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
219.5K
Shares Outstanding
2.23B

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
Wayne Pickup MD, Chief Executive Officer & Director 2M male
Adam Newman CFO & Interim Company Secretary 1M male
Andrew Shepherd Chief Customer & Marketing Officer 850.2K male
Callum Mulvihill Chief Commercial Officer 827.0K male
Loren Somerville Chief Information Officer female
Antony Moore Chief Channel Officer male
Nicholas Allton Chief Legal & Risk Officer and Company Secretary male
Rick Wallace Senior Manager Corporate Affairs
Rob Ure Chief Corporate Development Officer male
Michelle Williams Chief People Officer female
Chris Richardson General Manager of Investor Relations & Treasury 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