Market cap
$23,946 Mln
Revenue (TTM)
$13,604 Mln
P/E Ratio
15.2
P/B Ratio
40.8
Div. Yield
3.2 %
| Las Vegas Sands (LVS) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
23,946 | 7,253 | 5,929 | 6,500 | 5,147 |
Revenue ($ Mln) |
13,604 | 17,723 | 11,719 | 3,005 | 4,084 |
Net Profit ($ Mln) |
1,639.00 | 694.46 | -533.00 | 451.80 | 502.11 |
Net Margin (%) |
12.05 | 3.92 | -4.55 | 15.04 | 12.29 |
RoE (%) |
-- | 18.99 | -17.93 | 36.41 | 20.30 |
Price to Earnings |
15.15 | 11.09 | -- | 14.66 | 10.69 |
Price-To-Book |
40.77 | 2.73 | 1.81 | 4.71 | 2.09 |
Income Statement ($ Mln)
| Las Vegas Sands (LVS) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
13,604.00 | 17,722.87 | 11,719.00 | 3,004.90 | 4,084.26 |
|
Cost of Revenue
|
6,815.00 | 9,992.13 | 5,900.00 | 1,889.20 | 2,566.47 |
|
Gross Profit
|
6,481.00 | 7,790.13 | 5,743.00 | 982.60 | 1,724.49 |
|
Operating Expenses
|
3,762.00 | 6,482.17 | 3,804.00 | 346.50 | 663.42 |
|
Operating Profit (EBIT)
|
3,027.00 | 1,248.57 | 2,015.00 | 769.20 | 854.37 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
2,214.00 | 844.66 | -486.00 | 635.30 | 612.23 |
|
Provision for Tax
|
224.00 | 13.88 | -20.00 | 178.80 | 115.59 |
|
Profit after Tax (Net Income)
|
1,639.00 | 694.46 | -533.00 | 451.80 | 502.11 |
|
Minority Interest
|
-202.00 | -225.49 | -67.00 | -1.20 | 4.13 |
|
Consolidated Profit
|
395.00 | 299.23 | 0.00 | 0.00 | 140.40 |
Liabilities ($ Mln)
| Las Vegas Sands (LVS) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
-344.00 | 2,504.41 | 3,277.00 | 1,379.00 | 2,449.99 |
|
Minority Interest
|
-202.00 | -225.49 | -67.00 | -1.20 | 4.13 |
|
Non-Current Liabilities
|
14,912.00 | 32,711.95 | 25,740.00 | 4,742.00 | 2,785.44 |
|
Current Liabilities
|
4,621.00 | 3,384.86 | 2,185.00 | 1,322.00 | 1,431.77 |
|
Total Liabilities
|
21,920.00 | 41,373.79 | 31,639.00 | 7,484.50 | 6,574.69 |
Assets ($ Mln)
| Las Vegas Sands (LVS) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
15,599.00 | 35,285.27 | 29,569.00 | 7,049.00 | 6,193.65 |
|
Current Assets
|
3,819.00 | 4,188.80 | 1,802.00 | 418.00 | 469.02 |
|
Total Assets
|
21,920.00 | 41,373.79 | 31,639.00 | 7,484.50 | 6,574.69 |
|
Total Debt*
|
15,444.00 | 29,418.74 | 24,746.00 | 4,731.00 | 3,287.30 |
|
Net Current Assets
|
-802.00 | 803.94 | -383.00 | -904.00 | 0.00 |
Cashflow ($ Mln)
| Las Vegas Sands (LVS) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
3,023.00 | 2,736.65 | 1,325.00 | 769.80 | 976.68 |
|
Cash Flow from Investing Activities
|
-1,217.00 | -1,348.06 | -594.00 | -471.50 | 1,042.82 |
|
Cash from Financing Activities
|
-1,643.00 | -1,731.09 | -763.00 | -262.50 | -1,982.29 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Las Vegas Sands (LVS) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
9.47 | 0.44 | -1.69 | 6.22 | 34.03 |
|
ROE (%)
|
72.73 | 18.99 | -17.93 | 36.41 | 20.30 |
|
ROA (%)
|
6.53 | 1.59 | -1.58 | 5.33 | 6.87 |
|
EBIT Margin (%)
|
21.82 | 6.47 | 15.45 | 30.68 | 17.90 |
|
Net Margin (%)
|
12.05 | 3.92 | -4.55 | 15.04 | 12.29 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Las Vegas Sands (LVS) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
10.93 | 2.57 | 3.08 | 4.18 | 0.33 |
|
EBIT Growth (%)
|
3.85 | 41.52 | -16.85 | 17.41 | -71.67 |
|
Net Profit Growth (%)
|
5.33 | 896.61 | -121.16 | 12.05 | -73.18 |
|
EPS Growth (%)
|
11.68 | 1,460.46 | -127.85 | 16.48 | -71.02 |
|
Book Value Growth (%)
|
-123.44 | 1.22 | -12.08 | 35.15 | 1.73 |
Valuation Ratios
| Las Vegas Sands (LVS) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
27.12 | 46.86 | -9.46 | 21.52 | 3.64 |
|
Price / Book Value
|
27.76 | 3.98 | 1.36 | 8.09 | 2.57 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
12.54 | 37.12 | 9.17 | 12.23 | 3.25 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Las Vegas Sands (LVS) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
-40.34 | 2.26 | 3.49 | 2.95 | 0.00 |
|
Short term debt to equity ratio
|
-4.55 | 0.00 | 0.03 | 0.48 | 0.38 |
|
Current Ratio
|
0.83 | 1.24 | 0.82 | 0.32 | 0.33 |
|
Quick Ratio
|
0.82 | 1.20 | 0.80 | 0.31 | 0.31 |
|
Interest Coverage
|
3.94 | 3.06 | 0.79 | 3.22 | 6.14 |
Operating Efficiency Ratios
| Las Vegas Sands (LVS) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
4.88 | 6.05 | 3.92 | 3.53 | 2.12 |
|
Asset Turnover
|
0.54 | 0.41 | 0.35 | 0.35 | 0.56 |
|
Receivable days
|
16.26 | 27.82 | 15.04 | 13.96 | 11.99 |
|
Inventory Days
|
2.43 | 4.97 | 2.80 | 2.21 | 3.20 |
|
Payable days
|
9.89 | 15.63 | 18.86 | 34.26 | 21.80 |
|
Cash Conversion Cycle
|
8.80 | 17.16 | -1.02 | -18.09 | -6.61 |