Market cap
$29,775 Mln
Revenue (TTM)
$13,719 Mln
P/E Ratio
18
P/B Ratio
51.9
Div. Yield
2.5 %
| Las Vegas Sands (LVS) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Wynn Resorts (WYNN) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
29,775 | 12,540 | 10,523 | 9,809 | 6,282 |
Revenue ($ Mln) |
13,719 | 6,223 | 17,761 | 7,413 | 1,367 |
Net Profit ($ Mln) |
1,754.00 | -166.90 | 426.31 | 448.89 | 31.92 |
Net Margin (%) |
12.79 | -2.68 | 2.40 | 6.06 | 2.33 |
RoE (%) |
140.76 | -27.80 | 7.23 | -- | -15.44 |
Price to Earnings |
18.03 | -- | 25.08 | 22.84 | 80.38 |
Price-To-Book |
51.93 | 21.12 | 4.08 | 13.94 | 16.07 |
Income Statement ($ Mln)
| Las Vegas Sands (LVS) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Wynn Resorts (WYNN) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
13,719.00 | 6,222.52 | 17,761.44 | 7,413.43 | 1,366.94 |
|
Cost of Revenue
|
6,738.00 | 3,699.75 | 9,918.52 | 4,554.91 | 888.95 |
|
Gross Profit
|
6,481.00 | 2,497.58 | 7,790.13 | 2,336.37 | 392.76 |
|
Operating Expenses
|
3,778.00 | 2,705.23 | 6,825.89 | 1,665.07 | 340.81 |
|
Operating Profit (EBIT)
|
3,203.00 | -182.46 | 1,017.04 | 1,193.35 | 137.18 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
2,342.00 | -166.70 | 603.18 | 693.56 | 154.27 |
|
Provision for Tax
|
213.00 | 0.21 | 18.33 | 109.68 | 64.78 |
|
Profit after Tax (Net Income)
|
1,754.00 | -166.90 | 426.31 | 448.89 | 31.92 |
|
Minority Interest
|
-226.00 | 0.00 | -247.70 | -134.99 | -57.58 |
|
Consolidated Profit
|
814.00 | 0.00 | 13.60 | 0.00 | 11.30 |
Liabilities ($ Mln)
| Las Vegas Sands (LVS) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Wynn Resorts (WYNN) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
581.00 | 569.43 | 2,513.78 | -169.45 | 185.08 |
|
Minority Interest
|
-226.00 | 0.00 | -247.70 | -134.99 | -57.58 |
|
Non-Current Liabilities
|
14,701.00 | 2,157.26 | 33,173.32 | 11,157.35 | 253.64 |
|
Current Liabilities
|
4,311.00 | 1,550.69 | 3,298.95 | 2,908.56 | 200.76 |
|
Total Liabilities
|
21,920.00 | 4,530.78 | 41,373.79 | 13,500.64 | 658.51 |
Assets ($ Mln)
| Las Vegas Sands (LVS) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Wynn Resorts (WYNN) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
15,612.00 | 2,700.36 | 35,444.37 | 10,505.45 | 368.52 |
|
Current Assets
|
4,297.00 | 1,577.02 | 4,403.95 | 2,653.78 | 424.76 |
|
Total Assets
|
21,920.00 | 4,530.78 | 41,373.79 | 13,500.64 | 658.51 |
|
Total Debt*
|
15,262.00 | 1,916.01 | 29,846.96 | 12,342.46 | 14.79 |
|
Net Current Assets
|
-14.00 | 26.34 | 1,105.01 | -254.78 | 224.00 |
Cashflow ($ Mln)
| Las Vegas Sands (LVS) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Wynn Resorts (WYNN) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
3,023.00 | 662.86 | 2,736.65 | 1,352.65 | 165.00 |
|
Cash Flow from Investing Activities
|
-1,217.00 | -166.00 | -1,348.06 | -1,657.16 | -37.02 |
|
Cash from Financing Activities
|
-1,643.00 | -222.46 | -1,731.09 | -653.30 | -37.36 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Las Vegas Sands (LVS) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Wynn Resorts (WYNN) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
9.47 | 0.15 | 0.44 | 2.92 | 26.75 |
|
ROE (%)
|
140.76 | -27.80 | 7.23 | -32.74 | -15.44 |
|
ROA (%)
|
7.08 | -2.87 | 0.97 | 2.88 | 3.76 |
|
EBIT Margin (%)
|
22.57 | -2.07 | 5.10 | 17.69 | 10.82 |
|
Net Margin (%)
|
12.79 | -2.68 | 2.40 | 6.06 | 2.33 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Las Vegas Sands (LVS) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Wynn Resorts (WYNN) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
18.11 | 15.03 | 3.19 | 6.36 | 34.29 |
|
EBIT Growth (%)
|
15.95 | 55.84 | -32.27 | 17.49 | 414.03 |
|
Net Profit Growth (%)
|
24.22 | 45.18 | -20.98 | 16.93 | 26.54 |
|
EPS Growth (%)
|
31.95 | 50.03 | -7.90 | 22.13 | 11.91 |
|
Book Value Growth (%)
|
-69.37 | -39.80 | -9.61 | 85.92 | 23.44 |
Valuation Ratios
| Las Vegas Sands (LVS) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Wynn Resorts (WYNN) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
27.12 | 4,941.43 | 46.86 | 38.18 | 62.20 |
|
Price / Book Value
|
27.76 | 29.03 | 3.98 | -12.12 | 14.07 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
12.54 | 61.51 | 37.12 | 12.91 | 60.35 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Las Vegas Sands (LVS) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Wynn Resorts (WYNN) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
23.57 | 3.22 | 2.41 | -54.86 | 0.00 |
|
Short term debt to equity ratio
|
2.70 | 0.02 | 0.00 | -8.43 | 0.02 |
|
Current Ratio
|
1.00 | 1.02 | 1.33 | 0.91 | 2.12 |
|
Quick Ratio
|
0.99 | 1.02 | 1.30 | 0.88 | 2.12 |
|
Interest Coverage
|
4.10 | -3.37 | 2.47 | 2.12 | 155.27 |
Operating Efficiency Ratios
| Las Vegas Sands (LVS) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Wynn Resorts (WYNN) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
4.31 | 1.32 | 6.86 | 4.54 | 2.96 |
|
Asset Turnover
|
0.55 | 1.07 | 0.40 | 0.48 | 1.61 |
|
Receivable days
|
16.26 | 6.82 | 27.82 | 18.92 | 11.10 |
|
Inventory Days
|
2.43 | -- | 4.97 | 6.25 | -- |
|
Payable days
|
9.89 | 43.08 | 15.63 | 17.51 | 16.59 |
|
Cash Conversion Cycle
|
8.80 | -- | 17.16 | 7.65 | -- |