Market cap
$6,266 Mln
Revenue (TTM)
$2,992 Mln
P/E Ratio
15.3
P/B Ratio
4.5
Div. Yield
0.5 %
| Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Boyd Gaming (BYD) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
6,266 | 6,282 | 5,810 | 5,869 | 2,331 |
Revenue ($ Mln) |
2,992 | 1,367 | 2,005 | 4,098 | 7,160 |
Net Profit ($ Mln) |
409.70 | 31.92 | 168.92 | 1,817.17 | -906.80 |
Net Margin (%) |
13.69 | 2.33 | 8.43 | 44.34 | -12.66 |
RoE (%) |
34.66 | -15.44 | 8.99 | 71.34 | -48.97 |
Price to Earnings |
15.26 | 80.38 | 20.13 | 3.58 | 23.64 |
Price-To-Book |
4.50 | 16.07 | 20.18 | 2.35 | 1.25 |
Income Statement ($ Mln)
| Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Boyd Gaming (BYD) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
2,991.90 | 1,366.94 | 2,004.93 | 4,098.17 | 7,160.00 |
|
Cost of Revenue
|
1,968.90 | 888.95 | 867.14 | 2,578.87 | 5,432.40 |
|
Gross Profit
|
982.60 | 392.76 | 1,057.77 | 1,724.49 | 1,905.50 |
|
Operating Expenses
|
859.80 | 340.81 | 583.07 | 720.06 | 3,911.50 |
|
Operating Profit (EBIT)
|
724.20 | 137.18 | 554.72 | 799.23 | -458.20 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
585.50 | 154.27 | 365.30 | 2,291.98 | -922.30 |
|
Provision for Tax
|
169.80 | 64.78 | 44.52 | 480.09 | -13.60 |
|
Profit after Tax (Net Income)
|
409.70 | 31.92 | 168.92 | 1,817.17 | -906.80 |
|
Minority Interest
|
-2.30 | -57.58 | -151.86 | 5.29 | 2.00 |
|
Consolidated Profit
|
0.00 | 11.30 | 0.00 | 1,580.40 | 0.00 |
Liabilities ($ Mln)
| Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Boyd Gaming (BYD) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,341.00 | 185.08 | 171.07 | 2,500.52 | 1,861.30 |
|
Minority Interest
|
-2.30 | -57.58 | -151.86 | 5.29 | 2.00 |
|
Non-Current Liabilities
|
4,771.00 | 253.64 | 3,657.80 | 3,563.50 | 10,720.00 |
|
Current Liabilities
|
1,359.00 | 200.76 | 415.52 | 623.37 | 1,495.40 |
|
Total Liabilities
|
7,484.50 | 658.51 | 4,167.07 | 6,574.69 | 14,268.50 |
Assets ($ Mln)
| Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Boyd Gaming (BYD) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
7,037.00 | 368.52 | 4,084.00 | 6,201.80 | 12,745.40 |
|
Current Assets
|
484.00 | 424.76 | 281.19 | 482.40 | 1,323.80 |
|
Total Assets
|
7,484.50 | 658.51 | 4,167.07 | 6,574.69 | 14,268.50 |
|
Total Debt*
|
4,781.00 | 14.79 | 3,628.78 | 3,258.28 | 6,813.00 |
|
Net Current Assets
|
-875.00 | 224.00 | -134.34 | -140.97 | -171.60 |
Cashflow ($ Mln)
| Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Boyd Gaming (BYD) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
769.80 | 165.00 | 609.51 | 976.68 | 508.20 |
|
Cash Flow from Investing Activities
|
-471.50 | -37.02 | -251.36 | 1,042.82 | -351.10 |
|
Cash from Financing Activities
|
-262.50 | -37.36 | -380.07 | -1,982.29 | -165.60 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Boyd Gaming (BYD) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
6.22 | 26.75 | 60.06 | 34.03 | -6.93 |
|
ROE (%)
|
34.66 | -15.44 | 8.99 | 71.34 | -48.97 |
|
ROA (%)
|
4.81 | 3.76 | 3.70 | 25.07 | -5.64 |
|
EBIT Margin (%)
|
29.37 | 10.82 | 28.16 | 58.79 | -7.28 |
|
Net Margin (%)
|
13.69 | 2.33 | 8.43 | 44.34 | -12.66 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Boyd Gaming (BYD) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
5.73 | 34.29 | 0.86 | 1.75 | 6.14 |
|
EBIT Growth (%)
|
8.80 | 414.03 | -6.03 | 160.05 | -229.49 |
|
Net Profit Growth (%)
|
-4.65 | 26.54 | -4.40 | 222.52 | -1,099.47 |
|
EPS Growth (%)
|
-0.48 | 11.91 | 30.83 | 250.66 | -1,023.58 |
|
Book Value Growth (%)
|
32.97 | 23.44 | 46.93 | 97.39 | -32.30 |
Valuation Ratios
| Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Boyd Gaming (BYD) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
21.52 | 62.20 | 33.48 | 3.64 | -2.34 |
|
Price / Book Value
|
8.09 | 14.07 | 30.22 | 2.57 | 1.08 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
12.23 | 60.35 | 7.75 | 3.25 | 302.01 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Boyd Gaming (BYD) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
3.06 | 0.00 | 20.83 | 1.05 | 1.47 |
|
Short term debt to equity ratio
|
0.50 | 0.02 | 0.18 | 0.05 | 0.30 |
|
Current Ratio
|
0.36 | 2.12 | 0.68 | 0.77 | 0.89 |
|
Quick Ratio
|
0.35 | 2.12 | 0.63 | 0.74 | 0.89 |
|
Interest Coverage
|
3.00 | 155.27 | 2.83 | 20.34 | -1.30 |
Operating Efficiency Ratios
| Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Boyd Gaming (BYD) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
4.31 | 2.96 | 3.33 | 1.92 | 3.43 |
|
Asset Turnover
|
0.35 | 1.61 | 0.44 | 0.57 | 0.45 |
|
Receivable days
|
13.96 | 11.10 | 12.68 | 11.99 | 13.41 |
|
Inventory Days
|
2.21 | -- | 6.58 | 3.20 | -- |
|
Payable days
|
34.26 | 16.59 | 10.24 | 21.80 | 3.79 |
|
Cash Conversion Cycle
|
-18.09 | -- | 9.02 | -6.61 | -- |