Market cap
$5,836 Mln
Revenue (TTM)
$2,992 Mln
P/E Ratio
14.3
P/B Ratio
4.3
Div. Yield
0.5 %
| Churchill Downs (CHDN) | Boyd Gaming (BYD) | Red Rock Resorts Inc. Class A (RRR) | Rush Street Interactive Inc. Class A (RSI) | Monarch Casino & Resort (MCRI) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
5,836 | 5,147 | 5,060 | 3,327 | 2,020 |
Revenue ($ Mln) |
2,992 | 4,084 | 2,005 | 1,475 | 562 |
Net Profit ($ Mln) |
409.70 | 502.11 | 168.92 | 54.53 | 114.64 |
Net Margin (%) |
13.69 | 12.29 | 8.43 | 3.70 | 20.40 |
RoE (%) |
34.66 | 20.30 | 8.99 | 3.24 | 20.57 |
Price to Earnings |
14.29 | 10.69 | 17.53 | 38.91 | 18.03 |
Price-To-Book |
4.27 | 2.09 | 17.97 | 9.45 | 3.65 |
Income Statement ($ Mln)
| Churchill Downs (CHDN) | Boyd Gaming (BYD) | Red Rock Resorts Inc. Class A (RRR) | Rush Street Interactive Inc. Class A (RSI) | Monarch Casino & Resort (MCRI) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
2,991.90 | 4,084.26 | 2,004.93 | 1,474.88 | 561.96 |
|
Cost of Revenue
|
1,878.90 | 2,566.47 | 867.14 | 950.91 | 304.38 |
|
Gross Profit
|
982.60 | 1,724.49 | 1,057.77 | 392.76 | 246.03 |
|
Operating Expenses
|
388.80 | 663.42 | 583.07 | 363.60 | 132.64 |
|
Operating Profit (EBIT)
|
724.20 | 854.37 | 554.72 | 160.37 | 124.94 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
585.50 | 612.23 | 365.30 | 179.04 | 143.42 |
|
Provision for Tax
|
169.80 | 115.59 | 44.52 | 75.72 | 15.10 |
|
Profit after Tax (Net Income)
|
409.70 | 502.11 | 168.92 | 54.53 | 114.64 |
|
Minority Interest
|
-2.30 | 4.13 | -151.86 | -48.79 | 0.00 |
|
Consolidated Profit
|
0.00 | 140.40 | 0.00 | 5.25 | 0.00 |
Liabilities ($ Mln)
| Churchill Downs (CHDN) | Boyd Gaming (BYD) | Red Rock Resorts Inc. Class A (RRR) | Rush Street Interactive Inc. Class A (RSI) | Monarch Casino & Resort (MCRI) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,341.00 | 2,449.99 | 171.07 | 195.31 | 576.77 |
|
Minority Interest
|
-2.30 | 4.13 | -151.86 | -48.79 | 0.00 |
|
Non-Current Liabilities
|
4,771.00 | 2,785.44 | 3,657.80 | 260.38 | 24.54 |
|
Current Liabilities
|
1,359.00 | 1,431.77 | 415.52 | 205.85 | 139.86 |
|
Total Liabilities
|
7,484.50 | 6,574.69 | 4,167.07 | 658.51 | 712.85 |
Assets ($ Mln)
| Churchill Downs (CHDN) | Boyd Gaming (BYD) | Red Rock Resorts Inc. Class A (RRR) | Rush Street Interactive Inc. Class A (RSI) | Monarch Casino & Resort (MCRI) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
7,037.00 | 6,193.65 | 4,084.00 | 372.44 | 572.31 |
|
Current Assets
|
484.00 | 469.02 | 281.19 | 456.17 | 168.85 |
|
Total Assets
|
7,484.50 | 6,574.69 | 4,167.07 | 658.51 | 712.85 |
|
Total Debt*
|
4,781.00 | 3,287.30 | 3,628.78 | 0.00 | 12.79 |
|
Net Current Assets
|
-875.00 | 0.00 | -134.34 | 0.00 | 29.00 |
Cashflow ($ Mln)
| Churchill Downs (CHDN) | Boyd Gaming (BYD) | Red Rock Resorts Inc. Class A (RRR) | Rush Street Interactive Inc. Class A (RSI) | Monarch Casino & Resort (MCRI) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
769.80 | 976.68 | 609.51 | 165.00 | 164.75 |
|
Cash Flow from Investing Activities
|
-471.50 | 1,042.82 | -251.36 | -37.02 | -37.18 |
|
Cash from Financing Activities
|
-262.50 | -1,982.29 | -380.07 | -37.36 | -89.87 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Churchill Downs (CHDN) | Boyd Gaming (BYD) | Red Rock Resorts Inc. Class A (RRR) | Rush Street Interactive Inc. Class A (RSI) | Monarch Casino & Resort (MCRI) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
6.22 | 34.03 | 60.06 | 26.75 | 18.52 |
|
ROE (%)
|
34.66 | 20.30 | 8.99 | 3.24 | 20.57 |
|
ROA (%)
|
4.81 | 6.87 | 3.70 | 5.30 | 13.28 |
|
EBIT Margin (%)
|
29.37 | 17.90 | 28.16 | 11.70 | 22.55 |
|
Net Margin (%)
|
13.69 | 12.29 | 8.43 | 3.70 | 20.40 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Churchill Downs (CHDN) | Boyd Gaming (BYD) | Red Rock Resorts Inc. Class A (RRR) | Rush Street Interactive Inc. Class A (RSI) | Monarch Casino & Resort (MCRI) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
5.73 | 0.33 | 0.86 | 38.66 | 5.10 |
|
EBIT Growth (%)
|
8.80 | -71.67 | -6.03 | 614.20 | 26.30 |
|
Net Profit Growth (%)
|
-4.65 | -73.18 | -4.40 | 81.25 | 45.69 |
|
EPS Growth (%)
|
-0.48 | -71.02 | 30.83 | 49.47 | 48.04 |
|
Book Value Growth (%)
|
32.97 | 1.73 | 46.93 | 15.44 | 9.81 |
Valuation Ratios
| Churchill Downs (CHDN) | Boyd Gaming (BYD) | Red Rock Resorts Inc. Class A (RRR) | Rush Street Interactive Inc. Class A (RSI) | Monarch Casino & Resort (MCRI) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
21.52 | 3.64 | 33.48 | 62.20 | 17.68 |
|
Price / Book Value
|
8.09 | 2.09 | 30.22 | 9.45 | 3.33 |
|
Dividend Yield (%)
|
-- | 1.08 | -- | 0.00 | -- |
|
EV/EBITDA
|
12.23 | 7.44 | 7.75 | 13.82 | 9.29 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Churchill Downs (CHDN) | Boyd Gaming (BYD) | Red Rock Resorts Inc. Class A (RRR) | Rush Street Interactive Inc. Class A (RSI) | Monarch Casino & Resort (MCRI) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
3.06 | 0.00 | 20.83 | 0.00 | 0.00 |
|
Short term debt to equity ratio
|
0.50 | 0.38 | 0.18 | 0.00 | 0.00 |
|
Current Ratio
|
0.36 | 0.33 | 0.68 | 2.22 | 1.21 |
|
Quick Ratio
|
0.35 | 0.31 | 0.63 | 2.22 | 1.15 |
|
Interest Coverage
|
3.00 | 6.14 | 2.83 | 224.80 | 117.69 |
Operating Efficiency Ratios
| Churchill Downs (CHDN) | Boyd Gaming (BYD) | Red Rock Resorts Inc. Class A (RRR) | Rush Street Interactive Inc. Class A (RSI) | Monarch Casino & Resort (MCRI) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
4.31 | 2.12 | 3.33 | 16.50 | 1.70 |
|
Asset Turnover
|
0.35 | 0.56 | 0.44 | 1.43 | 0.65 |
|
Receivable days
|
13.96 | 11.99 | 12.68 | 11.10 | 8.66 |
|
Inventory Days
|
2.21 | 3.20 | 6.58 | -- | 11.23 |
|
Payable days
|
34.26 | 21.80 | 10.24 | 16.59 | 83.27 |
|
Cash Conversion Cycle
|
-18.09 | -6.61 | 9.02 | -- | -63.38 |