Market cap
$5,869 Mln
Revenue (TTM)
$4,098 Mln
P/E Ratio
3.6
P/B Ratio
2.4
Div. Yield
0.9 %
| Boyd Gaming (BYD) | Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
5,869 | 6,266 | 6,282 | 5,810 | 2,331 |
Revenue ($ Mln) |
4,098 | 2,992 | 1,367 | 2,005 | 7,160 |
Net Profit ($ Mln) |
1,817.17 | 409.70 | 31.92 | 168.92 | -906.80 |
Net Margin (%) |
44.34 | 13.69 | 2.33 | 8.43 | -12.66 |
RoE (%) |
71.34 | 34.66 | -15.44 | 8.99 | -48.97 |
Price to Earnings |
3.58 | 15.26 | 80.38 | 20.13 | 23.64 |
Price-To-Book |
2.35 | 4.50 | 16.07 | 20.18 | 1.25 |
Income Statement ($ Mln)
| Boyd Gaming (BYD) | Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
4,098.17 | 2,991.90 | 1,366.94 | 2,004.93 | 7,160.00 |
|
Cost of Revenue
|
2,578.87 | 1,968.90 | 888.95 | 867.14 | 5,432.40 |
|
Gross Profit
|
1,724.49 | 982.60 | 392.76 | 1,057.77 | 1,905.50 |
|
Operating Expenses
|
720.06 | 859.80 | 340.81 | 583.07 | 3,911.50 |
|
Operating Profit (EBIT)
|
799.23 | 724.20 | 137.18 | 554.72 | -458.20 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
2,291.98 | 585.50 | 154.27 | 365.30 | -922.30 |
|
Provision for Tax
|
480.09 | 169.80 | 64.78 | 44.52 | -13.60 |
|
Profit after Tax (Net Income)
|
1,817.17 | 409.70 | 31.92 | 168.92 | -906.80 |
|
Minority Interest
|
5.29 | -2.30 | -57.58 | -151.86 | 2.00 |
|
Consolidated Profit
|
1,580.40 | 0.00 | 11.30 | 0.00 | 0.00 |
Liabilities ($ Mln)
| Boyd Gaming (BYD) | Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,500.52 | 1,341.00 | 185.08 | 171.07 | 1,861.30 |
|
Minority Interest
|
5.29 | -2.30 | -57.58 | -151.86 | 2.00 |
|
Non-Current Liabilities
|
3,563.50 | 4,771.00 | 253.64 | 3,657.80 | 10,720.00 |
|
Current Liabilities
|
623.37 | 1,359.00 | 200.76 | 415.52 | 1,495.40 |
|
Total Liabilities
|
6,574.69 | 7,484.50 | 658.51 | 4,167.07 | 14,268.50 |
Assets ($ Mln)
| Boyd Gaming (BYD) | Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
6,201.80 | 7,037.00 | 368.52 | 4,084.00 | 12,745.40 |
|
Current Assets
|
482.40 | 484.00 | 424.76 | 281.19 | 1,323.80 |
|
Total Assets
|
6,574.69 | 7,484.50 | 658.51 | 4,167.07 | 14,268.50 |
|
Total Debt*
|
3,258.28 | 4,781.00 | 14.79 | 3,628.78 | 6,813.00 |
|
Net Current Assets
|
-140.97 | -875.00 | 224.00 | -134.34 | -171.60 |
Cashflow ($ Mln)
| Boyd Gaming (BYD) | Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
976.68 | 769.80 | 165.00 | 609.51 | 508.20 |
|
Cash Flow from Investing Activities
|
1,042.82 | -471.50 | -37.02 | -251.36 | -351.10 |
|
Cash from Financing Activities
|
-1,982.29 | -262.50 | -37.36 | -380.07 | -165.60 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Boyd Gaming (BYD) | Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
34.03 | 6.22 | 26.75 | 60.06 | -6.93 |
|
ROE (%)
|
71.34 | 34.66 | -15.44 | 8.99 | -48.97 |
|
ROA (%)
|
25.07 | 4.81 | 3.76 | 3.70 | -5.64 |
|
EBIT Margin (%)
|
58.79 | 29.37 | 10.82 | 28.16 | -7.28 |
|
Net Margin (%)
|
44.34 | 13.69 | 2.33 | 8.43 | -12.66 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Boyd Gaming (BYD) | Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1.75 | 5.73 | 34.29 | 0.86 | 6.14 |
|
EBIT Growth (%)
|
160.05 | 8.80 | 414.03 | -6.03 | -229.49 |
|
Net Profit Growth (%)
|
222.52 | -4.65 | 26.54 | -4.40 | -1,099.47 |
|
EPS Growth (%)
|
250.66 | -0.48 | 11.91 | 30.83 | -1,023.58 |
|
Book Value Growth (%)
|
97.39 | 32.97 | 23.44 | 46.93 | -32.30 |
Valuation Ratios
| Boyd Gaming (BYD) | Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
3.64 | 21.52 | 62.20 | 33.48 | -2.34 |
|
Price / Book Value
|
2.57 | 8.09 | 14.07 | 30.22 | 1.08 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
3.25 | 12.23 | 60.35 | 7.75 | 302.01 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Boyd Gaming (BYD) | Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
1.05 | 3.06 | 0.00 | 20.83 | 1.47 |
|
Short term debt to equity ratio
|
0.05 | 0.50 | 0.02 | 0.18 | 0.30 |
|
Current Ratio
|
0.77 | 0.36 | 2.12 | 0.68 | 0.89 |
|
Quick Ratio
|
0.74 | 0.35 | 2.12 | 0.63 | 0.89 |
|
Interest Coverage
|
20.34 | 3.00 | 155.27 | 2.83 | -1.30 |
Operating Efficiency Ratios
| Boyd Gaming (BYD) | Churchill Downs (CHDN) | Rush Street Interactive Inc. Class A (RSI) | Red Rock Resorts Inc. Class A (RRR) | Penn National Gaming (PENN) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.92 | 4.31 | 2.96 | 3.33 | 3.43 |
|
Asset Turnover
|
0.57 | 0.35 | 1.61 | 0.44 | 0.45 |
|
Receivable days
|
11.99 | 13.96 | 11.10 | 12.68 | 13.41 |
|
Inventory Days
|
3.20 | 2.21 | -- | 6.58 | -- |
|
Payable days
|
21.80 | 34.26 | 16.59 | 10.24 | 3.79 |
|
Cash Conversion Cycle
|
-6.61 | -18.09 | -- | 9.02 | -- |