Dover Motorsports Inc (DVD) Peer Comparison

$0.00

$-- (--%)

As on 06-Jan-2022EDT

Market cap

$131 Mln

Revenue (TTM)

$51 Mln

P/E Ratio

10.3

P/B Ratio

1.6

Div. Yield

2.2 %

Edit

	Dover Motorsports Inc (DVD)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
Market cap ($ Mln)	131	6,266	6,282	5,810	5,869
Revenue ($ Mln)	51	2,992	1,367	2,005	4,098
Net Profit ($ Mln)	12.80	409.70	31.92	168.92	1,817.17
Net Margin (%)	24.66	13.69	2.33	8.43	44.34
RoE (%)	17.85	34.66	-15.44	8.99	71.34
Price to Earnings	10.31	15.26	80.38	20.13	3.58
Price-To-Book	1.59	4.50	16.07	20.18	2.35

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement ($ Mln)

	Dover Motorsports Inc (DVD)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
Operating Revenue	38.54	1,054.00	278.50	1,182.45	2,178.49
Cost of Revenue	25.22	860.50	190.87	501.30	1,037.09
Gross Profit	0.04	193.50	87.63	681.15	1,141.40
Operating Expenses	35.77	133.30	221.05	591.46	1,127.14
Operating Profit (EBIT)	2.77	60.20	-133.42	89.69	14.26
Other Income	0.18	27.80	4.83	-20.59	45.21
Profit before Tax	7.42	8.00	-128.73	-60.46	-171.01
Provision for Tax	-0.06	-5.30	2.92	114.08	-36.31
Profit after Tax (Net Income)	7.48	-81.90	1.08	-150.40	-134.70
Minority Interest	--	2.70	-205.55	252.04	--
Consolidated Profit	7.48	-81.90	1.08	-150.40	-134.70

Liabilities ($ Mln)

	Dover Motorsports Inc (DVD)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
Shareholder's Funds	69.03	367.10	-61.78	352.60	1,123.94
Minority Interest	--	2.70	-205.55	252.04	--
Non-Current Liabilities	12.59	1,895.10	174.90	2,935.06	4,910.98
Current Liabilities	5.93	424.20	400.99	200.26	524.02
Total Liabilities	87.55	2,686.40	308.56	3,739.95	6,558.95

Assets ($ Mln)

	Dover Motorsports Inc (DVD)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
Non-Current Assets	66.93	2,451.30	14.08	3,515.30	5,908.67
Current Assets	20.61	235.10	294.48	224.66	650.28
Total Assets	87.55	2,686.40	308.56	3,739.95	6,558.95
Total Debt*	0.03	1,622.30	1.21	2,927.65	4,836.79
Net Current Assets	14.68	-189.10	-106.51	48.70	126.26

Cashflow ($ Mln)

	Dover Motorsports Inc (DVD)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
Cash From Operating Activities	3.19	141.90	16.18	212.79	289.03
Cash Flow from Investing Activities	4.44	-239.40	-6.24	-69.56	-171.18
Cash from Financing Activities	-2.64	76.00	241.07	-150.44	146.70
Net Cash Inflow / Outflow	4.99	-21.50	251.01	-7.21	264.55

Ratios

Profitability Ratios

	Dover Motorsports Inc (DVD)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
ROCE (%)	11.24	-4.12	-3.38	-4.41	-2.26
ROE (%)	11.25	-18.71	-3.32	-35.25	-11.28
ROA (%)	8.80	-3.13	0.65	-3.83	-2.04
EBIT Margin (%)	--	--	--	--	--
Net Margin (%)	19.32	-7.57	0.38	-12.94	-6.06
Cash Profit Margin (%)	--	--	--	--	--

Growth Ratios

	Dover Motorsports Inc (DVD)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
Revenue Growth (%)	-0.16	-0.21	3.37	-0.36	-0.35
EBIT Growth (%)	--	--	--	--	--
Net Profit Growth (%)	36.04	-159.56	104.82	-4,388.12	-185.45
EPS Growth (%)	0.36	-1.61	1.03	-43.77	-1.86
Book Value Growth (%)	--	--	--	--	--

Valuation Ratios

	Dover Motorsports Inc (DVD)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
Price / Earnings	10.92	-191.22	872.80	-19.50	-36.31
Price / Book Value	1.18	42.66	-15.27	8.32	4.35
Dividend Yield (%)	--	--	--	--	--
EV/EBITDA	6.61	89.22	-5.45	16.08	27.04
Market Cap ($ Cr)	--	--	--	--	--

Solvency Ratios

	Dover Motorsports Inc (DVD)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
Debt to Equity	0.00	4.42	-0.02	8.30	4.30
Short term debt to equity ratio	0.02	0.01	0.00	0.11	0.11
Current Ratio	3.48	0.55	0.73	1.12	1.24
Quick Ratio	3.47	0.43	0.72	1.06	1.20
Interest Coverage	--	1.10	-952.53	0.97	0.26

Operating Efficiency Ratios

	Dover Motorsports Inc (DVD)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
Debtors to sales (%)	1.62	8.15	10.61	2.97	2.45
Asset Turnover	0.45	0.40	1.67	0.30	0.33
Receivable days	7.36	23.86	22.64	14.18	9.55
Inventory Days	0.26	21.20	9.65	11.24	7.87
Payable days	4.99	27.27	12.15	16.46	33.08
Cash Conversion Cycle	2.63	17.79	20.14	8.96	-15.66

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Annual
Quarterly