Melco Resorts & Entertainment Limited - ADR Peer Comparison

$4.50

$0.03 (0.56%)

As on 10-Nov-2026 15:38EST

Market cap

$1,614 Mln

Revenue (TTM)

$5,092 Mln

P/E Ratio

11

P/B Ratio

204.1

Div. Yield

0 %

Edit

	Melco Resorts & Entertainment Limited - ADR	Churchill Downs (CHDN)	Boyd Gaming (BYD)	Red Rock Resorts Inc. Class A (RRR)	Rush Street Interactive Inc. Class A (RSI)
Market cap ($ Mln)	1,614	6,714	5,411	4,942	2,907
Revenue ($ Mln)	5,092	3,005	4,084	2,018	1,475
Net Profit ($ Mln)	160.43	451.80	502.11	116.75	37.70
Net Margin (%)	3.15	15.04	12.29	5.79	2.56
RoE (%)	--	36.41	20.36	4.77	-15.76
Price to Earnings	11.00	15.14	11.24	24.35	34.00
Price-To-Book	204.12	4.88	2.22	17.47	7.27

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement ($ Mln)

	Melco Resorts & Entertainment Limited - ADR	Churchill Downs (CHDN)	Boyd Gaming (BYD)	Red Rock Resorts Inc. Class A (RRR)	Rush Street Interactive Inc. Class A (RSI)
Operating Revenue	5,091.84	3,004.90	4,084.26	2,018.06	1,474.88
Cost of Revenue	3,522.83	1,889.20	2,566.47	1,000.42	950.91
Gross Profit	1,896.71	982.60	1,724.49	1,057.77	392.76
Operating Expenses	1,008.80	346.50	663.42	567.74	363.60
Operating Profit (EBIT)	560.22	769.20	854.37	449.90	160.37
Other Income	0.00	0.00	0.00	0.00	0.00
Profit before Tax	120.84	635.30	612.23	262.82	179.04
Provision for Tax	1.98	178.80	115.59	36.66	75.72
Profit after Tax (Net Income)	160.43	451.80	502.11	116.75	37.70
Minority Interest	41.54	-1.20	5.48	-109.41	-65.62
Consolidated Profit	0.00	0.00	140.40	0.00	5.25

Liabilities ($ Mln)

	Melco Resorts & Entertainment Limited - ADR	Churchill Downs (CHDN)	Boyd Gaming (BYD)	Red Rock Resorts Inc. Class A (RRR)	Rush Street Interactive Inc. Class A (RSI)
Shareholder's Funds	-1,750.22	1,379.00	2,449.99	164.61	195.31
Minority Interest	41.54	-1.20	5.48	-109.41	-65.62
Non-Current Liabilities	7,497.68	4,742.00	2,785.44	3,804.39	260.38
Current Liabilities	1,109.00	1,322.00	1,431.77	338.78	205.85
Total Liabilities	7,597.69	7,484.50	6,574.69	4,167.07	658.51

Assets ($ Mln)

	Melco Resorts & Entertainment Limited - ADR	Churchill Downs (CHDN)	Boyd Gaming (BYD)	Red Rock Resorts Inc. Class A (RRR)	Rush Street Interactive Inc. Class A (RSI)
Non-Current Assets	6,155.38	7,049.00	6,193.65	4,140.28	372.44
Current Assets	1,001.63	418.00	469.02	286.00	456.17
Total Assets	7,597.69	7,484.50	6,574.69	4,167.07	658.51
Total Debt*	7,235.83	4,731.00	3,287.30	3,778.61	0.00
Net Current Assets	-107.37	-904.00	-962.75	-52.78	250.32

Cashflow ($ Mln)

	Melco Resorts & Entertainment Limited - ADR	Churchill Downs (CHDN)	Boyd Gaming (BYD)	Red Rock Resorts Inc. Class A (RRR)	Rush Street Interactive Inc. Class A (RSI)
Cash From Operating Activities	818.12	769.80	976.68	609.51	165.00
Cash Flow from Investing Activities	-341.78	-471.50	1,042.82	-251.36	-37.02
Cash from Financing Activities	-603.12	-262.50	-1,982.29	-380.07	-37.36
Net Cash Inflow / Outflow	--	--	--	--	--

Ratios

Profitability Ratios

	Melco Resorts & Entertainment Limited - ADR	Churchill Downs (CHDN)	Boyd Gaming (BYD)	Red Rock Resorts Inc. Class A (RRR)	Rush Street Interactive Inc. Class A (RSI)
ROCE (%)	3.11	6.22	34.03	60.06	26.75
ROE (%)	-14.38	36.41	20.36	4.77	-15.76
ROA (%)	1.79	5.33	6.45	2.53	4.17
EBIT Margin (%)	11.25	30.68	17.90	22.92	11.70
Net Margin (%)	3.15	15.04	12.29	5.79	2.56
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

Growth Ratios

	Melco Resorts & Entertainment Limited - ADR	Churchill Downs (CHDN)	Boyd Gaming (BYD)	Red Rock Resorts Inc. Class A (RRR)	Rush Street Interactive Inc. Class A (RSI)
Revenue Growth (%)	0.61	4.18	0.33	1.14	38.66
EBIT Growth (%)	4.02	17.41	-71.67	-24.59	614.20
Net Profit Growth (%)	54.06	12.05	-73.18	-38.55	25.29
EPS Growth (%)	56.87	16.48	-71.02	-10.15	5.25
Book Value Growth (%)	-42.68	35.15	1.73	32.53	15.44

Valuation Ratios

	Melco Resorts & Entertainment Limited - ADR	Churchill Downs (CHDN)	Boyd Gaming (BYD)	Red Rock Resorts Inc. Class A (RRR)	Rush Street Interactive Inc. Class A (RSI)
Price / Earnings	16.16	21.52	3.64	33.48	62.20
Price / Book Value	-2.40	8.09	2.57	30.22	14.07
Dividend Yield (%)	--	--	--	--	--
EV/EBITDA	7.72	12.23	3.25	7.75	60.35
Market Cap ($ Cr)	--	--	--	--	--

Solvency Ratios

	Melco Resorts & Entertainment Limited - ADR	Churchill Downs (CHDN)	Boyd Gaming (BYD)	Red Rock Resorts Inc. Class A (RRR)	Rush Street Interactive Inc. Class A (RSI)
Debt to Equity	-3.99	2.95	0.76	22.51	0.00
Short term debt to equity ratio	-0.03	0.48	0.38	0.20	0.00
Current Ratio	0.90	0.32	0.33	0.84	2.22
Quick Ratio	0.87	0.31	0.31	0.79	2.22
Interest Coverage	1.27	3.22	6.14	2.32	224.80

Operating Efficiency Ratios

	Melco Resorts & Entertainment Limited - ADR	Churchill Downs (CHDN)	Boyd Gaming (BYD)	Red Rock Resorts Inc. Class A (RRR)	Rush Street Interactive Inc. Class A (RSI)
Debtors to sales (%)	2.55	3.53	2.12	4.09	2.27
Asset Turnover	0.57	0.35	0.52	0.44	1.63
Receivable days	9.66	13.96	11.99	12.68	11.10
Inventory Days	3.88	2.21	3.20	6.58	--
Payable days	2.83	34.26	21.80	10.24	16.59
Cash Conversion Cycle	10.70	-18.09	-6.61	9.02	--

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

Annual
Quarterly