Market cap
$7,738 Mln
Revenue (TTM)
$7,413 Mln
P/E Ratio
18
P/B Ratio
13.9
Div. Yield
1.3 %
| Wynn Resorts (WYNN) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Las Vegas Sands (LVS) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
7,738 | 9,721 | 7,417 | 6,012 | 24,820 |
Revenue ($ Mln) |
7,413 | 6,223 | 17,761 | 11,648 | 13,719 |
Net Profit ($ Mln) |
448.89 | -166.90 | 426.31 | -465.00 | 1,754.00 |
Net Margin (%) |
6.06 | -2.68 | 2.40 | -3.99 | 12.79 |
RoE (%) |
-- | -27.80 | 7.23 | -15.47 | 140.76 |
Price to Earnings |
18.02 | -- | 18.20 | -- | 14.41 |
Price-To-Book |
13.94 | 18.53 | 3.89 | 1.79 | 44.26 |
Income Statement ($ Mln)
| Wynn Resorts (WYNN) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Las Vegas Sands (LVS) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
7,413.43 | 6,222.52 | 17,761.44 | 11,648.00 | 13,719.00 |
|
Cost of Revenue
|
4,554.91 | 3,699.75 | 9,918.52 | 5,860.00 | 6,738.00 |
|
Gross Profit
|
2,336.37 | 2,497.58 | 7,790.13 | 5,743.00 | 6,481.00 |
|
Operating Expenses
|
1,665.07 | 2,705.23 | 6,825.89 | 3,727.00 | 3,778.00 |
|
Operating Profit (EBIT)
|
1,193.35 | -182.46 | 1,017.04 | 2,061.00 | 3,203.00 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
693.56 | -166.70 | 603.18 | -433.00 | 2,342.00 |
|
Provision for Tax
|
109.68 | 0.21 | 18.33 | -35.00 | 213.00 |
|
Profit after Tax (Net Income)
|
448.89 | -166.90 | 426.31 | -465.00 | 1,754.00 |
|
Minority Interest
|
-134.99 | 0.00 | -247.70 | -67.00 | -226.00 |
|
Consolidated Profit
|
0.00 | 0.00 | 13.60 | 0.00 | 814.00 |
Liabilities ($ Mln)
| Wynn Resorts (WYNN) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Las Vegas Sands (LVS) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
-169.45 | 569.43 | 2,513.78 | 3,375.00 | 581.00 |
|
Minority Interest
|
-134.99 | 0.00 | -247.70 | -67.00 | -226.00 |
|
Non-Current Liabilities
|
11,157.35 | 2,157.26 | 33,173.32 | 25,868.00 | 14,701.00 |
|
Current Liabilities
|
2,908.56 | 1,550.69 | 3,298.95 | 2,322.00 | 4,311.00 |
|
Total Liabilities
|
13,500.64 | 4,530.78 | 41,373.79 | 31,639.00 | 21,920.00 |
Assets ($ Mln)
| Wynn Resorts (WYNN) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Las Vegas Sands (LVS) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
10,505.45 | 2,700.36 | 35,444.37 | 29,765.00 | 15,612.00 |
|
Current Assets
|
2,653.78 | 1,577.02 | 4,403.95 | 1,977.00 | 4,297.00 |
|
Total Assets
|
13,500.64 | 4,530.78 | 41,373.79 | 31,639.00 | 21,920.00 |
|
Total Debt*
|
12,342.46 | 1,916.01 | 29,846.96 | 24,856.00 | 15,262.00 |
|
Net Current Assets
|
-254.78 | 26.34 | 1,105.01 | -345.00 | -14.00 |
Cashflow ($ Mln)
| Wynn Resorts (WYNN) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Las Vegas Sands (LVS) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1,352.65 | 662.86 | 2,736.65 | 1,325.00 | 3,023.00 |
|
Cash Flow from Investing Activities
|
-1,657.16 | -166.00 | -1,348.06 | -594.00 | -1,217.00 |
|
Cash from Financing Activities
|
-653.30 | -222.46 | -1,731.09 | -763.00 | -1,643.00 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Wynn Resorts (WYNN) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Las Vegas Sands (LVS) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
2.92 | 0.15 | 0.44 | -1.69 | 9.47 |
|
ROE (%)
|
-32.74 | -27.80 | 7.23 | -15.47 | 140.76 |
|
ROA (%)
|
2.88 | -2.87 | 0.97 | -1.35 | 7.08 |
|
EBIT Margin (%)
|
17.69 | -2.07 | 5.10 | 16.07 | 22.57 |
|
Net Margin (%)
|
6.06 | -2.68 | 2.40 | -3.99 | 12.79 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Wynn Resorts (WYNN) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Las Vegas Sands (LVS) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
6.36 | 15.03 | 3.19 | 2.41 | 18.11 |
|
EBIT Growth (%)
|
17.49 | 55.84 | -32.27 | -19.00 | 15.95 |
|
Net Profit Growth (%)
|
16.93 | 45.18 | -20.98 | -138.46 | 24.22 |
|
EPS Growth (%)
|
22.13 | 50.03 | -7.90 | -146.52 | 31.95 |
|
Book Value Growth (%)
|
85.92 | -39.80 | -9.61 | -11.25 | -69.37 |
Valuation Ratios
| Wynn Resorts (WYNN) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Las Vegas Sands (LVS) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
38.18 | 4,941.43 | 46.86 | -9.46 | 27.12 |
|
Price / Book Value
|
-12.12 | 29.03 | 3.89 | 1.36 | 44.26 |
|
Dividend Yield (%)
|
-- | -- | 0.00 | -- | 3.11 |
|
EV/EBITDA
|
12.91 | 61.51 | 30.90 | 9.17 | 8.04 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Wynn Resorts (WYNN) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Las Vegas Sands (LVS) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
-54.86 | 3.22 | 2.41 | 3.43 | 23.57 |
|
Short term debt to equity ratio
|
-8.43 | 0.02 | 0.00 | 0.03 | 2.70 |
|
Current Ratio
|
0.91 | 1.02 | 1.33 | 0.85 | 1.00 |
|
Quick Ratio
|
0.88 | 1.02 | 1.30 | 0.83 | 0.99 |
|
Interest Coverage
|
2.12 | -3.37 | 2.47 | 0.81 | 4.10 |
Operating Efficiency Ratios
| Wynn Resorts (WYNN) | DraftKings Inc. Class A (DKNG) | MGM Resorts International (MGM) | Caesars Entertainment Corporation (CZR) | Las Vegas Sands (LVS) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
4.54 | 1.32 | 6.86 | 4.16 | 4.31 |
|
Asset Turnover
|
0.48 | 1.07 | 0.40 | 0.34 | 0.55 |
|
Receivable days
|
18.92 | 6.82 | 27.82 | 15.04 | 16.26 |
|
Inventory Days
|
6.25 | -- | 4.97 | 2.80 | 2.43 |
|
Payable days
|
17.51 | 43.08 | 15.63 | 18.86 | 9.89 |
|
Cash Conversion Cycle
|
7.65 | -- | 17.16 | -1.02 | 8.80 |