HKEX: 1128 - Wynn Macau, Limited

Yield per half year: +11%
Dividend yield: +1.99%
Sector: Consumer Cyclical

Reporting Wynn Macau, Limited

Reports

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд HK$
25.54 89.38 118.49 92.25 73.31 56.73 28.67 39.66 41.12 58.12 -15.53
Выручка, млрд HK$
19.1 22.1 36.04 39.59 36.16 7.61 11.73 5.64 14.21 24.27 15.07 -17.04
Чистая прибыль, млрд HK$
2.41 1.44 3.7 6.25 5.06 -7.22 -5.18 -7.34 1.17 1.17 -2.7020 -25.39
EV, млрд HK$
59.27 88.16 109.82 85 103.68 304.8 84.32 77.62 75.19 131.08 -1.80
EBIT, млрд HK$
7.06 3.04 2.29 5.5 7.85 6.4 -5.4 -2.55 -4.69 3.81 -0.4860 -9.85
EBITDA, млрд HK$
4.04 3.88 8.28 10.58 9.32 -2.48 -0.3125 -2.38 6.18 -2.57 2.07 -7.89
Баланс стоимость, млрд HK$
0.5292 0.3164 0.3871 0.1959 0.2563 -5.06 -10.02 -17.15 -15.81 -15.81 -9.5567 -328.05
FCF, млрд HK$
-10.23 -0.9464 11.41 8.53 5.11 -3.71 -1.69 -2.47 3.63 6.1 0.1740 -6.61
Операционный денежный поток, млрд HK$
2.48 5.84 12.67 9.72 6.75 -3.71 -1.21 -2.12 4.34 6.81 0.8100 -8.45
Операционная прибыль, млрд HK$
3.04 2.29 5.5 7.85 6.4 -5.4 -2.67 -4.89 3.81 3.88 -0.5500 -9.85
Операционные расходы, млрд HK$
3.05 4.48 6.7 7.05 7.09 13.01 14.27 4.1 2.2 20.38 8.13 -20.87
CAPEX, млрд HK$
12.71 6.79 1.26 1.19 1.64 0.7491 0.476 0.3487 0.7143 0.7143 0.7856 -15.31


Balance sheet

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд HK$
6.73 2.59 5.24 9.53 14.09 18.83 11.66 7.42 10.3 10.3 12.46 -6.07
Short Term Investments HK$
0.0187 0.0082 0.0471 0.0471 0.4391 0.2789 0.033 0.026 5.45 5.45 1.25 65.49
Long term investments HK$
0.0799 0.0459 0.0056 0.0438 -58.77
Total Receivables HK$
0.059 0.8896 0.8578 1.42 1.74 1.23 0.7922 0.5171 1.19 0.8172 1.09 -7.32
Total Current Assets HK$
8.03 3.97 6.57 11.4 16.33 20.45 12.74 8.3 17.37 17.37 15.04 1.24
Чистые активы, млрд HK$
4.05 35.86 33.5 31.94 32.91 30.21 27.98 25.69 8.3 3.28 25.02 -24.08
Активы, млрд HK$
42.28 42.95 43 46.08 50.29 51.66 41.9 36.08 44.83 44.83 44.95 -2.27
Short Term Debt HK$
0.239 0.124 32.17 0.4493 2.13 4.24 0.0526 0.042 4.71 4.68 2.23 17.20
Long Term Debt HK$
4.04 4.15 3.57 4.27 4.7 44.96 46.54 48.35 48 48 38.51 59.16
Задолженность, млрд HK$
38.18 40.49 39.99 44.56 48.3 56.71 51.92 53.23 60.64 60.64 54.16 4.66
Чистый долг, млрд HK$
24.59 29.59 22.88 23.55 24.51 30.37 34.87 40.97 42.53 42.38 34.65 11.65
Долг, млрд HK$
18.97 4.16 36.32 4.02 33.08 6.84 49.2 46.75 48.4 52.83 40.80 50.51
Interest income HK$
0.0587 0.087 0.1641 0.165 0.149 0.0848 2.48 2.43 0.5713 1.14 30.84
Расходы на обслуживание долга HK$
1.34 1.35 1.83 2.23 2.45 3.11 3.11 2.19 18.16
Чист. проц. доходы, млрд HK$
-0.8139 -1.25 -1.39 -1.41 -1.87 -2.32 -2.48 -2.76 0.5713 -2.1680 14.38
Goodwill HK$
0.3983 0.3983 0.3983 0.3983 0.3983 0.3983 0.3983 0.3983 0.3983 0.3983 0.3983 0.00
Амортизация, млрд HK$
0.9862 1 1.59 2.78 2.73 2.92 2.92 20.47 2.31 2.37 6.20 -4.09
Себестоимость, млрд HK$
13 15.33 23.83 24.69 22.67 7.92 4.86 6.24 8.2 14.82 9.98 -18.40
Товарно материальные запасы HK$
0.1798 0.338 0.3316 0.3126 0.3466 0.2868 0.2962 0.2803 0.2862 0.2862 0.2992 -3.76


Share

IFRS
Reporting Annual Quarterly
2014 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.21 0.06 0.76 1.18 0.94 1.19 -0.68 -1.41 0.209 0.2236 0.0498 -25.97
Цена акции ао 24.75 17.08 19.2 13.02 6.37 8.7 6.43 5.39 5.75 5.75 6.53 -2.03
Число акций ао, млн 2259.33 5017.32 5039.8 5196.96 5197.19 5210.23 5197.5 5605.65 5240.71 5281.51 1.53
FCF/акцию -0.4189 2.27 1.69 0.9834 -0.7135 -0.3241 -0.475 0.6469 1.16 0.0235 -8.04


Efficiency

IFRS
Reporting Annual Quarterly
2011 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 455.51 453.66 956 3188.5 1973.1 142.73 51.68 54.02 -7.11 -7.11 3.92 442.88 -132.46
ROA, % 5.7 3.34 8.61 13.55 10.06 -13.97 -12.36 -18.82 2.9 2.9 5.81 -6.4380 -22.02
ROIC, % 137.52 50.43 58.29 167.42 12.41 158.26 137.2 -16.33 -109.95 -23.49 29.14 -168.28
ROS, % 10.27 15.77 13.98 -94.8 -44.17 -130.04 8.24 4.83 4.83 4.83 6.61 -31.2620 -164.23
ROCE, % 93.33 183.39 517.13 322.1 106.77 25.41 -14.97 11.23 0 0 2.10 90.11 -48.89
Ebit margin, % 17.83 -67.7 -24.01 -83.11 26.78 0 0 -26.0420 8.48
Рентаб EBITDA, % 17.56 22.97 26.72 25.78 -32.62 -2.66 -42.21 43.49 -10.59 -10.59 11.68 -8.9180 -20.15
Чистая рентаб, % 12.62 6.5 10.27 15.77 13.98 -94.8 -44.17 -130.04 8.24 4.83 6.61 -49.3580 -10.03
Operation Margin, % 15.27 19.83 17.7 -70.92 -22.77 -86.61 26.78 16 16 16 7.97 -10.1200 -193.19
Доходность FCF, % -3.71 12.76 7.2 5.54 -5.06 -2.98 -8.61 15.38 0.8540 22.66


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
17.79 24.15 18.97 18.24 -10.16 -10.95 -3.91 29.95 28 17.00 4.63 10.43
P/BV
80.72 230.91 604.94 359.97 -14.5 -5.66 -2.53 -2.22 -2.07 -213.30 67.01 -136.14
P/S
1.16 2.48 2.99 2.55 9.63 4.84 7.68 2.47 1.35 1.88 5.43 -0.64
P/FCF
7.84 13.9 18.05 -19.77 -33.6 -11.61 6.5 6.74 6.74 6.74 293.81 -5.0460 -172.52
E/P
0.0414 0.0527 0.0548 -0.0984 -0.0913 -0.256 0.0295 0.0285 0.0285 0.0285 0.05 -0.0522 -179.23
EV/EBITDA
15.27 10.65 10.38 9.12 -41.75 -125.1 -35.39 12.56 -32.88 8.30 -36.1120 6.61
EV/EBIT
5.95 -7.64 -3.09 -17.98 20.39 0 0 0 -0.4740 27.93
EV/S
2.68 2.45 2.35 13.62 0.741 14.94 5.46 3.1 3.1 3.1 4.05 5.47 33.14
EV/FCF
-62.63 7.73 16.63 -27.96 -40.13 -34.16 21.4 12.33 12.33 12.33 235.67 -5.6460 -178.98
Debt/EBITDA
0.4854 3.13 0.7334 -19.81 -31.55 -20.31 8.55 0 0 0 1.78 -12.4773 63.43
Netdebt/Ebitda
2.76 2.23 2.63 -12.23 -111.6 -17.2 6.88 -16.49 -16.49 -16.49 0.88 -30.9800 -31.78
Debt/Ratio
0.8457 0.0935 0.1359 0.9524 1.12 1.34 1.18 0 0 0 0.23 0.9457 54.08
Debt/Equity
114.78 10.38 26.67 -9.73 -4.66 -2.82 -3.34 0 0 0 1.14 1.22 -166.00
Debt/Net Income
25.3 1.09 1.35 -6.82 -1.16 -6.59 45.09 0 0 0 3.23 6.37 101.72
Бета
2.81 0.7092 0.0913 0.0913 0.24 1.20 -68.09
Индекс Альтмана
4.97 5.71 4.48 2.09 2.19 0.9678 69.93 7.07 7.1 7.1 6.28 17.45 26.52


Dividends

IFRS
Reporting Annual Quarterly
2011 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
5.45 3.11 3.27 7.79 4.67 0.0084 0.004 0.000293 0.000293 0.023 0.9366 -85.56
Дивиденд
1.2 1.74 1.68 1.05 0.6 0.63 1.07 0.9 0.15 0.15 0.6700 -24.21
Див доход, ао, %
7.16 5.57 7.08 5.31 3.54 4.55 5.07 3.11 2.81 1.99 3.72 3.82 -4.51
Дивиденды / прибыль, %
225.96 216.59 88.43 124.73 92.43 -0.117 -0.0777 -0.004 0.025 0.025 34.40 18.45 -80.66


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2023 2024 CAGR 5
Персонал, чел
11500 11300 -0.87