NASDAQ: LNW - Light & Wonder, Inc.

Yield per half year: +14.19%
Dividend yield: 0.00%
Sector: Consumer Cyclical

Reporting Light & Wonder, Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд $	1.07	0.8873	2.85	3.64	2.09	2.19	6.26	6.04	6.37	6.71	4.59	24.97
Выручка, млрд $	2.76	2.88	3.08	3.36	3.4	2.72	2.15	2.51	2.9	2.9	2.74	-3.13
Чистая прибыль, млрд $	-1.39	-0.3537	-0.2423	-0.3524	-0.118	-0.548	0.024	-0.176	0.163	0.163	-0.1310	-206.67
EV, млрд $				10.62	10.91	12.31	14.69	8.65	11.36	11.27	11.58	0.81
EBIT, млрд $	-0.0048	0.2835	0.4659	0.5113	0.546	0.08	0.351	0.171	0.514	0.61	0.3324	-1.20
EBITDA, млрд $	0.8984	1.02	1.15	1.2	1.16	0.634	0.749	0.591	0.898	0.994	0.8064	-4.99
Баланс стоимость, млрд $	-1.5	-1.94	-2.03	-2.46	-2.11	-2.52	-2.11	1.16	0.765	0.765	-0.9630	-181.63
FCF, млрд $	0.0906	0.1461	0.2134	-0.0447	0.261	0.281	0.514	-0.597	0.348	0.348	0.1614	5.92
Операционный денежный поток, млрд $	0.4142	0.419	0.5071	0.3461	0.546	0.471	0.685	-0.381	0.59	0.59	0.3822	1.56
Операционная прибыль, млрд $	-1.02	0.1306	0.3931	0.5113	0.546	0.08	0.351	0.273	0.518	0.61	0.3536	-1.05
Операционные расходы, млрд $	1.65	1.52	1.48	1.59	1.54	1.42	1.27	1.36	1.55	1.04	1.43	0.13
CAPEX, млрд $	0.3236	0.2729	0.2937	0.3908	0.285	0.19	0.171	0.216	0.242	0.242	0.2208	-3.22

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд $	6.98	7.29	5.86	5.08	4.74	5.44	5.73	5.65	6.67	7.38				6.17	6.29
Выручка, млрд $				0.61	0.648	0.682	0.67	0.731	0.731	0.771	0.756	0.818	0.817	0.7786	2.25
Чистая прибыль, млрд $				-0.15	0.02	0.021	0.022	-0.001	0.075	0.067	0.082	0.082	0.064	0.0740	-3.12
EV, млрд $				7.48	6.61	8.65	8.27	9.08	9.58	11.18	13.16	12.95	11.82	11.74	4.29
EBIT, млрд $				-0.037	0.119	0.139	0.102	0.129	0.189	0.148	0.179	0.188	0.154	0.1716	-4.01
EBITDA, млрд $				0.195	0.218	0.241	0.221	0.237	0.279	0.234	0.265	0.275	0.244	0.2594	-2.65
Баланс стоимость, млрд $				0.811	1.07	1.16	1.18	1.05	1.15	0.765	0.835	0.786	0.858	0.8788	-5.69
FCF, млрд $				-0.093	-0.409	-0.145	0.132	-0.025	0.134	0.107	0.103	0.054	-0.018	0.0760	-166.93
Операционный денежный поток, млрд $				-0.037	-0.351	-0.087	0.185	0.034	0.204	0.167	0.169	0.141	0.11	0.1582	-11.62
Операционная прибыль, млрд $				-0.036	-0.351	-0.087	0.102	0.113	0.147	0.182	0.171	0.209	0.159	0.1736	1.58
Операционные расходы, млрд $				0.342	0.339	0.34	0.347	0.369	0.349	0.269	0.28	0.286	0.412	0.3192	3.37
CAPEX, млрд $				0.107	0.102	0.103	0.053	0.059	0.07	0.06	0.066	0.087	0.128	0.0822	12.83

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	1999	2004	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд $				0.1287	0.1151	0.7888	0.1682	0.313	1.02	0.585	0.914	0.425	0.515	0.6514	6.31
Short Term Investments $	0.0008	0.0525												0.0267	710.09
Long term investments $							0.2984	0.273	0.262		0.014			0.2119	-53.46
Total Receivables $				0.6548	0.6204	0.6844	0.7131	0.755	0.616	0.423	0.455	0.53	0.53	0.5558	-6.83
Total Current Assets $				1.18	1.12	1.88	1.37	1.62	2.18	1.73	1.69	1.31	1.31	1.71	-4.16
Чистые активы, млрд $							1.37	1.62	2.18	1.73	0.204	1.76	0.204	1.50	1.67
Активы, млрд $				7.73	7.09	7.73	7.72	7.81	7.98	7.88	6.01	5.55	5.55	7.05	-6.60
Short Term Debt $				0.0503	0.0493	0.0403	0.045	0.045	0.044	0.044	0.041	0.041	0.041	0.0430	-1.84
Long Term Debt $							8.99	8.68	9.26	8.65	3.87	3.85	3.85	6.86	-15.01
Задолженность, млрд $				9.23	9.02	9.75	10.18	9.92	10.51	9.99	4.85	4.79	4.79	8.01	-13.55
Чистый долг, млрд $				8.08	7.96	7.99	8.87	8.5	8.36	8.15	3.02	3.51	3.42	6.31	-16.21
Долг, млрд $							9.04	8.73	9.3	8.73	3.93	3.93	3.89	6.92	-14.75
Расходы на обслуживание долга $				0.6649	0.6614	0.6097	0.5972	0.503	0.478	0.327	0.327	0.324	0.324	0.3918	-8.42
Чист. проц. доходы, млрд $							-0.5972	-0.589	-0.503	-0.478	-0.327	-0.304		-0.4402	-12.39
Goodwill $			4.11	3.01	2.89	2.96	3.28	3.28	3.29	2.89	2.92	2.95		3.07	-2.10
Амортизация, млрд $				0.9032	0.7387	0.6828	0.6897	0.61	0.554	0.398	0.42	0.384	0.384	0.4732	-8.84
Себестоимость, млрд $				1.1	1.11	1.16	1.26	1.28	1.16	0.609	0.738	0.872	1.26	0.9318	-7.39
Товарно материальные запасы $				0.2485	0.2423	0.2431	0.2156	0.244	0.191	0.098	0.161	0.177	0.177	0.1742	-6.22

	1999Q4	2004Q4	2005Q1	2005Q2	2005Q3	2012Q2	2014Q2	2014Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд $														0.972	1.32	0.961	0.931	0.909	0.891	0.515	0.547	0.321	0.347	0.5242	-17.19
Short Term Investments $	0.0008	0.0525	0.0171	0.0087	0.0051	0.1408	0.0006	0.0004																0.0311	-45.99
Long term investments $									0.265	0.252						0.014								0.1770	-62.48
Total Receivables $														0.415	0.426	0.455	0.458	0.499	0.477	0.53	0.504	0.601	0.58	0.5384	3.99
Total Current Assets $														1.75	2.05	1.69	1.76	1.74	1.72	1.31	1.34	1.29	1.28	1.39	-5.74
Чистые активы, млрд $									0.501	0.483	0.264	0.264	1.76	1.75	2.05	1.69	0.214	0.214						1.18	-34.31
Активы, млрд $														6.48	6.25	6.01	6.02	5.96	5.89	5.55	5.59	5.54	5.6	5.63	-1.00
Short Term Debt $														0.024	0.024	0.024	0.023	0.023	0.022	0.041	0.022	0.022	0.023	0.0260	0.89
Long Term Debt $														3.88	3.87	3.87	3.87	3.86	3.86	3.85	3.85	3.85	3.85	3.85	-0.05
Задолженность, млрд $														5.52	5.01	4.85	4.84	4.73	4.74	4.79	4.75	4.75	4.74	4.75	0.00
Чистый долг, млрд $														3.01	2.66	3.02	2.99	3.01	3.02	3.42	3.38	3.58	3.56	3.39	3.34
Долг, млрд $														1.25	0.802	0.622	3.93	3.89	3.91	3.93	3.93	3.9	3.91	3.92	0.00
Расходы на обслуживание долга $														0.07	0.068	0.073	0.075	0.078	0.078	0.082	0.075	0.075	0.073	0.0766	-1.32
Чист. проц. доходы, млрд $											-0.12	-0.118	-0.116	-0.07	-0.068	-0.073	-0.075	-0.078	-0.078	-0.078				-0.0764	1.33
Goodwill $											2.76	2.89	2.98	2.93	2.87	2.92	2.92	2.93	2.9	2.95				2.92	0.20
Амортизация, млрд $														0.107	0.102	0.103	0.119	0.108	0.09	0.086	0.086	0.087	0.09	0.0878	0.00
Себестоимость, млрд $														0.18	0.193	0.203	0.202	0.218	0.218	0.32	0.305	0.236	0.246	0.2650	2.45
Товарно материальные запасы $														0.129	0.137	0.161	0.172	0.183	0.183	0.177	0.175	0.186	0.183	0.1808	0.00

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-5.35	-4.05	-2.72	-3.87	-1.27	-5.77	0.2449	-1.85	1.75			1.75	-1.3790	-206.62
Цена акции ао			31.72	39.01	22.5	23	62.56	64.51	82.11	86.38	105.49	105.49	80.21	11.02
Число акций ао, млн	86.3	87.7	89.7	91.1	93	95	98	95	93			93	94.80	0.00
FCF/акцию	1.05	1.67	2.38	-0.4907	2.81	2.96	5.24	-6.28	3.74			3.74	1.69	5.88

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q1	5 quarters average	CAGR 5
EPS				-13.44	-0.36	0.35	0.2366	-0.011	0.8152	0.7283	0.8913	0.8913	0.7033		0.8059	-2.91
Цена акции ао		72.88	60.46	53.5	49.42	57.24	61.64	62.14	72.52	80.25				105.49	76.41	11.34
Число акций ао, млн	99	100	97	95	96	95	93	91	92	92					92.60	-0.64
FCF/акцию				-0.9895	-4.26	-1.53	1.42	-0.2747	1.46	1.16	1.12	0.587	-0.1978		0.8258	-167.05

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		93.23	18.27	11.95	15.7	5.16	23.66	-1.04	37.25	16.93			21.31		16.39	26.82
ROA, %		-18.03	-4.99	-3.14	-4.56	-1.52	-6.94	0.3025	-2.53	2.82			2.94		-1.5735	-213.16
ROIC, %						-1.77		7.08	0.3339	7.64					3.32	-244.14
ROS, %				-7.86	-10.48	-3.47	-20.12	1.11	-7.01	5.62	5.62	5.62	5.62		2.19	38.32
ROCE, %			-14.65	-22.98	7.34	7.75	1.12	5.08	3.17	10.58		79.74	79.74		19.94	134.69
Ebit margin, %						16.06	-10.5	16.3	6.81	17.71		21.02	21.02		10.27	-214.89
Рентаб EBITDA, %			35.45	37.25	35.71	34	23.27	34.79	23.53	30.94		34.25	34.25		29.36	8.04
Чистая рентаб, %		-50.54	-12.27	-7.86	-10.48	-3.47	-20.12	1.11	-7.01	5.62			5.62		-4.7740	-210.12
Operation Margin, %				12.75	7.9	16.06	2.94	16.3	10.87	17.85	21.02	21.02	21.02		17.41	5.22
Доходность FCF, %	-3.45	8.48	16.47	7.5	-1.23	12.47	12.86	8.22	-11.4	5.46					5.52	-15.23

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %				7.76	-1.83	-8.8	3.53	-0.0954	6.66	6.17	8.27	8.95	7.56		7.52	2.57
ROA, %				-2.08	0.3143	0.3427	0.3657	-0.0168	1.27	1.17	1.47	1.47	1.15		1.31	-1.97
ROIC, %					0.6239	8.8	0.5912	0.2837		1.92					2.44	25.21
ROS, %				539.51	3.09	3.08	3.28	-0.1368	10.26	8.69	10.85	10.02	7.83		9.53	-5.26
ROCE, %				-0.5656	1.93	2.41	1.9	10.49	3.53	2.83	3.51	3.78	3.15		3.36	-2.25
Ebit margin, %									25.85	19.2	23.68	22.98	18.85		22.11	-6.12
Рентаб EBITDA, %				31.97	33.64	35.34	32.99	32.42	38.17	30.35	35.05	33.62	29.87		33.41	-4.79
Чистая рентаб, %				-24.59	3.09	3.08	3.28	-0.1368	10.26	8.69	10.85	10.02	7.83		9.53	-5.26
Operation Margin, %				7.54	18.36	20.38	15.22	15.46	20.11	23.61	22.62	25.55	19.46		22.27	-0.65
Доходность FCF, %	2.47	2.37	0.8696	-1.85	-8.62	-2.67	2.3	-0.4421	2.01	1.45					0.5296	-188.51

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	-0.7659	-2.51	-11.74	-10.34	-17.74	-3.99	272.89	-29.75	48.17			48.17		53.92	-222.11
P/BV	-0.714	-0.4584	-1.4	-0.7105	-1.14	-1.56	-3.11	4.85	10.26			10.26		1.86	-255.18
P/S	0.3871	0.3077	0.9228	0.5203	0.7084	1.45	3.04	2.24	2.71			2.71		2.03	30.78
P/FCF			13.33	-81.51	8.02	7.78	12.17	-8.77	-11.24	19.28	19.28	19.28		6.14	9.64
E/P			-0.0851	-0.0967	-0.0564	-0.2508	0.0038	-0.0336	0.0256	0.0243	0.0243	0.0243		0.0089	44.93
EV/EBIT					19.98	-43.03	41.86	50.58	22.1	18.47	18.47	18.47		30.30	-15.09
EV/EBITDA				8.84	9.44	19.41	19.62	14.64	12.65			11.34		15.15	6.03
EV/S				3.72	3.09	3.84	6.67	3.44	3.91	3.88	3.88	3.88		4.36	-10.27
EV/FCF				-279.91	40.25	37.27	27.94	-14.49	32.64	32.38	32.38	32.38		22.17	2.99
Debt/EBITDA				7.52	7.62	14.79	11.66	6.65	4.38	3.92	3.92	3.92		6.11	-19.59
Netdebt/Ebitda			6.95	7.38	7.35	13.19	10.87	5.1	3.91	3.44	3.44	3.44		5.35	-20.56
Debt/Ratio				1.17	1.12	1.17	1.1	0.6542	0.7082	0.7012	0.7012	0.7012		0.7730	-8.61
Debt/Equity				-3.67	-4.14	-3.69	-4.13	3.39	5.14	19.08	6.26	6.26		5.95	-208.67
Debt/Net Income				-25.64	-73.94	-16.98	362.08	-22.34	24.12	23.88	23.88	23.88		82.32	-41.94
PEG											-200.17	-200.17		-200.1700	0.00
Бета								1.8	0.9547	-1.69	-0.4393	-0.4393		0.1564	-170.29
Индекс Альтмана				1.49	1.27	0.8567	1.56	0	2.42	2.74	2.74	2.74		2.06	26.18

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E				1.54	-28.54	-32.22	-62.09	-5654.87	56.51	47.72	43.84	30.62	28.23				41.38	-12.96
P/BV				4.62	3.21	4.85	4.45	4.94	5.72	10.15	11.71	11.92	9.62				9.82	10.96
P/S				1.99	1.65	2.26	2.06	2.29	2.35	2.67	3.26	3.05	2.63				2.79	2.28
P/FCF	40.56	42.13	115	-54.07	-11.6	-37.5	43.43	-226.19	49.79	69							-20.2940	-212.97
E/P	0.0261	0.013	-0.0114	0.6475	0.0042	0.0039	0.0038	-0.000177	0.0112	0.0091							0.0056	18.47
EV/EBIT									50.67	75.57	73.49	68.89	76.72				69.07	8.65
EV/EBITDA				11.43	9.63	11.98	10.96	38.31	9.78	11.52	12.96	12.3	11.61				11.63	3.49
EV/S				13.21	11.37	12.34	12.97	12.42	13.1	14.51	17.4	15.83	14.46				15.06	2.00
EV/FCF				-85.71	-18.01	-58.05	65.84	-363.22	71.47	104.52	127.72	239.84	-656.41				-22.5720	-255.82
Debt/EBITDA				56.31	17.81	16.24	17.76	16.4	14	16.8	14.82	14.19	16.01				15.16	2.72
Netdebt/Ebitda				43.06	12.04	12.47	13.55	12.69	10.81	14.6	12.75	13.02	14.59				13.15	6.18
Debt/Ratio				0.6021	0.6241	0.648	0.646	0.6518	0.6637	0.7082	0.7028	0.7046	0.698				0.6955	1.01
Debt/Equity				4.81	3.64	3.35	3.29	3.71	3.41	5.14	4.7	4.96	4.55				4.55	5.94
Debt/Net Income				1.19	194.9	185.43	176.82	-3886	52.09	58.69	47.89	47.59	61.03				53.46	3.22
Бета														-0.9191	-0.3426		-0.6309	-38.95
Индекс Альтмана	1.27	1.31	1.04	1.82	1.18	1.38	1.42	1.43						2.74	2.74		1.94	14.70

Dividends

IFRS

Reporting Annual Quarterly

	2004	2008	2009	2010	2011	2018	2019	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0047	0.6493	0.3865	0.3575	0.002	0.001	0.001	0.442	0.193	0.193			0.1660	186.49
Дивиденд											0
Див доход, ао, %											0
Дивиденды / прибыль, %	7.18	7650.19	-969.26	-239.63	-15.87		-0.8475	1841.67	-109.66	118.4	118.4		366.74	-249.47

	2011Q4	2015Q4	2017Q3	2017Q4	2018Q4	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.002	0.0011	0.0012	0.7012	0.2644	0.011	0.424	0.008	0.015	0.023		0.0962	15.90
Дивиденды / прибыль, %	-23.38	-0.8627	-2.02	-1626.91	127.85	55	2019.05	36.36	-1500	34.33		128.95	-9.00

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

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

Subscribe

Other

IFRS

Reporting Annual

	2018	2019	2020	2022	2023	2024	CAGR 5
Всего задолженность	0.7473	0.766	0.833				3.69
Персонал, чел				5600	6100	6500	5.09

	CAGR 5

	CAGR 5