NYSE: BYD - Boyd Gaming Corporation

Yield per half year: -3.88%
Dividend yield: +1.03%
Sector: High Tech

Reporting Boyd Gaming Corporation

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
1.46 2.29 2.32 4.03 2.35 3.38 7.68 6.81 6.31 6.48 5.31 21.84
Выручка, млрд $
2.18 2.38 2.63 3.33 2.18 3.37 3.56 3.74 3.93 3.93 3.36 12.51
Чистая прибыль, млрд $
0.418 0.189 0.115 0.158 -0.134 0.464 0.6394 0.62 0.578 0.578 0.4335 -233.96
EV, млрд $
5.32 5.19 7.76 5.86 6.76 11.37 9.62 9.72 7.11 7.11 8.92 1.01
EBIT, млрд $
0.3013 0.3454 0.3553 0.4726 0.236 0.9001 0.9801 0.9242 0.9294 0.9294 0.7940 31.54
EBITDA, млрд $
0.417 0.561 0.589 0.716 0.341 1.07 1.3 1.18 1.21 1.21 1.02 28.83
Баланс стоимость, млрд $
-0.0199 0.1682 0.2534 0.3809 0.2462 0.7101 1.59 1.74 1.58 1.58 1.17 45.04
FCF, млрд $
0.115 0.224 0.273 0.341 0.114 0.811 0.707 0.5406 0.5567 0.5567 0.5459 37.32
Операционный денежный поток, млрд $
0.2751 0.4144 0.4345 0.549 0.289 1.01 0.9761 0.9145 0.9571 0.9571 0.8293 27.06
Операционная прибыль, млрд $
0.299 0.343 0.356 0.473 0.189 0.908 0.9812 0.9018 0.9278 0.9278 0.7816 37.47
Операционные расходы, млрд $
0.7133 0.7935 0.8991 1.12 0.9524 1.03 0.9682 1.12 1.12 1.12 1.04 3.30
CAPEX, млрд $
0.16 0.19 0.162 0.208 0.175 0.199 0.2692 0.374 0.4004 0.4004 0.2835 18.00


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.1939 0.2031 0.2494 0.25 0.5192 0.5715 0.2835 0.3043 0.3167 0.3167 0.3990 -9.41
Short Term Investments $
0.0004 0.0004 0.0005 0.0005 0.0006 0.0006 0.0006 0.0007 0.0007 0.0007 0.0006 3.13
Long term investments $
0.2227 0.2446 0.0173 0.0153 0.0156 0.1031 -41.24
Total Receivables $
0.0328 0.0455 0.0601 0.0605 0.0535 0.0895 0.1116 0.1414 0.1623 0.1623 0.1117 24.85
Total Current Assets $
0.3079 0.3287 0.3998 0.3995 0.6503 0.5078 0.4782 0.5293 0.5615 0.5615 0.5454 -2.89
Чистые активы, млрд $
0.508 0.9341 1.1 1.15 1.27 1.12 1.54 2.39 1.66 2.39 1.60 5.50
Активы, млрд $
4.67 4.69 5.76 6.65 6.56 6.22 6.31 6.27 6.39 6.39 6.35 -0.52
Short Term Debt $
0.0303 0.024 0.0242 0.1147 0.1212 0.1266 0.1331 0.1431 0.044 0.044 0.1136 -18.34
Long Term Debt $
3.2 3.05 3.96 3.74 3.87 2.99 3.01 2.87 3.13 3.13 3.17 -4.16
Задолженность, млрд $
3.74 3.58 4.61 5.38 5.44 4.69 4.72 4.53 4.81 4.81 4.84 -2.43
Чистый долг, млрд $
3.04 2.87 3.73 3.6 4.32 4.32 3.61 3.42 0.3791 0.3791 3.21 -38.53
Долг, млрд $
3.23 3.08 3.98 3.77 3.9 4.26 3.9 3.73 0.6958 0.6958 3.30 -29.16
Interest income $
0.2227 0.003 0.0018 0.0037 0.0019 0.0019 0.0018 0.1297 0.041 0.0353 84.84
Расходы на обслуживание долга $
0.2127 0.1731 0.2375 0.2305 0.2152 0.1994 0.1512 0.1712 0.1774 0.1774 0.1829 -3.79
Чист. проц. доходы, млрд $
-0.2097 0.0018 0.0037 0.0019 0.0019 0.0018 0.1297 0.041 0.041 0.0353 84.84
Goodwill $
0.6853 0.6853 0.8265 0.8882 1.06 1.08 0.9713 0.9713 1.03 0.9473 1.0000 -2.59
Амортизация, млрд $
0.1962 0.2175 0.23 0.2785 0.281 0.2744 0.3234 0.2568 0.2766 0.2766 0.2824 -0.32
Себестоимость, млрд $
1.17 1.26 1.37 1.74 1.04 1.43 1.57 1.72 1.88 1.88 1.53 12.57
Товарно материальные запасы $
0.0186 0.018 0.0206 0.0221 0.0226 0.0201 0.0222 0.0207 0.0212 0.0212 0.0214 -1.27


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 3.65 1.64 1 1.38 -1.19 4.07 5.87 6.12 6.19 6.19 4.21 -239.07
Цена акции ао 20.17 35.05 20.78 29.94 42.92 65.2 62.61 72.54 68.2 68.2 62.29 9.70
Число акций ао, млн 115 115 115 113 113 114 109 101.37 93.35 93.35 106.14 -3.75
FCF/акцию 0.9976 1.93 2.37 3 1 7.11 6.49 5.33 5.96 5.96 5.18 42.91


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 57.97 18.59 10.24 13.08 -11.28 34.84 40.86 37.19 34.76 34.76 27.27 -225.24
ROA, % 9.27 4.04 2.2 2.54 -2.04 7.26 10.2 9.85 9.13 9.13 6.88 -234.95
ROIC, % 5.99 15.3 8.57 5.66 6.17 0.76 10.77 12.81 12.48 11.48 8.60 15.13
ROS, % 15.33 13.69 13.22 2.73 23.84 17.98 16.58 14.71 14.71 14.71 17.56 -9.21
ROCE, % 31.48 6.72 7.76 3.91 15.88 17.12 16.28 16.11 58.77 58.77 24.83 29.92
Ebit margin, % 14.21 0.1787 25.55 27.57 24.72 23.65 23.65 23.65 25.03 -1.53
Рентаб EBITDA, % 23.53 22.42 21.53 15.66 26.95 36.66 31.59 30.69 30.69 30.69 31.32 2.63
Чистая рентаб, % 13.7 14.4 13.6 14.2 8.7 27 17.98 16.58 14.71 14.71 16.99 11.08
Operation Margin, % 14.39 13.56 14.21 8.67 26.71 27.6 24.12 23.61 23.61 23.61 25.13 -2.44
Чистая процентная маржа, % -2.77 -1.96 2.15 19.14 7.94 4.38 4.74 -6.18 13.76 15.09 4.93 11.62
Доходность FCF, % 14.01 14.32 5.02 9.57 7.15 11.07 3.78 11.83 11.51 8.57 9.35 -4.99


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
10.7 42.2 13.8 21.8 -36.41 17.1 9.4 10.16 11.64 11.64 2.38 -179.61
P/BV
2.5 3.8 2 2.7 4.6 4.8 3.78 3.61 4.26 4.26 4.21 -1.52
P/S
1.1 1.7 1 1 2.1 2.4 1.69 1.68 1.71 1.71 1.92 -4.03
P/FCF
17.58 8.61 10.02 43.03 9.23 8.69 9.17 11.99 11.64 11.64 10.14 4.75
E/P
0.0654 0.0302 0.0511 -0.0447 0.0676 0.1041 0.0983 0.0957 0.0892 0.0892 0.0910 5.70
EV/EBIT
16.56 2361.17 12.85 9.82 10.52 7.65 7.65 7.65 9.70 -9.85
EV/EBITDA
8.45 9.26 13.18 8.19 19.83 10.62 7.38 8.23 5.89 5.89 10.39 -21.56
EV/S
2.4 2.87 2.01 2.98 2.86 2.71 2.6 1.81 1.81 1.81 2.36 -8.74
EV/FCF
24.92 27.64 19.59 56.89 11.87 13.61 17.98 12.77 12.77 12.77 13.80 1.47
Debt/EBITDA
5.48 6.76 5.26 11.43 4.35 2.99 3.15 0.5769 0.5769 0.5769 2.33 -33.24
Netdebt/Ebitda
7.4 9.69 7.53 31.53 4.02 2.77 2.9 0.3143 0.3143 0.3143 2.06 -39.93
Debt/Ratio
0.77 0.8 0.81 0.83 0.75 0.6174 0.5939 0.1089 0.1089 0.1089 0.4358 -32.02
Debt/Equity
3.26 4.02 4.26 4.84 3.04 2.45 2.14 0.4399 3.04 3.04 2.22 0.00
Debt/Net Income
16.24 34.59 24.45 -29.61 6.72 6.09 6.01 1.2 1.2 1.2 4.24 -29.15
PEG
1.97 1.97 1.97 0.00
Бета
2.05 1.84 0.1369 2.77 0.7 0.7 1.50 -19.34
Индекс Альтмана
1.46 1.02 1.15 0.98 2.4 2.58 2.64 2.7 5.92 5.92 3.25 19.79


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0113 0.0113 0.0247 0.0289 0.0078 0.0482 0.0165 0.0636 0.0627 0.0636 0.0398 51.72
Дивиденд
0.07 0.15 0.23 0.27 0.6 0.744 0.65 0.69 0.18 0.69 0.5728 -21.40
Див доход, ао, %
0.43 1.11 0.9 0.1631 0.1631 1.1 0.9864 0.8917 1.07 1.03 0.8422 45.68
Дивиденды / прибыль, %
2.7 12 14.6 19 -5.8 10.38 7.53 10.26 10.84 10.84 6.64 -213.32
Dividend Coverage Ratio
9.09 9.09 9.09 0.00


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 2021 2022 2023 2024 CAGR 5
Всего задолженность
0.4697 0.5569 0.524 3.71
Персонал, чел
14284 15114 15771 16129 3.08