Madison Square Garden Entertainment Corp.

NYSE
MSGE
Stock
Yield per half year: +2.91%
Dividend yield: 0%
Sector: Telecom

Reporting Madison Square Garden Entertainment Corp.

Capitalization

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
2.3 2.69 2.07 1.57 1.67 2.16 -9.10
Выручка, млрд $
0.711 0.989 1.05 0.5846 0.0818 0.6535 0.8515 0.9593 0.9593 0.6261 10.41
Чистая прибыль, млрд $
-0.109 0.0069 -0.0301 0.1717 -0.2193 -0.2028 0.0766 0.1443 0.1443 -0.0059 -3.42
EV, млрд $
-1.12 -1.03 3.23 4.63 3.23 2.49 2.66 2.66 3.25 -3.81
EBIT, млрд $
-0.1185 -0.0118 -0.0144 0.2253 -0.2373 -0.0832 0.1296 0.1102 0.1102 0.0289 -13.33
EBITDA, млрд $
-0.0164 0.1003 0.0949 0.3594 -0.0885 -0.0019 0.2029 0.1641 0.1641 0.1272 -14.51
OIBDA, млрд $
0.413 -0.1212 0.1359 0.2313 0.1318 0.1318 0.1582 -20.42
Баланс стоимость, млрд $
2.48 2.57 2.84 0.4959 -0.0015 -0.0695 -0.0232 -0.0232 0.6483 -138.23
FCF, млрд $
0.054 -0.043 -0.0923 0.0019 -0.1584 0.0796 0.1205 0.0871 0.0871 0.0261 114.91
Операционный денежный поток, млрд $
0.0963 0.1444 0.0917 0.0315 -0.1481 0.0954 0.1357 0.1113 0.1113 0.0452 28.72
Операционная прибыль, млрд $
-0.098 -0.0313 -0.0144 0.2253 -0.2373 -0.065 0.105 0.1119 0.1119 0.0280 -13.06
Операционные расходы, млрд $
0.2924 0.3851 0.4239 -0.0213 0.2082 0.2987 0.2407 0.207 0.207 0.1867 -257.59
CAPEX, млрд $
0.042 0.1874 0.184 0.0296 0.0103 0.0158 0.0152 0.0242 0.0242 0.0190 -3.95


Balance sheet

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
1.23 1.08 0.9066 0.3178 0.0581 0.0761 0.0333 0.0333 0.2784 -48.36
Short Term Investments $
0.007 0.1084 0.3372 0.046 0.1246 60.11
Long term investments $
0.21 0.0846 0.0526 0.046 0.0438 0.0316 0.0517 -17.88
Total Receivables $
0.0824 0.0828 0.0802 0.1703 0.2049 0.1446 0.1026 0.1026 0.1405 5.05
Total Current Assets $
1.35 1.35 1.43 0.5448 0.3415 0.2953 0.2191 0.2191 0.5661 -31.28
Чистые активы, млрд $
1.35 1.35 1.43 0.5448 2.94 0.6289 0.6289 1.38 -14.17
Активы, млрд $
3.29 3.32 3.72 1.7 1.53 1.4 1.55 1.55 1.98 -16.06
Short Term Debt $
0.0044 0.006 0.0588 0.0474 0.0478 0.0528 0.044 0.044 0.0502 -5.63
Long Term Debt $
0.1013 0.0486 0.0281 0.6551 1.67 0.6302 0.5992 0.5992 0.7165 84.41
Задолженность, млрд $
0.7982 0.6623 0.8448 1.2 1.53 1.47 1.58 1.58 1.32 13.34
Чистый долг, млрд $
-1.12 -1.03 -0.6454 0.4181 0.8987 0.8268 1.04 1.04 0.5076 -210.01
Долг, млрд $
0.1057 0.0546 0.2612 0.7359 1.72 0.9029 1.07 1.07 0.9380 32.58
Interest income $
0.0118 0.0213 0.0302 0.018 0.0013 0.0042 0.0072 0.0122 -24.93
Расходы на обслуживание долга $
0.0019 0.0122 0.0153 0.000425 0.0337 0.0531 0.0519 0.058 0.058 0.0394 167.31
Чист. проц. доходы, млрд $
0.0118 0.0213 0.0302 0.018 0.0013 0.0042 0.0072 0.0072 0.0122 -24.93
Goodwill $
0.1656 0.1656 0.0743 0.069 0.069 0.069 0.0894 -16.06
Амортизация, млрд $
0.0981 0.1121 0.1093 0.1341 0.1488 0.0813 0.0733 0.0539 0.0539 0.0983 -16.66
Себестоимость, млрд $
0.5171 0.6352 0.6706 0.3805 0.0962 0.4198 0.4999 0.6227 0.6227 0.4038 10.35
Товарно материальные запасы $
0.0184 0.0341 0.0799 0.0022 0.0028 0.0026 0.0039 0.0039 0.0183 -45.34


Share

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -4.57 0.2875 -1.26 3.33 -4.25 -4.52 1.5 2.97 2.97 -0.1940 -2.26
Цена акции ао 100 105.04 59.31 31.79 35.6 36.83 36.83 53.71 -18.91
Число акций ао, млн 23 23 23 24 44.9 51.05 48.59 48.59 38.31 16.14
FCF/акцию 2.29 -1.79 -3.85 0.0365 -3.07 1.77 2.36 1.79 1.79 0.5773 117.83


Efficiency

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 0.5567 -1.19 6.34 -13.14 -82.05 -215.93 -311.54 -311.54 12.95 -123.2640 -317.91
ROA, % 0.4196 -0.9128 4.88 -8.1 -12.58 5.23 9.77 9.77 4.34 -0.1600 14.89
ROIC, % 0.01 -1.1 0.2 -11.65 -11.69 -9.27 14.54 -4.8460 -510.74
ROS, % -15.27 0.6975 -1.71 29.38 -268.06 -31.04 9 15.04 15.04 15.04 9.69 -52.0040 -156.21
ROCE, % -0.4202 -0.5079 7.02 -18.71 -8.47 15.07 10.53 -475.91 -475.91 18.04 -95.4980 91.03
Ebit margin, % 61.44 -220.29 -12.73 15.23 11.49 11.49 11.49 -38.9620 -155.39
Рентаб EBITDA, % -2.3 10.14 9.05 61.48 -108.17 -0.2921 23.83 17.11 17.11 17.11 38.02 -10.0824 -169.16
Чистая рентаб, % -13.8 0.7 -2.87 29.38 -268.06 -31.04 9 15.04 15.04 9.70 -49.1360 -12.53
Operation Margin, % -13.84 -3.16 -4.35 38.54 -290.04 -9.95 12.33 11.67 11.67 11.67 18.34 -52.8640 -152.59
Чистая процентная маржа, % -15.27 0.7 -1.71 2.26 -228.43 -44.18 18.26 -48.4900 71.78
Доходность FCF, % 7.67 7.67 0.00


Coefficients

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
22.55 104.99 104.99 21.68 11.24 11.24 15.30 53.09 -13.00
P/BV
1.35 8.44 -1468.25 -23.9 -70.04 -70.04 1.75 -310.4800 -320.29
P/S
6.62 51.44 3.57 1.95 1.69 1.69 1.19 13.05 -23.90
P/FCF
13.86 19.18 19.18 19.18 2.91 17.41 11.44
E/P
0.0488 0.0864 0.0864 0.0864 2.23 0.0739 20.98
EV/EBIT
7.58 -22.63 -38.86 19.19 24.12 24.12 24.12 1.19 -201.28
EV/EBITDA
-11.17 -10.83 8.98 -52.28 -1692.9 12.26 16.2 16.2 3.81 -341.5480 12.52
EV/S
4.66 49.85 4.95 2.92 2.77 2.77 2.77 1.38 12.65 -43.90
EV/FCF
1444.89 -25.74 40.62 20.64 30.54 30.54 30.54 9.53 19.32 -203.48
Debt/EBITDA
1.05 0.5753 0.7267 -0.02 -899.43 4.45 6.52 6.52 6.52 2.21 -176.3920 -418.16
Netdebt/Ebitda
-11.76 -10.83 -1.8 -4.72 -470.77 4.07 6.32 6.32 6.32 1.75 -91.7560 -206.01
Debt/Ratio
0.0321 0.0165 0.0234 0.4139 1.12 0.6444 0.6893 0.6893 0.6893 0.33 0.7114 10.74
Debt/Equity
0.0427 0.0212 0.0306 1.42 -1164.08 -13 -46.2 -68.03 -68.03 2.48 -257.9780 -316.81
Debt/Net Income
15.32 -3.05 0.5063 -3.2 -8.47 11.79 7.42 7.42 7.42 11.64 2.99 -218.32
PEG
-9.42 -9.42 -9.4200 0.00
Бета
0 -2.94 1.36 -0.4872 -2.99 0.4614 0.4614 -0.22 -0.9192 -169.05
Индекс Альтмана
0.3487 2.06 2.8 2.6 3.17 3.17 1.04 2.20 55.50


Dividends

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0018 0.0023 0.0043 0.0043 0.0028 33.68
Дивиденд
0
Див доход, ао, %
0 0 0 0 0 3.52
Дивиденды / прибыль, %
0 0 0 0 71.42
Dividend Coverage Ratio
33.56 33.56 33.56 0.00


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
0.4839 0.474 0.51 0.6531 0.6531 7.78
CAPEX/Выручка, %
5.07 12.61 2.42 1.78 2.52 2.52 -13.05
Персонал, чел
2 400 2 400 2 200 5 820 24.79