Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Nyse  >  Las Vegas Sands Corp.    LVS

LAS VEGAS SANDS CORP.

(LVS)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 11 410 12 882 13 729 13 624 13 840 14 423
EBITDA 4 130 4 900 5 279 5 139 5 313 5 680
Operating profit (EBIT) 2 493 3 462 3 751 3 796 3 946 4 336
Pre-Tax Profit (EBT) 2 257 3 052 3 326 3 659 3 474 3 835
Net income 1 670 2 806 2 413 2 615 2 507 2 719
P/E ratio 25,4x 19,6x 17,0x 18,9x 19,6x 18,0x
EPS ( $ ) 2,10 3,54 3,07 3,40 3,28 3,57
Dividend per Share ( $ ) 2,88 2,92 3,00 3,15 3,15 3,20
Yield 5,39% 4,20% 5,76% 4,91% 4,91% 4,99%
Reference price ( $ ) 53,410 69,490 52,050 64,170 64,170 64,170
Announcement Date 01/25/2017
09:01pm
01/24/2018
09:01pm
01/23/2019
09:05pm
- - -
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 7 467 7 221 7 337 8 363 9 342 9 297
Finance - - - - - -
Operating income (EBITDA) 4 130 4 900 5 279 5 139 5 313 5 680
Leverage
(Debt/EBITDA)
1,81x 1,47x 1,39x 1,63x 1,76x 1,64x
Capital Expenditure 1 398 837 949 1 710 1 570 1 202
Free Cash Flow (FCF) 2 645 3 706 3 752 2 282 2 955 3 756
Book Value Per Share (BVPS) ( $ ) 7,77 8,22 7,33 8,17 7,65 8,41
Cash Flow per Share ( $ ) 5,09 5,74 5,98 4,33 5,78 6,27
Announcement Date 01/25/2017
09:01pm
01/24/2018
09:01pm
01/23/2019
09:05pm
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 49 282 M $ -
Entreprise Value (EV) 57 646 M $ 58 624 M $
Valuation 2019e 2020e
P/E ratio (Price / EPS) 18,9x 19,6x
Capitalization / Revenue 3,62x 3,56x
EV / Revenue 4,23x 4,17x
EV / EBITDA 11,2x 10,9x
Yield (DPS / Price) 4,91% 4,91%
Price to book (Price / BVPS) 7,86x 8,39x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 27,9% 28,5%
Operating Leverage (Delta EBIT / Delta Sales) - 2,49x
Net Margin (Net Profit / Revenue) 19,2% 18,1%
ROA (Net Profit / Asset) 12,9% 12,4%
ROE (Net Profit / Equities) 43,5% 43,4%
Rate of Dividend 92,6% 96,2%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   12,5% 11,3%
Cash Flow / Sales 24,4% 32,1%
Capital Intensity (Assets / Sales) 1,48x 1,47x
Financial Leverage (Net Debt / EBITDA) 1,63x 1,76x
EPS & Dividend