Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Nyse  >  MGM Resorts International    MGM

MGM RESORTS INTERNATIONAL

(MGM)
  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 9 455 10 774 11 763 12 988 13 499 13 925
EBITDA 2 796 2 837 2 808 3 167 3 474 3 651
Operating profit (EBIT) 2 080 1 715 1 469 1 828 2 214 2 339
Pre-Tax Profit (EBT) 1 259 964 634 921 1 271 1 404
Net income 1 101 1 971 467 581 879 956
P/E ratio 15,0x 9,91x 30,0x 29,3x 18,4x 16,4x
EPS ( $ ) 1,92 3,37 0,81 1,01 1,60 1,79
Dividend per Share ( $ ) - 0,45 0,48 0,52 0,54 0,60
Yield - 1,35% 1,98% 1,76% 1,85% 2,05%
Reference price ( $ ) 28,830 33,390 24,260 29,410 29,410 29,410
Announcement Date 02/16/2017
12:40pm
02/20/2018
12:45pm
02/13/2019
09:15pm
- - -
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 11 541 11 409 13 605 13 523 12 530 12 584
Finance - - - - - -
Operating income (EBITDA) 2 796 2 837 2 808 3 167 3 474 3 651
Leverage
(Debt/EBITDA)
4,13x 4,02x 4,84x 4,27x 3,61x 3,45x
Capital Expenditure 2 262 1 864 1 487 893 679 642
Book Value Per Share (BVPS) ( $ ) 10,8 13,4 12,3 17,0 17,6 16,9
Cash Flow per Share ( $ ) 2,68 3,81 3,13 4,06 4,80 4,70
Announcement Date 02/16/2017
12:40pm
02/20/2018
12:45pm
02/13/2019
09:15pm
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 15 799 M $ -
Entreprise Value (EV) 29 322 M $ 28 330 M $
Valuation 2019e 2020e
P/E ratio (Price / EPS) 29,3x 18,4x
Capitalization / Revenue 1,22x 1,17x
EV / Revenue 2,26x 2,17x
EV / EBITDA 9,26x 8,44x
Yield (DPS / Price) 1,76% 1,85%
Price to book (Price / BVPS) 1,73x 1,67x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 14,1% 16,4%
operating Leverage (Delta EBIT / Delta Sales) 2,34x 5,37x
Net Margin (Net Profit / Revenue) 4,47% 6,51%
ROA (Net Profit / Asset) 2,89% 4,51%
ROE (Net Profit / Equities) 7,65% 12,0%
Rate of Dividend 51,5% 33,9%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   6,88% 5,03%
Cash Flow / Sales 16,8% 19,1%
Capital Intensity (Assets / Sales) 1,55x 1,44x
Financial Leverage (Net Debt / EBITDA) 4,27x 3,61x
EPS & Dividend