|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 38.30 HKD | -0.78% |
|
+3.10% | +16.06% |
| 07-02 | Macau Casino Stocks Rise Sharply as Gambling Revenue Jumps | DJ |
| 06-03 | Macau's Hotel Room Shortage Hinders City's Growth, Galaxy Chairman Says | MT |
Company Valuation: Galaxy Entertainment Group Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 261,697 | 176,045 | 225,342 | 191,312 | 144,274 | 167,508 | - | - |
| Change | - | -32.73% | 28% | -15.1% | -24.59% | 16.1% | - | - |
| Enterprise Value (EV) 1 | 252,617 | 161,477 | 216,983 | 176,247 | 126,621 | 143,916 | 141,272 | 135,549 |
| Change | - | -36.08% | 34.37% | -18.77% | -28.16% | 13.66% | -1.84% | -4.05% |
| P/E ratio | -65.8x | 133x | -65.6x | 28x | 16.5x | 16.6x | 15.2x | 13.8x |
| PBR | 3.88x | 2.58x | 3.52x | 2.7x | 1.9x | 2.06x | 1.92x | 1.77x |
| PEG | - | -1x | 0x | -0x | 0.6x | 1.1x | 1.69x | 1.4x |
| Capitalization / Revenue | 20.3x | 8.94x | 19.6x | 5.36x | 3.32x | 3.58x | 3.34x | 3.06x |
| EV / Revenue | 19.6x | 8.2x | 18.9x | 4.94x | 2.92x | 3.08x | 2.82x | 2.48x |
| EV / EBITDA | -248x | 45.7x | -392x | 17.7x | 10.4x | 10.6x | 9.7x | 8.44x |
| EV / EBIT | -65.8x | 127x | -82.1x | 24.8x | 14.7x | 14.9x | 13.3x | 11.7x |
| EV / FCF | -18.8x | -15.5x | -26.6x | 31.3x | 18.8x | 21.1x | 25.4x | 18.2x |
| FCF Yield | -5.31% | -6.44% | -3.76% | 3.2% | 5.31% | 4.73% | 3.94% | 5.49% |
| Dividend per Share 2 | 0.45 | - | 0.3 | 0.2 | 0.8 | 1.146 | 1.253 | 1.308 |
| Rate of return | 0.75% | - | 0.58% | 0.46% | 2.42% | 2.99% | 3.27% | 3.41% |
| EPS 2 | -0.916 | 0.304 | -0.787 | 1.562 | 2.003 | 2.312 | 2.521 | 2.776 |
| Distribution rate | -49.1% | - | -38.1% | 12.8% | 39.9% | 49.5% | 49.7% | 47.1% |
| Net sales 1 | 12,876 | 19,696 | 11,474 | 35,684 | 43,432 | 46,746 | 50,099 | 54,664 |
| EBITDA 1 | -1,020 | 3,537 | -553.3 | 9,955 | 12,188 | 13,596 | 14,567 | 16,064 |
| EBIT 1 | -3,836 | 1,273 | -2,642 | 7,119 | 8,627 | 9,638 | 10,652 | 11,540 |
| Net income 1 | -3,973 | 1,326 | -3,434 | 6,874 | 8,759 | 10,106 | 11,025 | 12,182 |
| Net Debt 1 | -9,081 | -14,568 | -8,359 | -15,064 | -17,653 | -23,592 | -26,237 | -31,960 |
| Reference price 2 | 60.25 | 40.40 | 51.60 | 43.75 | 33.00 | 38.30 | 38.30 | 38.30 |
| Nbr of stocks (in thousands) | 4,343,521 | 4,357,538 | 4,367,100 | 4,372,837 | 4,371,943 | 4,373,587 | - | - |
| Announcement Date | 25/02/21 | 23/02/22 | 23/02/23 | 28/02/24 | 27/02/25 | - | - | - |
1HKD in Million2HKD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 16.69x | 3.11x | 10.68x | 2.97% | 21.51B | ||
| 61.93x | 3.44x | 18.44x | -.--% | 51.1B | ||
| 26.09x | 6.74x | 16.41x | 1.31% | 27.68B | ||
| 117.27x | 3.32x | 24.72x | -.--% | 21.33B | ||
| 18.37x | 3.4x | 10.74x | 2.95% | 19.82B | ||
| 13.15x | 6.22x | 9.47x | 3.93% | 16.37B | ||
| 14.24x | 3.13x | 8.86x | 7.32% | 8.26B | ||
| -48.94x | 1.82x | 8.68x | 2.08% | 8.15B | ||
| 33.23x | 3.79x | 18.75x | 3.01% | 7.81B | ||
| 17.26x | 4.23x | 10.37x | 0.4% | 7.64B | ||
| Average | 26.93x | 3.92x | 13.71x | 2.4% | 18.97B | |
| Weighted average by Cap. | 39.21x | 4.07x | 15.24x | 1.72% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 27 Stock
- Valuation Galaxy Entertainment Group Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition