Valuation Galaxy Entertainment Group Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 09:08:08 15/04/2026 BST			5-day change	1st Jan Change
34.56 ^HKD	-0.58%		-3.89%	-9.81%

02-26	Galaxy Entertainment Group Limited Recommends Final Ordinary Dividend for the Year Ended 31 December 2025, Payable on or About 12 June 2026	CI
02-26	Galaxy Entertainment Group Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	176,045	225,342	191,312	144,274	167,762	151,196	-	-
Change	-	28%	-15.1%	-24.59%	16.28%	-9.87%	-	-
Enterprise Value (EV) ¹	161,477	216,983	176,247	126,621	152,791	119,467	122,857	121,215
Change	-	34.37%	-18.77%	-28.16%	20.67%	-21.81%	2.84%	-1.34%
P/E ratio	133x	-65.6x	28x	16.5x	15.7x	13.5x	12.5x	11.3x
PBR	2.58x	3.52x	2.7x	1.9x	2.02x	1.72x	1.64x	1.6x
PEG	-	0x	-0x	0.6x	0.7x	2.48x	1.67x	1.1x
Capitalization / Revenue	8.94x	19.6x	5.36x	3.32x	3.41x	2.88x	2.65x	2.46x
EV / Revenue	8.2x	18.9x	4.94x	2.92x	3.1x	2.28x	2.16x	1.97x
EV / EBITDA	45.7x	-392x	17.7x	10.4x	10.5x	7.96x	7.52x	6.83x
EV / EBIT	127x	-82.1x	24.8x	14.7x	14.3x	11x	10.5x	9.74x
EV / FCF	-15.5x	-26.6x	31.3x	18.8x	14.1x	20.8x	15.4x	8.93x
FCF Yield	-6.44%	-3.76%	3.2%	5.31%	7.08%	4.82%	6.47%	11.2%
Dividend per Share ²	-	0.3	0.2	0.8	1.5	1.62	1.72	1.964
Rate of return	-	0.58%	0.46%	2.42%	3.91%	4.69%	4.98%	5.68%
EPS ²	0.304	-0.787	1.562	2.003	2.436	2.569	2.761	3.054
Distribution rate	-	-38.1%	12.8%	39.9%	61.6%	63.1%	62.3%	64.3%
Net sales ¹	19,696	11,474	35,684	43,432	49,242	52,468	56,988	61,545
EBITDA ¹	3,537	-553.3	9,955	12,188	14,502	15,008	16,327	17,747
EBIT ¹	1,273	-2,642	7,119	8,627	10,708	10,888	11,702	12,442
Net income ¹	1,326	-3,434	6,874	8,759	10,674	11,233	12,064	13,372
Net Debt ¹	-14,568	-8,359	-15,064	-17,653	-14,971	-31,730	-28,339	-29,982
Reference price ²	40.40	51.60	43.75	33.00	38.32	34.56	34.56	34.56
Nbr of stocks (in thousands)	4,357,538	4,367,100	4,372,837	4,371,943	4,377,933	4,374,896	-	-
Announcement Date	23/02/22	23/02/23	28/02/24	27/02/25	26/02/26	-	-	-

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GALAXY ENTERTAINMENT GROUP LIMITED	13.53x	2.29x	8.02x	4.66%	19.41B
ARISTOCRAT LEISURE LIMITED	18.27x	4.57x	11.03x	1.89%	20.26B
FLUTTER ENTERTAINMENT PLC	44.39x	1.56x	9.64x	-.--%	18.59B
EVOLUTION AB	10.56x	4.86x	7.32x	4.93%	13.23B
DRAFTKINGS INC.	64.41x	1.68x	14.17x	-.--%	11.38B
THE LOTTERY CORPORATION LIMITED	32.73x	3.71x	18.38x	3.07%	8.86B
LOTTOMATICA GROUP S.P.A.	17.76x	3.49x	8.83x	2.13%	7.52B
BOYD GAMING CORPORATION	11.96x	2.22x	7.55x	0.84%	6.61B
CHURCHILL DOWNS INCORPORATED	13.67x	3.6x	8.8x	0.51%	6.41B
Average	25.25x	3.11x	10.42x	2%	12.47B
Weighted average by Cap.	26.02x	3.09x	10.26x	2.19%