Stock L1VS34 LAS VEGAS SANDS CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Las Vegas Sands Corp. Sao Paulo

Equities

L1VS34

BRL1VSBDR008

Casinos & Gaming

Market Closed - Sao Paulo
Other stock markets
 20:26:45 31/05/2024 BST 		5-day change 1st Jan Change
47.3 BRL +0.32% Intraday chart for Las Vegas Sands Corp. +0.32% +4.62%
05-30 Republican mega donor Adelson to back major pro-Trump spending group RE
05-29 Transcript : Las Vegas Sands Corp. Presents at Bernstein?s 40th Annual Strategic Decisions Conference, May-29-2024 11:00 AM

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 53,022 45,523 28,756 36,732 37,071 33,549 - -
Enterprise Value (EV) 1 61,256 57,409 41,697 36,732 45,995 42,038 40,655 40,175
P/E ratio 19.7 x -27 x -29.9 x 20 x 30.4 x 17.1 x 14.4 x 12.2 x
Yield 4.46% 1.33% - - 1.22% 1.78% 1.94% 1.98%
Capitalization / Revenue 3.86 x 12.6 x 6.79 x 8.94 x 3.57 x 2.83 x 2.62 x 2.47 x
EV / Revenue 4.46 x 15.9 x 9.85 x 8.94 x 4.43 x 3.55 x 3.17 x 2.96 x
EV / EBITDA 11.4 x -334 x 53 x 50.2 x 11.3 x 8.68 x 7.69 x 7.11 x
EV / FCF 71.4 x -21.7 x -38.9 x - 20.8 x 15.5 x 12.8 x 10.4 x
FCF Yield 1.4% -4.6% -2.57% - 4.8% 6.45% 7.83% 9.59%
Price to Book 8.18 x 15.3 x 14.4 x - 9 x 6.93 x 5.45 x 4.29 x
Nbr of stocks (in thousands) 767,995 763,809 763,974 764,141 753,329 745,030 - -
Reference price 2 69.04 59.60 37.64 48.07 49.21 45.03 45.03 45.03
Announcement Date 29/01/20 27/01/21 26/01/22 25/01/23 24/01/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 13,739 3,612 4,234 4,110 10,372 11,850 12,811 13,583
EBITDA 1 5,389 -172 786 732 4,085 4,841 5,288 5,650
EBIT 1 3,698 -1,688 -689 -792 2,313 3,135 3,602 3,988
Operating Margin 26.92% -46.73% -16.27% -19.27% 22.3% 26.45% 28.11% 29.36%
Earnings before Tax (EBT) 1 3,772 -2,181 -1,474 -1,387 1,775 2,578 3,023 3,482
Net income 1 2,698 -1,685 -961 1,832 1,221 1,996 2,344 2,755
Net margin 19.64% -46.65% -22.7% 44.57% 11.77% 16.84% 18.3% 20.28%
EPS 2 3.500 -2.210 -1.260 2.400 1.620 2.634 3.122 3.696
Free Cash Flow 1 858 -2,642 -1,071 - 2,210 2,713 3,183 3,851
FCF margin 6.24% -73.15% -25.3% - 21.31% 22.9% 24.85% 28.35%
FCF Conversion (EBITDA) 15.92% - - - 54.1% 56.05% 60.2% 68.15%
FCF Conversion (Net income) 31.8% - - - 181% 135.92% 135.81% 139.81%
Dividend per Share 2 3.080 0.7900 - - 0.6000 0.8000 0.8756 0.8900
Announcement Date 29/01/20 27/01/21 26/01/22 25/01/23 24/01/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 1,008 943 1,045 1,005 1,117 2,120 2,542 2,795 2,915 2,959 2,850 2,935 2,997 3,049 3,093
EBITDA 1 251 110 209 191 222 792 973 1,122 1,198 1,207 1,151 1,186 1,219 1,223 1,254
EBIT 1 -138 -302 -147 -177 -166 378 537 688 710 717 692.9 745 764.3 830.2 848.6
Operating Margin -13.69% -32.03% -14.07% -17.61% -14.86% 17.83% 21.13% 24.62% 24.36% 24.23% 24.31% 25.38% 25.5% 27.23% 27.44%
Earnings before Tax (EBT) 1 -301 -476 -304 -320 -287 195 417 571 592 600 590.7 640.7 663.2 717.7 751.9
Net income 1 -123 2,530 -290 -239 -169 147 312 380 382 494 449.7 488.8 505 563.8 591.8
Net margin -12.2% 268.29% -27.75% -23.78% -15.13% 6.93% 12.27% 13.6% 13.1% 16.69% 15.78% 16.65% 16.85% 18.49% 19.13%
EPS 2 -0.1700 3.310 -0.3800 -0.3100 -0.2200 0.1900 0.4100 0.5000 0.5000 0.6600 0.5913 0.6461 0.6705 0.7500 0.7900
Dividend per Share 2 - - - - - - - 0.2000 0.2000 0.2000 0.2000 0.2000 0.2000 0.2100 0.2100
Announcement Date 26/01/22 27/04/22 20/07/22 19/10/22 25/01/23 19/04/23 19/07/23 18/10/23 24/01/24 17/04/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 8,234 11,886 12,941 - 8,924 8,489 7,106 6,626
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.528 x -69.1 x 16.46 x - 2.185 x 1.754 x 1.344 x 1.173 x
Free Cash Flow 1 858 -2,642 -1,071 - 2,210 2,713 3,183 3,851
ROE (net income / shareholders' equity) 49.6% -41.3% -38.7% - 30.5% 45% 41.4% 43.1%
ROA (Net income/ Total Assets) 11.8% -7.66% -4.7% - 6.5% 10.8% 11.7% 11.3%
Assets 1 22,873 21,997 20,434 - 18,798 18,420 20,024 24,376
Book Value Per Share 2 8.440 3.890 2.610 - 5.470 6.500 8.270 10.50
Cash Flow per Share 2 3.940 -1.720 -0.3400 - 4.220 5.350 6.040 -
Capex 1 2,180 1,330 828 - 1,017 1,589 1,235 1,073
Capex / Sales 15.87% 36.82% 19.56% - 9.81% 13.41% 9.64% 7.9%
Announcement Date 29/01/20 27/01/21 26/01/22 25/01/23 24/01/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Las Vegas Sands Corp.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
20
Last Close Price
45.03 USD
Average target price
62.28 USD
Spread / Average Target
+38.31%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Casinos

1st Jan change Capi.
MGM RESORTS INTERNATIONAL Stock MGM Resorts International
-10.09% 12.6B
GENTING SINGAPORE LIMITED Stock Genting Singapore Limited
-10.00% 8.13B
SJM HOLDINGS LIMITED Stock SJM Holdings Limited
+16.60% 2.59B
KANGWON LAND, INC. Stock Kangwon Land, Inc.
-6.81% 2.19B
BLOOMBERRY RESORTS CORPORATION Stock Bloomberry Resorts Corporation
+7.72% 2.07B
TRAVELLERS INTERNATIONAL HOTEL GROUP INC Stock Travellers International Hotel Group Inc
0.00% 1.53B
STUDIO CITY INTERNATIONAL HOLDINGS LIMITED Stock Studio City International Holdings Limited
+19.60% 1.49B
MONARCH CASINO & RESORT, INC. Stock Monarch Casino & Resort, Inc.
-3.15% 1.25B
TABCORP HOLDINGS LIMITED Stock Tabcorp Holdings Limited
-26.35% 929M
Casinos
  1. Stock Market
  2. Equities
  3. LVS Stock
  4. L1VS34 Stock
  5. Financials Las Vegas Sands Corp.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW