Wynn Resorts Financial Statements (WYNN)

Wynn Resortssmart-lab.ru %   2019 2020 2021 2022 2023   LTM ?
Report date 28.02.2020 26.02.2021 28.02.2022 27.02.2023 23.02.2024   07.05.2024
Currency USD USD USD USD USD   USD
Financial report URL  
Revenue, bln rub ? 6 611 2 096 3 764 3 757 6 532   6 971
Operating Income, bln rub 878.3 -1 165 -415.3 -247.1 944.1   1 036
EBITDA, bln rub ? 1 563 -462.6 300.7 445.2 1 631   1 963
Net profit, bln rub ? 311.4 -2 327 -1 012 -709.4 730.0   861.9
OCF, bln rub ? 901.1 -1 072 -222.6 -71.3 1 207   1 352
CAPEX, bln rub ? 1 069 290.1 346.7 352.5 507.2   408.3
FCF, bln rub ? -168.2 -1 363 -569.3 -423.8 699.5   943.9
Dividend payout, bln rub 566.5 108.8 1.55 1.45 84.7   112.5
Ordinary share dividend yield, % 0.00% 0.00% 0.00% 0.00% 0.00%   0.00%
Dividend payout ratio, % 181.9% 0.00% 0.00% 0.00% 11.6%   13.1%
OPEX, bln rub 1 645 1 517 1 549 1 536 1 192   1 607
Cost of production, bln rub 4 067 1 743 2 559 2 503 4 396   4 231
R&D, bln rub 0.000 0.000 0.000 0.000 0.000   0.000
Interest expenses, bln rub 414.0 556.5 605.6 650.9 751.5   746.2
Assets, bln rub 13 871 13 870 12 531 13 415 13 996   13 471
Net Assets, bln rub ? 1 743 -352.0 -214.4 -750.8 -251.4   -137.0
Debt, bln rub 10 563 13 189 12 050 13 732 13 417   12 847
Cash, bln rub 2 352 3 482 2 523 3 650 3 724   3 269
Net debt, bln rub 8 211 9 707 9 527 10 082 9 692   9 578
Ordinary share price, rub 138.9 112.8 85.0 82.5 91.1   89.8
Number of ordinary shares, mln 106.7 106.7 113.8 113.6 112.5   111.0
Market cap, bln rub 14 824 12 044 9 674 9 370 10 252   9 968
EV, bln rub ? 23 035 21 751 19 201 19 452 19 944   19 545
Book value, bln rub 1 578 -630 -522 -996 -581   -496
EPS, rub ? 2.92 -21.8 -8.90 -6.24 6.49   7.76
FCF/share, rub -1.58 -12.8 -5.00 -3.73 6.22   8.50
BV/share, rub 14.8 -5.90 -4.59 -8.77 -5.16   -4.46
EBITDA margin, % ? 23.6% -22.1% 7.99% 11.9% 25.0%   28.2%
Net margin, % ? 4.71% -111.0% -26.9% -18.9% 11.2%   12.4%
FCF yield, % ? -1.13% -11.3% -5.88% -4.52% 6.82%   9.47%
ROE, % ? 17.9% 661.1% 472.0% 94.5% -290.4%   -629.3%
ROA, % ? 2.24% -16.8% -8.08% -5.29% 5.22%   6.40%
P/E ? 47.6 -5.18 -9.56 -13.2 14.0   11.6
P/FCF -88.1 -8.84 -17.0 -22.1 14.7   10.6
P/S ? 2.24 5.75 2.57 2.49 1.57   1.43
P/BV ? 9.39 -19.1 -18.5 -9.41 -17.6   -20.1
EV/EBITDA ? 14.7 -47.0 63.9 43.7 12.2   9.96
Debt/EBITDA 5.25 -21.0 31.7 22.6 5.94   4.88
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00% 0.00%   0
CAPEX/Revenue, % 16.2% 13.8% 9.21% 9.38% 7.76%   5.86%
Wynn Resorts shareholders