SKYCITY ENTERTAINMEN

SKC
End-of-day quote. End-of-day quote  - 06/14
3.59NZD -0.28%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: June 2020 2021
Net sales1 1 052723
EBITDA1 201248
Operating profit (EBIT)1 114156
Operating Margin 10,9%21,5%
Pre-Tax Profit (EBT)1 233121
Net income1 23594,6
Net margin 22,4%13,1%
EPS2 0,350,12
Dividend per Share2 0,100,05
Last update 09/02/202006/14/2021
1 NZD in Million
2 NZD
Estimates
Finances - Leverage
Fiscal Period: June 2020 2021
Net Debt1 584537
Net Cash position1 --
Leverage (Debt / EBITDA) 2,91x2,17x
Free Cash Flow1 -204-80,5
ROE (Net Profit / Equities) 5,12%5,56%
Shareholders' equity1 4 5981 704
ROA (Net Profit / Asset) 8,81%4,38%
Assets1 2 6712 163
Book Value Per Share2 1,952,10
Cash Flow per Share2 0,280,24
Capex1 325254
Capex / Sales 30,9%35,0%
Last update 09/02/202006/14/2021
1 NZD in Million
2 NZD
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2021e 2022e
Capitalization 2 719 M NZD -
Entreprise Value (EV) 3 256 M NZD 3 286 M NZD
Valuation 2021e 2022e
P/E ratio (Price / EPS) 29,4x 23,5x
Capitalization / Revenue 3,76x 3,13x
EV / Revenue 4,50x 3,75x
EV / EBITDA 13,1x 10,8x
Yield (DPS / Price) 1,33% 3,50%
Price to book (Price / BVPS) 1,71x 1,68x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 21,5% 23,1%
Operating Leverage (Delta EBIT / Delta Sales) - 1,43x
Net Margin (Net Profit / Revenue) 13,1% 13,8%
ROA (Net Profit / Asset) 4,38% 5,55%
ROE (Net Profit / Equities) 5,56% 7,73%
Rate of Dividend 39,3% 82,2%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   35,0% 28,8%
Cash Flow / Sales 25,2% 24,6%
Capital Intensity (Assets / Sales) 2,99x 2,48x
Financial Leverage (Net Debt / EBITDA) 2,17x 1,89x
Price Earning Ratio
EPS & Dividend