Stock CWN CROWN RESORTS
Add to a list
To use this feature you must be a member
Log inSign up

Financials Crown Resorts

Equities

CWN

AU000000CWN6

End-of-day quote Australian S.E.
Other stock markets
 06:00:00 2022-06-23 pm EDT 		5-day change 1st Jan Change
13.09 AUD -.--% Intraday chart for Crown Resorts -.--% -.--%
2022 Australia's Crown taps Wynn Macau COO as top boss after Blackstone takeover RE
2022 Australia's Crown Resorts names Wynn Macau COO as top boss RE

Valuation

Fiscal Period: Juni 2016 2017 2018 2019 2020 2021
Capitalization 1 9,185 8,494 9,280 8,431 6,548 8,065
Enterprise Value (EV) 1 11,019 8,671 8,930 8,388 7,394 8,877
P/E ratio 9.68 x 4.78 x 16.6 x 21.1 x 82.4 x -30.8 x
Yield 5.75% 4.89% 4.44% 4.82% 3.1% -
Capitalization / Revenue 2.54 x 2.54 x 2.66 x 2.88 x 2.93 x 5.25 x
EV / Revenue 3.05 x 2.59 x 2.56 x 2.86 x 3.3 x 5.78 x
EV / EBITDA 12.6 x 10.3 x 10.9 x 9.59 x 14.6 x -145 x
EV / FCF 169 x 52 x 33 x 72.2 x -16.3 x -10.3 x
FCF Yield 0.59% 1.92% 3.03% 1.39% -6.12% -9.68%
Price to Book 1.81 x 1.73 x 1.8 x 1.65 x 1.38 x 1.81 x
Nbr of stocks (in thousands) 728,394 691,719 687,421 677,158 677,158 677,158
Reference price 2 12.61 12.28 13.50 12.45 9.670 11.91
Announcement Date 9/18/16 9/20/17 9/20/18 9/12/19 9/17/20 9/8/21
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Juni 2016 2017 2018 2019 2020 2021
Net sales 1 3,616 3,344 3,493 2,929 2,237 1,537
EBITDA 1 874.6 845.9 818.8 874.4 507.3 -61.4
EBIT 1 593.3 550.6 534.4 602.4 239.2 -342.3
Operating Margin 16.41% 16.47% 15.3% 20.57% 10.69% -22.27%
Earnings before Tax (EBT) 1 1,049 1,932 744.2 579.3 153.2 -308.6
Net income 1 948.8 1,866 558.9 401.8 79.5 -261.6
Net margin 26.24% 55.8% 16% 13.72% 3.55% -17.02%
EPS 2 1.303 2.570 0.8115 0.5900 0.1174 -0.3863
Free Cash Flow 1 65.09 166.7 270.5 116.2 -452.4 -859.3
FCF margin 1.8% 4.98% 7.75% 3.97% -20.22% -55.92%
FCF Conversion (EBITDA) 7.44% 19.71% 33.04% 13.29% - -
FCF Conversion (Net income) 6.86% 8.93% 48.41% 28.93% - -
Dividend per Share 2 0.7250 0.6000 0.6000 0.6000 0.3000 -
Announcement Date 9/18/16 9/20/17 9/20/18 9/12/19 9/17/20 9/8/21
1AUD in Million2AUD
Estimates

Balance Sheet Analysis

Fiscal Period: Juni 2016 2017 2018 2019 2020 2021
Net Debt 1 1,834 177 - - 846 813
Net Cash position 1 - - 350 42.9 - -
Leverage (Debt/EBITDA) 2.097 x 0.2087 x - - 1.667 x -13.23 x
Free Cash Flow 1 65.1 167 271 116 -452 -859
ROE (net income / shareholders' equity) 19.3% 35.5% 11.2% 7.86% 1.66% -5.67%
ROA (Net income/ Total Assets) 4.29% 3.94% 3.99% 4.76% 2.02% -3%
Assets 1 22,140 47,373 13,993 8,434 3,935 8,722
Book Value Per Share 2 6.950 7.100 7.500 7.530 7.020 6.590
Cash Flow per Share 2 0.6200 2.450 2.680 1.660 0.4200 0.7000
Capex 1 557 405 394 539 746 559
Capex / Sales 15.39% 12.1% 11.27% 18.39% 33.36% 36.38%
Announcement Date 9/18/16 9/20/17 9/20/18 9/12/19 9/17/20 9/8/21
1AUD in Million2AUD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. CWN Stock
  4. Financials Crown Resorts