Studio City International Holdings Limited (MSC)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 49 | 107 | 12 | 446 | 639 | 695 | 684 | - |
| Operating profit | $m | 70 | 74 | ||||||
| Net profit | $m | -322 | -253 | -326 | -134 | -97 | -59 | -52 | - |
| EPS reported | $ | -1.24 | -1.08 | ||||||
| Operating cashflow per share | $ | 4.37 | 0.00 | ||||||
| Capex per share | $ | 1.29 | 0.00 | ||||||
| FCF per share | $ | 3.08 | 0.00 | ||||||
| Free cash flow | $m | 148 | 0 | ||||||
| Net debt | $m | 1,927 | 1,859 | ||||||
| Book value equity | $m | 524 | 484 | ||||||
| Book value per share | $ | 10.88 | 10.06 | ||||||
| Number of shares | m | 48.15 | 48.15 | ||||||
| DPS (TTM paid) | $ | 0.00 | 0.00 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | - | - | ||||||
| P/B LTM | x | 0.33 | 0.35 | ||||||
| P/S LTM | x | 0.25 | 0.25 | ||||||
| P/FCF LTM | x | 1.15 | 0.00 | ||||||
| EV/EBITDA LTM | x | 7.49 | 7.45 | ||||||
| EV/Sales LTM | x | 3.04 | 2.86 | ||||||
| Earnings Yield LTM | % | -34.38% | -46.08% | ||||||
| FCF Yield | % | +86.79% | 0.00% | ||||||
| Quality | |||||||||
| ROE | % | -11.22% | -7.59% | ||||||
| ROIC | % | +2.68% | +3.18% | ||||||
| Operating margin | % | +10.08% | +11.60% | ||||||
| Gross margin | % | +67.09% | +68.05% | ||||||
| FCF/Sales | % | +21.36% | 0.00% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | - | - | ||||||
| Sales Growth YoY | % | +8.67% | +7.03% | ||||||
| Net Income Growth YoY | % | - | - | ||||||
| FCF Growth | % | +43.83% | -100.00% | ||||||
| Operating Profit Growth | % | +83.60% | +94.69% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | - | - | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | 0.07 | 0.00 | ||||||
| Net Debt/EBITDA | x | 6.89 | 6.46 | ||||||
| EBIT/Net interest | x | 0.55 | 0.66 | ||||||
| Net debt/market cap | % | +11.92% | +23.25% | ||||||
| Net debt/Equity | x | 3.68 | 3.84 | ||||||
| Gross debt/equity | x | 3.91 | 4.10 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Studio City International Holdings Limited is responsible for running a major resort complex in Cotai, Macau, which integrates gaming, retail, and entertainment options. At the heart of its offerings is the Studio City Casino, which features 250 gaming tables catering to the mass market, approximately 947 electronic gaming machines, and 45 exclusive VIP rolling chip tables. Beyond the casino, the resort boasts a wide array of non-gaming amenities. These include about 1,600 upscale hotel rooms, numerous dining and drinking establishments, a distinctive figure-8 Ferris wheel, a vibrant nightclub and karaoke venue, a 5,000-seat arena for live performances, and roughly 27,000 square meters of supporting retail space. The company, originally known as Cyber One Agents Limited, was rebranded as Studio City International Holdings Limited in January 2012. Established in 2000, its corporate headquarters are situated in Central, Hong Kong. Studio City International Holdings Limited operates as a subsidiary under the ownership of MCO Cotai Investments Limited.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Studio City International Holdings Limited (MSC)
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Studio City International Holdings Limited is responsible for running a major resort complex in Cotai, Macau, which integrates gaming, retail, and entertainment options. At the heart of its offerings is the Studio City Casino, which features 250 gaming tables catering to the mass market, approximately 947 electronic gaming machines, and 45 exclusive VIP rolling chip tables. Beyond the casino, the resort boasts a wide array of non-gaming amenities. These include about 1,600 upscale hotel rooms, numerous dining and drinking establishments, a distinctive figure-8 Ferris wheel, a vibrant nightclub and karaoke venue, a 5,000-seat arena for live performances, and roughly 27,000 square meters of supporting retail space. The company, originally known as Cyber One Agents Limited, was rebranded as Studio City International Holdings Limited in January 2012. Established in 2000, its corporate headquarters are situated in Central, Hong Kong. Studio City International Holdings Limited operates as a subsidiary under the ownership of MCO Cotai Investments Limited.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free