XNASGDEN
Market cap856mUSD
Dec 24, Last price
31.21USD
1D
0.32%
1Q
-0.29%
Jan 2017
157.72%
Name
Golden Entertainment Inc
Chart & Performance
Profile
Golden Entertainment, Inc., together with its subsidiaries, engages in the ownership and operation of a diversified entertainment platform in the United States. The company operates through four segments: Nevada Casino Resorts, Nevada Locals Casinos, Maryland Casino Resort, and Distributed Gaming. The Nevada Casino Resorts segment comprises of destination casino resort properties that include various food and beverage outlets, entertainment venues, and other amenities. The Nevada Locals Casinos segment consists of casino properties that cater to local customers. The Maryland Casino Resort segment operates Rocky Gap casino resort, including various food and beverage outlets, signature golf course, spa, and pool. The Distributed Gaming segment operates slot machines and amusement devices in non-casino locations, such as restaurants, bars, taverns, convenience stores, liquor stores, and grocery stores. As of February 17, 2022, the company operated approximately 16,900 slots, 120 table games, and 6,200 hotel rooms; 10 casinos; and video gaming devices at 1,100 locations, as well as owned 60 traditional taverns. The company was formerly known as Lakes Entertainment, Inc. and changed its name to Golden Entertainment, Inc. in July 2015. Golden Entertainment, Inc. was incorporated in 1998 and is headquartered in Las Vegas, Nevada.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,053,149 -6.11% | 1,121,719 2.30% | 1,096,543 57.97% | |||||||
Cost of revenue | 833,164 | 852,665 | 805,337 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 219,985 | 269,054 | 291,206 | |||||||
NOPBT Margin | 20.89% | 23.99% | 26.56% | |||||||
Operating Taxes | 76,207 | 521 | 436 | |||||||
Tax Rate | 34.64% | 0.19% | 0.15% | |||||||
NOPAT | 143,778 | 268,533 | 290,770 | |||||||
Net income | 255,756 210.59% | 82,346 -49.10% | 161,776 -218.42% | |||||||
Dividends | (57,727) | |||||||||
Dividend yield | 4.70% | |||||||||
Proceeds from repurchase of equity | (9,126) | (51,198) | (17,344) | |||||||
BB yield | 0.74% | 4.34% | 1.07% | |||||||
Debt | ||||||||||
Debt current | 32,086 | 42,755 | 41,208 | |||||||
Long-term debt | 833,225 | 1,186,622 | 1,360,816 | |||||||
Deferred revenue | 53 | |||||||||
Other long-term liabilities | 2,019 | 499 | 1,629 | |||||||
Net debt | 707,761 | 1,092,488 | 1,183,345 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 119,203 | 150,197 | 295,775 | |||||||
CAPEX | (85,877) | (51,419) | (29,259) | |||||||
Cash from investing activities | 266,920 | (51,267) | (28,885) | |||||||
Cash from financing activities | (330,557) | (177,436) | (149,908) | |||||||
FCF | 93,162 | 363,380 | 363,602 | |||||||
Balance | ||||||||||
Cash | 157,550 | 136,889 | 220,540 | |||||||
Long term investments | (1,861) | |||||||||
Excess cash | 104,893 | 80,803 | 163,852 | |||||||
Stockholders' equity | 61,763 | (127,140) | (158,288) | |||||||
Invested Capital | 1,248,230 | 1,536,519 | 1,677,198 | |||||||
ROIC | 10.33% | 16.71% | 16.72% | |||||||
ROCE | 16.79% | 19.09% | 19.15% | |||||||
EV | ||||||||||
Common stock shares outstanding | 30,781 | 31,514 | 32,123 | |||||||
Price | 39.93 6.76% | 37.40 -25.98% | 50.53 154.05% | |||||||
Market cap | 1,229,085 4.28% | 1,178,624 -27.39% | 1,623,175 190.63% | |||||||
EV | 1,936,846 | 2,271,112 | 2,806,520 | |||||||
EBITDA | 308,918 | 369,177 | 397,898 | |||||||
EV/EBITDA | 6.27 | 6.15 | 7.05 | |||||||
Interest | 65,515 | 63,490 | 62,853 | |||||||
Interest/NOPBT | 29.78% | 23.60% | 21.58% |