Saturday 17 October 2026
Export CHDN’s income statement to Excel — free account
Churchill Downs, Incorporated
CHDN Consumer Cyclical Gambling
Churchill Downs, Incorporated’s revenue for fiscal 2025 (year ended December 2025) was $2.9 billion, up 7.01% from fiscal 2024. In the quarter to June 2026, revenue grew 4.93%, EPS grew 13.6%, free cash flow grew 2.58% and total debt fell 4.64%, each against the same quarter a year earlier. Dividend growth for twenty-five consecutive years, revenue growth for five.
81.70
0.45
−0.55%
Follow CHDN
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
22.98 | 26.78 | 9.68 | 40.12 | 0.00 | 37.35 | 18.20 | 24.12 | 23.31 | 21.51 |
Piotroski F-Score |
8 | 8 | 8 | 5 | 4 | 8 | 6 | 6 | 8 | 6 |
Altman Z-Score |
1.80 | 2.13 | 2.93 | 2.66 | 2.56 | 3.12 | 1.39 | 1.74 | 1.81 | 1.59 |
P/S ratio |
2.03 | 4.13 | 3.33 | 4.14 | 7.32 | 5.82 | 4.41 | 4.09 | 3.61 | 2.78 |
P/FCF ratio |
12.42 | 39.98 | 81.32 | 43.42 | 0.00 | 27.92 | 24.70 | 124.00 | 54.48 | 29.40 |
Altman Z″-Score (non-manufacturers) |
1.15 | 1.13 | 1.97 | 1.28 | 0.28 | 1.33 | 0.45 | 0.78 | 1.04 | 0.96 |
Beneish M-Score |
(2.67) | (2.61) | (2.88) | (2.47) | (1.74) | (2.69) | (2.51) | (2.39) | (2.79) | (2.74) |
P/Operating CF |
57.16 | 76.05 | 53.82 | 170.33 | 1,676.97 | 135.75 | 92.46 | 94.54 | 75.67 | 84.62 |
Dividend Safety Score |
— | — | — | — | — | — | — | — | — | 74 |
P/B ratio |
3.54 | 5.69 | 7.10 | 10.77 | 21.01 | 30.31 | 14.47 | 11.27 | 9.12 | 8.04 |
Price to Tangible BV |
11.57 | 23.76 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EV/Sales |
2.74 | 5.31 | 4.03 | 5.14 | 8.74 | 6.83 | 6.84 | 5.96 | 5.32 | 4.43 |
EV/EBITDA |
10.58 | 18.02 | 16.12 | 21.58 | 58.29 | 27.77 | 28.09 | 19.86 | 15.91 | 14.04 |
EV/Operating CF |
14.11 | 21.80 | 20.57 | 23.36 | 64.35 | 23.75 | 24.24 | 24.26 | 18.84 | 16.84 |
EV/FCF |
16.73 | 51.47 | 98.54 | 53.93 | (73.37) | 32.76 | 38.33 | 180.83 | 80.13 | 46.92 |
Quick Ratio |
0.34 | 0.37 | 0.85 | 0.65 | 0.49 | 1.17 | 0.48 | 0.45 | 0.50 | 0.54 |
Current Ratio |
0.53 | 0.57 | 0.94 | 0.73 | 0.55 | 1.27 | 0.55 | 0.53 | 0.57 | 0.60 |
Net Debt/EBITDA |
2.82 | 4.02 | 2.82 | 4.20 | 9.50 | 4.10 | 9.98 | 6.24 | 5.09 | 5.24 |
Debt/Assets |
40.88% | 47.86% | 51.26% | 57.78% | 60.39% | 66.00% | 74.20% | 69.53% | 67.44% | 68.54% |
Debt/Equity |
1.35 | 1.76 | 1.87 | 2.88 | 4.42 | 6.41 | 8.35 | 5.41 | 4.53 | 5.08 |
Asset Turnover |
0.36 | 0.38 | 0.49 | 0.62 | 0.40 | 0.56 | 0.39 | 0.37 | 0.38 | 0.40 |
Operating CF/Net income |
2.14 | 1.53 | 0.56 | 2.13 | (1.75) | 1.84 | 1.16 | 1.45 | 1.81 | 2.01 |
Capex/Depreciation |
(0.23) | (1.02) | (2.35) | (1.62) | (2.39) | (0.85) | (1.49) | (2.74) | (2.67) | (1.92) |
Interest Coverage |
3.95 | 2.96 | 4.71 | 3.04 | 0.75 | 3.36 | 2.18 | 2.10 | 2.45 | 2.30 |
| 16.60% | 21.20% | 63.36% | 27.94% | (18.65%) | 73.93% | 102.39% | 57.75% | 43.17% | 36.59% | |
| 4.77% | 6.09% | 17.27% | 6.43% | (3.13%) | 8.79% | 9.56% | 6.34% | 6.00% | 5.19% | |
ROIC |
7.06% | 5.40% | 9.96% | 7.32% | 2.01% | 9.26% | 4.06% | 6.40% | 7.72% | 7.30% |
Return on Tangible Assets |
31.94% | 34.19% | 47.52% | 16.04% | (9.17%) | 22.62% | 25.83% | 18.91% | 16.69% | 14.57% |
Average Days of Receivables |
34.53 | 35.23 | 16.57 | 14.22 | 29.75 | 24.75 | 19.26 | 17.72 | 15.11 | 13.78 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
9.65% | 9.46% | 8.98% | 9.18% | 10.89% | 8.67% | 9.07% | 8.22% | 8.69% | 8.41% |
Intangible Assets out of Total Assets |
0.21 | 0.21 | 0.35 | 0.29 | 0.27 | 0.24 | 0.50 | 0.48 | 0.45 | 0.46 |
Share Based Compensation of Revenue |
2.30% | 3.07% | 2.09% | 1.79% | 2.25% | 1.74% | 1.76% | 1.34% | 1.32% | 1.03% |
Graham Net Nets |
(0.55) | (0.40) | (0.30) | (0.33) | (0.27) | (0.23) | (0.67) | (0.56) | (0.58) | (0.74) |
Graham Number |
13.04 | 15.25 | 23.27 | 15.66 | 0.00 | 16.98 | 30.73 | 38.52 | 43.45 | 41.03 |
Earnings Yield |
4.35% | 3.73% | 10.33% | 2.49% | (1.06%) | 2.68% | 5.49% | 4.15% | 4.29% | 4.65% |
Free Cash Flow Yield |
8.05% | 2.50% | 1.23% | 2.30% | (1.63%) | 3.58% | 4.05% | 0.81% | 1.84% | 3.40% |
Revenue per Share |
8.34 | 9.35 | 12.22 | 16.58 | 13.31 | 20.69 | 23.84 | 32.74 | 36.95 | 40.98 |
Operating CF per Share |
2.35 | 2.28 | 2.39 | 3.65 | 1.81 | 5.95 | 6.73 | 8.05 | 10.43 | 10.78 |
Capex per Share |
(0.30) | (1.24) | (1.81) | (2.04) | (2.96) | (1.19) | (2.34) | (6.39) | (7.39) | (6.45) |
Free Cash Flow per Share |
2.05 | 1.04 | 0.59 | 1.61 | (1.15) | 4.76 | 4.39 | 1.66 | 3.04 | 4.34 |
Cash per Share |
0.81 | 0.88 | 2.10 | 1.78 | 1.53 | 4.61 | 2.70 | 2.95 | 3.41 | 4.04 |
Shareholders Equity per Share |
6.95 | 6.78 | 5.73 | 6.37 | 4.64 | 3.97 | 7.27 | 11.88 | 14.64 | 14.14 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
6.95 | 6.78 | 5.73 | 6.37 | 4.64 | 3.97 | 7.27 | 11.88 | 14.64 | 14.14 |
Free Cash Flow |
202.30 | 98.20 | 48.40 | 129.20 | (91.00) | 367.70 | 333.00 | 124.50 | 224.70 | 309.60 |
Working Capital |
(222.10) | (197.10) | (15.10) | (80.00) | (189.10) | 106.50 | (277.10) | (355.00) | (317.00) | (290.10) |
Capital Expenditures |
(29.10) | (116.90) | (149.40) | (163.30) | (234.20) | (91.80) | (177.80) | (480.80) | (547.00) | (460.20) |
Net Current Asset Value |
(1,323.40) | (1,463.00) | (1,010.40) | (1,818.80) | (2,084.20) | (2,173.30) | (5,310.80) | (5,661.10) | (5,780.00) | (6,031.60) |
EV/EBIT |
17.86 | 32.20 | 21.55 | 31.68 | 153.08 | 38.37 | 38.47 | 26.03 | 20.50 | 18.96 |
Capex to Sales |
0.04 | 0.13 | 0.15 | 0.12 | 0.22 | 0.06 | 0.10 | 0.20 | 0.20 | 0.16 |
Price to Operating Income |
13.26 | 25.02 | 17.79 | 25.51 | 128.14 | 32.70 | 24.80 | 17.85 | 13.94 | 11.88 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.22 | 0.19 | 0.08 | 0.11 | 0.09 | 0.11 | 0.06 | 0.07 | 0.07 | 0.08 |
Cash ROIC |
12.00% | 5.30% | 3.16% | 6.07% | (4.31%) | 13.98% | 6.21% | 2.09% | 3.60% | 4.82% |
Accounts Receivable Turnover |
11.22 | 10.83 | 15.40 | 27.25 | 15.31 | 16.45 | 17.76 | 22.90 | 23.50 | 26.16 |
Accounts Payable Turnover |
13.41 | 12.15 | 14.23 | 18.83 | 13.39 | 15.12 | 10.95 | 10.96 | 10.60 | 10.66 |
Inventory Turnover |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Average Days of Payables |
30.42 | 31.37 | 23.85 | 21.38 | 29.99 | 25.87 | 42.71 | 34.73 | 36.65 | 34.62 |
Days of Inventory on Hand |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Average Receivables |
73.30 | 81.50 | 65.50 | 48.80 | 68.85 | 97.10 | 101.90 | 107.50 | 116.35 | 111.85 |
Average Payables |
44.30 | 51.80 | 50.55 | 52.40 | 64.25 | 76.15 | 113.55 | 152.00 | 169.40 | 182.30 |
Average Assets |
2,265.90 | 2,306.90 | 2,042.30 | 2,138.10 | 2,618.70 | 2,834.00 | 4,594.20 | 6,581.15 | 7,115.70 | 7,380.20 |
Average Common Equity |
651.10 | 662.65 | 556.80 | 492.15 | 439.05 | 336.95 | 429.15 | 722.55 | 988.60 | 1,046.65 |
Columns are period end dates