| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | — | — | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2025 | ‡‡‡ |
|
| 2024 | ‡‡‡ |
|
| 2023 | ‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 228.04 | 127.63 | 109.40 | 118.05 |
| Receivables | 43.25 | 2.29 | 2.62 | 1.75 |
| Inventory | 5.76 | 7.31 | 8.73 | 8.47 |
| Other | — | — | — | — |
| 316.05 | 166.37 | 131.49 | 140.47 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 2.45 | 3.29 | 6.40 | 3.86 |
| ST’ Debt | — | 21.60 | — | 14.51 |
| Other | — | — | — | — |
| 156.78 | 180.76 | 180.04 | 184.15 |
| 10y | 5y | 3y | |
| Sales | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | — | ‡‡‡ | ‡‡‡ |
| Earnings | — | ‡‡‡ | ‡‡‡ |
| Book Value | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 176.72 | 164.56 | — | — |
—
|
| ’25 | 161.72 | 190.05 | 182.51 | 160.28 |
694.57
|
| ’24 | 150.16 | 161.50 | 174.63 | 152.86 |
639.15
|
| ’23 | 51.47 | 115.23 | 137.59 | 141.25 |
445.54
|
| ’22 | 11.99 | (1.89) | (2.79) | 4.24 |
11.55
|
| ’21 | 28.56 | 31.20 | 18.72 | 28.38 |
106.87
|
| ’20 | 37.07 | (12.51) | 0.94 | 23.71 |
49.21
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’25 | — | — | — | 210.32 |
210.32
|
| ’24 | — | — | — | 189.90 |
189.90
|
| ’23 | — | — | (84.45) | 65.56 |
(18.89)
|
| ’22 | — | — | (158.66) | (20.12) |
(178.77)
|
| ’21 | — | — | (120.86) | (15.98) |
(136.84)
|
| ’20 | — | — | (148.82) | (18.60) |
(167.42)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’25 | — | — | — | 155.90 |
155.90
|
| ’24 | — | — | — | 112.74 |
112.74
|
| ’23 | — | — | (211.44) | 36.54 |
(174.90)
|
| ’22 | — | — | (517.69) | (113.21) |
(630.89)
|
| ’21 | — | — | (389.71) | (149.92) |
(539.63)
|
| ’20 | — | — | (287.09) | (80.50) |
(367.60)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.01 | (0.08) | — | — |
—
|
| ’25 | (0.08) | (0.02) | (0.10) | (0.11) |
(0.31)
|
| ’24 | (0.08) | (0.17) | (0.11) | (0.14) |
(0.50)
|
| ’23 | (0.20) | (0.25) | (0.15) | (0.10) |
(0.69)
|
| ’22 | (0.54) | (0.45) | (0.44) | (0.44) |
(1.85)
|
| ’21 | (0.82) | (0.64) | (0.68) | (0.58) |
(2.73)
|
| ’20 | (1.17) | (1.51) | (1.22) | (0.66) |
(4.41)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 1.52 | 4.22 | 5.02 | 2.30 | — | — | — |
Low Price
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 7.48 | 9.57 | 9.30 | 6.81 | — | — | — |
High Price
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,571 | 5,286 | 5,848 | 5,879 | — | — | — |
Employees
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.00 | 0.08 | 0.11 | 0.12 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.55 | 445.54 | 639.15 | 694.57 | — | — | — |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (531.81%) | 61.59% | 65.18% | 67.37% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (360.92) | (146.16) | (98.48) | (56.69) | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (3,125.43%) | (32.81%) | (15.41%) | (8.16%) | — | — | — |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (361.31) | (146.08) | (105.83) | (64.30) | — | — | — |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 128.36 | 172.25 | 208.39 | 216.48 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.07 | 2.31 | 3.32 | 3.61 | — | — | — |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.84) | (0.69) | (0.50) | (0.31) | — | — | — |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.01) | (0.10) | 0.99 | 1.09 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.54) | (0.81) | (0.40) | (0.28) | — | — | — |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (3.55) | (0.91) | 0.59 | 0.81 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.93 | 3.79 | 3.36 | 2.98 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 177.65 | 192.59 | 192.59 | 192.59 | — | — | — |
Shares
|
| ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | 0.00 | 0.00 | 0.00 | — | — | — |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 100.15 | 2.95 | 1.70 | 0.98 | — | — | — |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.32 | 1.80 | 1.68 | 1.19 | — | — | — |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 266.92 | 7.68 | 4.89 | 3.82 | — | — | — |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.64) | (4.25) | (17.81) | 28.27 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (178.77) | (18.89) | 189.90 | 210.32 | — | — | — |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (452.12) | (156.01) | (77.16) | (54.42) | — | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (630.89) | (174.90) | 112.74 | 155.90 | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 306.46 | 159.27 | (14.39) | (48.55) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,435.48 | 2,335.17 | 2,163.35 | 2,024.57 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,925.95 | 2,107.13 | 2,035.71 | 1,915.17 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 876.15 | 728.98 | 646.52 | 573.38 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (9.45%) | (3.91%) | (3.11%) | (2.03%) | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (6.18%) | (0.64%) | 0.89% | 1.76% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (35.87%) | (16.64%) | (14.06%) | (9.63%) | — | — | — |
ROE
|
Studio City International Holdings (MSC), the vibrant operator of Macau’s iconic Studio City resort with its Golden Reel Ferris wheel and thrilling attractions, has risen phoenix-like from a decade of booms, busts, and COVID shutdowns. Revenue skyrocketed to $639 million in 2024—a 43% surge from 2023—fueled by mass-market gamblers and family entertainment as visitor numbers rebound toward pre-pandemic peaks. Gross margins hit a robust 65%, operating cash flow turned $190 million positive, and free cash flow per share flipped to $0.59, showcasing operational resilience and efficiency in the world’s largest gaming market.
Yet, high debt at $2.2 billion and share dilution cast shadows, with the stock lagging this revenue explosion and trading well below recent highs. Profitability is inflecting—net losses narrowing 27% in 2024, EPS nearing breakeven in 2025—while analyst forecasts eye $689 million revenue next year amid Macau’s gross gaming revenue nearing records, boosted by tourism tailwinds like direct flights and visa easing.
Unanimous analyst targets signal a staggering 265% upside, betting on deleveraging via strong FCF, multiple expansion, and MSC’s mass-market edge in a normalizing China tourism boom. For patient growth seekers, this asymmetric opportunity in Macau’s resurgence screams potential—dive into the full analysis for the charts, peers, and catalysts that could ignite the next leg higher!
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.