Wynn Macau, Limited
HKEX:1128.HK
6.26 (HKD) • At close October 30, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
| 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 7,367.067 | 7,367.067 | 7,866.699 | 6,419.555 | 6,343.92 | 4,710.675 | 1,493.288 | 907.547 | 1,989.836 | 2,337.647 | 2,908.107 | 2,428.719 | 3,954.122 | 3,241.542 | 2,059.838 | 519.787 | 2,123.519 | 3,791.066 | 9,281.89 | 8,405.538 | 10,131.124 | 9,816.465 | 10,132.86 | 10,256.746 | 9,107.438 | 10,078.576 | 8,228.532 | 9,004.694 | 7,559.294 | 8,259.618 | 7,117.272 | 5,295.298 | 4,971.277 | 4,717.934 | 4,307.359 | 4,534.696 | 4,786.054 | 5,468.71 | 5,923.083 | 7,316.901 | 7,459.577 | 8,786.384 | 8,688.458 | 7,736.809 | 7,225.17 | 7,700.984 | 6,976.906 | 7,059.701 | 0 | 7,113.056 | 0 | 7,374.523 | 7,374.523 | 7,374.523 | 0 | 5,609.735 | 0 | 5,609.735 | 0 | 3,519.225 | 3,519.225 | 3,519.225 | 3,677.644 | 3,677.644 | 3,677.644 | 3,677.644 |
| Kosten van de omzet
| 4,273.52 | 4,273.52 | 4,214.33 | 3,743.329 | 3,986.516 | 2,910.946 | 3,301.247 | 1,203.135 | 3,424.665 | 1,943.108 | 3,541.199 | 1,898.789 | 4,043.482 | 2,470.113 | 3,654.084 | 1,018.199 | 4,216.129 | 2,958.973 | 5,152.466 | 5,207.346 | 5,323.885 | 5,907.189 | 6,345.139 | 6,178.463 | 5,847.375 | 5,977.387 | 6,142.89 | 5,285.086 | 5,271.812 | 4,952.634 | 4,412.989 | 3,494.854 | 3,297.478 | 2,967.799 | 2,803.026 | 2,821.688 | 3,074.029 | 3,280.291 | 3,512.928 | 4,074.725 | 4,411.087 | 4,930.406 | 4,882.231 | 4,300.456 | 4,173.212 | 4,253.77 | 4,018.774 | 3,969.657 | 0 | 4,904.822 | 0 | 3,591.101 | 3,591.101 | 3,591.101 | 0 | 2,702.748 | 0 | 2,702.748 | 0 | 1,685.514 | 1,685.514 | 1,685.514 | 1,751.07 | 1,751.07 | 1,751.07 | 1,751.07 |
| Brutowinst
| 3,093.548 | 3,093.548 | 3,652.369 | 2,676.226 | 2,357.404 | 1,799.729 | -1,807.959 | -295.587 | -1,434.829 | 394.539 | -633.092 | 529.93 | -89.36 | 771.428 | -1,594.246 | -498.412 | -2,092.61 | 832.093 | 4,129.424 | 3,198.193 | 4,807.239 | 3,909.275 | 3,787.721 | 4,078.283 | 3,260.063 | 4,101.189 | 2,085.643 | 3,719.608 | 2,287.482 | 3,306.984 | 2,704.283 | 1,800.444 | 1,673.799 | 1,750.135 | 1,504.333 | 1,713.008 | 1,712.025 | 2,188.419 | 2,410.155 | 3,242.176 | 3,048.489 | 3,855.978 | 3,806.227 | 3,436.353 | 3,051.958 | 3,447.214 | 2,958.132 | 3,090.043 | 0 | 2,208.235 | 0 | 3,783.422 | 3,783.422 | 3,783.422 | 0 | 2,906.987 | 0 | 2,906.987 | 0 | 1,833.711 | 1,833.711 | 1,833.711 | 1,926.574 | 1,926.574 | 1,926.574 | 1,926.574 |
| Brutowinstmarge
| 0.42 | 0.42 | 0.464 | 0.417 | 0.372 | 0.382 | -1.211 | -0.326 | -0.721 | 0.169 | -0.218 | 0.218 | -0.023 | 0.238 | -0.774 | -0.959 | -0.985 | 0.219 | 0.445 | 0.38 | 0.475 | 0.398 | 0.374 | 0.398 | 0.358 | 0.407 | 0.253 | 0.413 | 0.303 | 0.4 | 0.38 | 0.34 | 0.337 | 0.371 | 0.349 | 0.378 | 0.358 | 0.4 | 0.407 | 0.443 | 0.409 | 0.439 | 0.438 | 0.444 | 0.422 | 0.448 | 0.424 | 0.438 | 0 | 0.31 | 0 | 0.513 | 0.513 | 0.513 | 0 | 0.518 | 0 | 0.518 | 0 | 0.521 | 0.521 | 0.521 | 0.524 | 0.524 | 0.524 | 0.524 |
| Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Algemene en administratieve kosten
| 3.181 | 3.181 | 897.029 | 0 | 737.226 | 0 | 554.992 | 0 | 603.497 | 0 | 166.04 | 166.04 | 166.04 | 166.04 | 107.807 | 107.807 | 107.807 | 107.807 | 207.234 | 207.234 | 207.234 | 207.234 | 199.476 | 212.901 | 28.498 | 212.901 | 198.919 | 220.594 | 29.156 | 220.594 | 192.109 | 162.495 | 162.495 | 162.495 | 159.836 | 102.59 | 102.59 | 102.59 | 146.087 | 124.282 | 124.282 | 124.282 | 125.776 | 115.778 | 115.778 | 115.778 | 102.315 | 110.919 | 0 | 110.919 | 0 | 216.463 | 216.463 | 216.463 | 0 | 11.752 | 0 | 11.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop- en marketingkosten
| 173.794 | 173.794 | 283.711 | 1,421.138 | 208.05 | 0 | 112.696 | 724.507 | 105.772 | 0 | 207.832 | 1,049.238 | 154.646 | 90.682 | 74.787 | 547.333 | 81.086 | 38.977 | 227.547 | 1,739.32 | 254.357 | 120.056 | 248.605 | 1,634.081 | 239.321 | 122.03 | 162.994 | 1,162.301 | 178.85 | 132.451 | 258.719 | 704.835 | 104.326 | 90.757 | 92.336 | 810.86 | 120.126 | 53.116 | 140.839 | 1,041.342 | 153.924 | 73.636 | 153.572 | 781.848 | 115.741 | 67.323 | 121.384 | 829.623 | 0 | 61.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop-, algemene en administratieve kosten
| 176.975 | 176.975 | 1,180.74 | 1,421.138 | 945.276 | 0 | 667.688 | 724.507 | 709.269 | 0 | 1,013.461 | 1,049.238 | 811.124 | 256.722 | 641.307 | 547.333 | 884.23 | 146.784 | 1,226.818 | 1,705.132 | 1,310.587 | 327.29 | 448.081 | 1,828.665 | 267.819 | 334.932 | 361.914 | 1,360.896 | 208.006 | 353.046 | 450.829 | 928.036 | 137.363 | 253.252 | 252.172 | 1,005.343 | 148.938 | 155.705 | 286.926 | 1,219.141 | 180.205 | 197.918 | 279.348 | 883.817 | 130.836 | 183.101 | 223.699 | 913.373 | 0 | 171.96 | 0 | 216.463 | 216.463 | 216.463 | 0 | 11.752 | 0 | 11.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige kosten
| 1,460.831 | 1,460.831 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.103 | -26.103 | -26.103 | -26.103 | -46.55 | -46.55 | -46.55 | -46.55 | -2,095.801 | -2,095.801 | -2,095.801 | -2,095.801 | 0 | -2,160.804 | 0 | -2,160.804 | 0 | 19.509 | 0 | 19.509 | 0 | -1,410.731 | -1,410.731 | -1,410.731 | 0 | -960.062 | -960.062 | -960.062 | 0 | -819.507 | -819.507 | -819.507 | 0 | -704.534 | -704.534 | -704.534 | 0 | -706.201 | 0 | -706.201 | 0 | -2,461.478 | -2,461.478 | -2,461.478 | 0 | -1,738.343 | 0 | -1,738.343 | 0 | 0.222 | 0.222 | 0.222 | -8.254 | -8.254 | -8.254 | -8.254 |
| Bedrijfskosten
| 1,637.805 | 1,637.805 | 1,180.74 | 2,027.668 | 945.276 | 1,496.273 | 667.688 | 978.281 | 709.269 | 1,275.368 | 1,013.461 | 1,350.658 | 811.124 | 1,438.469 | 641.307 | 1,174.099 | 884.23 | 1,602.948 | 1,226.818 | 2,030.659 | 1,310.587 | 2,055.47 | 1,950.468 | 1,966.924 | 1,675.919 | 1,997.894 | 370.559 | 2,701.227 | 1,206.35 | 2,177.704 | 2,041.286 | 1,656.668 | 1,019.845 | 964.005 | 902.17 | 1,074.502 | 1,004.263 | 1,157.758 | 1,212.074 | 1,422.16 | 1,384.032 | 1,641.871 | 1,619.349 | 1,489.384 | 1,385.846 | 1,479.819 | 1,370.745 | 1,454.85 | 0 | -534.241 | 0 | -2,245.015 | -2,245.015 | -2,245.015 | 0 | -1,726.591 | 0 | -1,726.591 | 0 | 0.222 | 0.222 | 0.222 | -8.254 | -8.254 | -8.254 | -8.254 |
| Bedrijfsresultaat
| 1,455.743 | 1,455.743 | 2,471.629 | 1,000.056 | 1,412.128 | 371.335 | -2,475.647 | -1,265.759 | -2,144.098 | -764.528 | -1,646.553 | -729.219 | -900.484 | -567.441 | -2,235.553 | -1,647.447 | -2,976.84 | -843.389 | 2,902.606 | 1,235.761 | 3,496.652 | 1,903.715 | 2,052.702 | 2,023.524 | 1,597.389 | 2,175.63 | 1,973.161 | 1,161.418 | 1,185.441 | 1,176.732 | 692.434 | 136.796 | 670.395 | 789.884 | 631.533 | 657.494 | 732.84 | 1,021.877 | 1,330.115 | 1,825.971 | 1,699.525 | 2,217.389 | 2,232.806 | 1,941.595 | 1,687.811 | 1,962.326 | 1,616.318 | 1,672.615 | 0 | 1,673.994 | 0 | 1,538.408 | 1,538.408 | 1,538.408 | 0 | 1,180.396 | 0 | 1,180.396 | 0 | 597.899 | 597.899 | 597.899 | 575.58 | 575.58 | 575.58 | 575.58 |
| Bedrijfsresultaat ratio
| 0.198 | 0.198 | 0.314 | 0.156 | 0.223 | 0.079 | -1.658 | -1.395 | -1.078 | -0.327 | -0.566 | -0.3 | -0.228 | -0.175 | -1.085 | -3.169 | -1.402 | -0.222 | 0.313 | 0.147 | 0.345 | 0.194 | 0.203 | 0.197 | 0.175 | 0.216 | 0.24 | 0.129 | 0.157 | 0.142 | 0.097 | 0.026 | 0.135 | 0.167 | 0.147 | 0.145 | 0.153 | 0.187 | 0.225 | 0.25 | 0.228 | 0.252 | 0.257 | 0.251 | 0.234 | 0.255 | 0.232 | 0.237 | 0 | 0.235 | 0 | 0.209 | 0.209 | 0.209 | 0 | 0.21 | 0 | 0.21 | 0 | 0.17 | 0.17 | 0.17 | 0.157 | 0.157 | 0.157 | 0.157 |
| Totaal overige inkomsten en kosten netto
| -646.491 | -646.491 | -1,350.948 | -1,045.177 | -1,318.447 | -759.02 | -1,259.645 | -634.01 | -1,447.453 | -708.552 | -1,369.712 | -668.015 | -1,250.119 | -682.744 | -1,056.622 | -524.615 | -935.43 | -348.645 | -655.853 | -419.583 | -674.317 | -404.092 | -588.053 | -270.762 | -344.725 | -390.44 | -565.211 | -455.311 | -398.852 | -368.79 | -327.836 | -201.7 | -160.997 | -150.937 | -137.768 | -174.633 | -161.674 | -152.736 | -241.015 | -100.436 | -168.452 | -84.521 | -88.313 | -71.851 | 79.793 | -25.578 | -84.488 | -92.266 | 0 | -60.308 | 0 | -64.847 | -64.847 | -64.847 | 0 | -63.87 | 0 | -63.87 | 0 | -79.34 | -79.34 | -79.34 | -80.01 | -80.01 | -80.01 | -80.01 |
| Inkomen voor belasting
| 809.252 | 809.252 | 1,120.681 | -45.121 | 93.681 | -387.686 | -3,735.292 | -1,899.769 | -3,591.551 | -1,473.08 | -3,016.265 | -1,397.234 | -2,150.603 | -1,250.185 | -3,292.175 | -2,172.062 | -3,912.27 | -1,192.033 | 2,246.753 | 816.178 | 2,822.335 | 1,499.623 | 1,464.649 | 1,752.762 | 1,252.664 | 1,785.191 | 1,407.95 | 706.108 | 786.589 | 807.943 | 364.597 | -64.904 | 509.399 | 638.947 | 493.766 | 482.861 | 571.166 | 869.14 | 1,089.1 | 1,725.535 | 1,531.073 | 2,132.868 | 2,144.493 | 1,869.743 | 1,767.604 | 1,936.748 | 1,531.831 | 1,580.349 | 0 | 1,613.686 | 0 | 1,473.561 | 1,473.561 | 1,473.561 | 0 | 1,116.526 | 0 | 1,116.526 | 0 | 518.559 | 518.559 | 518.559 | 495.57 | 495.57 | 495.57 | 495.57 |
| Inkomen voor belasting ratio
| 0.11 | 0.11 | 0.142 | -0.007 | 0.015 | -0.082 | -2.501 | -2.093 | -1.805 | -0.63 | -1.037 | -0.575 | -0.544 | -0.386 | -1.598 | -4.179 | -1.842 | -0.314 | 0.242 | 0.097 | 0.279 | 0.153 | 0.145 | 0.171 | 0.138 | 0.177 | 0.171 | 0.078 | 0.104 | 0.098 | 0.051 | -0.012 | 0.102 | 0.135 | 0.115 | 0.106 | 0.119 | 0.159 | 0.184 | 0.236 | 0.205 | 0.243 | 0.247 | 0.242 | 0.245 | 0.251 | 0.22 | 0.224 | 0 | 0.227 | 0 | 0.2 | 0.2 | 0.2 | 0 | 0.199 | 0 | 0.199 | 0 | 0.147 | 0.147 | 0.147 | 0.135 | 0.135 | 0.135 | 0.135 |
| Belastingkosten
| 13.191 | 13.191 | 36.492 | 3.109 | 6.214 | 3.109 | 6.349 | 41.633 | 6.078 | 3.102 | 6.213 | 3.106 | 6.214 | 3.117 | 6.213 | 3.108 | 6.214 | 3.101 | 6.213 | 3.112 | 6.214 | 3.109 | 3.107 | 3.1 | 3.099 | 3.116 | 3.101 | 3.109 | 3.091 | 3.109 | 3.105 | 1.799 | 3.769 | 3.754 | 1.62 | 1.612 | 0.53 | 3.76 | 0.736 | 10.452 | 8.722 | 3.762 | 3.766 | 3.761 | 3.762 | 3.765 | 3.769 | 3.761 | 0 | 3.762 | 0 | -6.692 | -6.692 | -6.692 | 0 | 11.023 | 0 | 11.023 | 0 | 1.397 | 1.397 | 1.397 | -14.341 | -14.341 | -14.341 | -14.341 |
| Nettowinst
| 796.061 | 796.061 | 1,084.189 | -48.23 | 87.467 | -390.795 | -3,741.641 | -1,899.769 | -3,597.629 | -1,476.182 | -3,022.478 | -1,400.341 | -2,156.817 | -1,253.302 | -3,298.388 | -2,175.17 | -3,918.484 | -1,195.135 | 2,240.54 | 813.066 | 2,816.121 | 1,496.514 | 1,461.542 | 1,749.662 | 1,249.565 | 1,782.075 | 1,404.849 | 702.999 | 783.497 | 804.834 | 361.492 | -66.703 | 505.629 | 635.193 | 492.146 | 481.249 | 571.696 | 865.38 | 1,088.364 | 1,715.083 | 1,522.351 | 2,129.106 | 2,140.727 | 1,865.982 | 1,763.842 | 1,932.983 | 1,528.061 | 1,576.589 | 0 | 1,609.923 | 0 | 1,480.253 | 1,480.253 | 1,480.253 | 0 | 1,105.503 | 0 | 1,105.503 | 0 | 517.162 | 517.162 | 517.162 | 509.911 | 509.911 | 509.911 | 509.911 |
| Nettowinstmarge
| 0.108 | 0.108 | 0.138 | -0.008 | 0.014 | -0.083 | -2.506 | -2.093 | -1.808 | -0.631 | -1.039 | -0.577 | -0.545 | -0.387 | -1.601 | -4.185 | -1.845 | -0.315 | 0.241 | 0.097 | 0.278 | 0.152 | 0.144 | 0.171 | 0.137 | 0.177 | 0.171 | 0.078 | 0.104 | 0.097 | 0.051 | -0.013 | 0.102 | 0.135 | 0.114 | 0.106 | 0.119 | 0.158 | 0.184 | 0.234 | 0.204 | 0.242 | 0.246 | 0.241 | 0.244 | 0.251 | 0.219 | 0.223 | 0 | 0.226 | 0 | 0.201 | 0.201 | 0.201 | 0 | 0.197 | 0 | 0.197 | 0 | 0.147 | 0.147 | 0.147 | 0.139 | 0.139 | 0.139 | 0.139 |
| WPA (Winst Per Aandeel)
| 0.15 | 0.15 | 0.21 | -0.009 | 0.017 | -0.075 | -0.71 | -0.36 | -0.69 | -0.28 | -0.58 | -0.27 | -0.42 | -0.24 | -0.63 | -0.42 | -0.76 | -0.23 | 0.43 | 0.16 | 0.54 | 0.29 | 0.28 | 0.34 | 0.24 | 0.34 | 0.26 | 0.14 | 0.15 | 0.16 | 0.07 | -0.013 | 0.098 | 0.12 | 0.087 | 0.093 | 0.11 | 0.17 | 0.21 | 0.33 | 0.29 | 0.41 | 0.41 | 0.36 | 0.34 | 0.37 | 0.29 | 0.3 | 0 | 0.31 | 0 | 0.29 | 0.29 | 0.29 | 0 | 0.21 | 0 | 0.21 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Verwaterde WPA
| 0.15 | 0.15 | 0.21 | -0.009 | 0.016 | -0.073 | -0.71 | -0.36 | -0.69 | -0.28 | -0.58 | -0.27 | -0.42 | -0.24 | -0.63 | -0.42 | -0.76 | -0.23 | 0.43 | 0.16 | 0.54 | 0.29 | 0.28 | 0.34 | 0.24 | 0.34 | 0.27 | 0.14 | 0.15 | 0.16 | 0.07 | -0.013 | 0.098 | 0.12 | 0.095 | 0.093 | 0.11 | 0.17 | 0.21 | 0.33 | 0.29 | 0.41 | 0.41 | 0.36 | 0.34 | 0.37 | 0.29 | 0.3 | 0 | 0.31 | 0 | 0.29 | 0.29 | 0.29 | 0 | 0.21 | 0 | 0.21 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| EBITDA
| 2,053.77 | 2,053.77 | 3,655.537 | 1,541.312 | 2,602.32 | 912.596 | -1,302.293 | -650.658 | -1,009.255 | -149.302 | -422.933 | -56.535 | 500.866 | 105.191 | -794.275 | -974.119 | -1,502.695 | -169.947 | 4,373.938 | 1,893.257 | 4,947.863 | 2,561.486 | 2,710.473 | 2,693.982 | 2,275.398 | 2,845.79 | 2,643.323 | 1,535.467 | 1,881.99 | 1,550.763 | 1,066.451 | 363.081 | 902.466 | 1,016.145 | 857.794 | 880.211 | 996.284 | 1,244.594 | 1,552.832 | 2,031.771 | 1,942.495 | 2,423.188 | 2,438.605 | 2,153.458 | 1,913.779 | 2,174.189 | 1,828.182 | 1,920.779 | 0 | 1,903.726 | 0 | 1,792.513 | 1,792.513 | 1,792.513 | 0 | 1,427.775 | 0 | 1,427.775 | 0 | 777.442 | 777.442 | 777.442 | 749.746 | 749.746 | 749.746 | 749.746 |
| EBITDA ratio
| 0.279 | 0.279 | 0.465 | 0.24 | 0.41 | 0.194 | -0.872 | -0.717 | -0.507 | -0.064 | -0.145 | -0.023 | 0.127 | 0.032 | -0.386 | -1.874 | -0.708 | -0.045 | 0.471 | 0.225 | 0.488 | 0.261 | 0.267 | 0.263 | 0.25 | 0.282 | 0.321 | 0.171 | 0.249 | 0.188 | 0.15 | 0.069 | 0.182 | 0.215 | 0.199 | 0.194 | 0.208 | 0.228 | 0.262 | 0.278 | 0.26 | 0.276 | 0.281 | 0.278 | 0.265 | 0.282 | 0.262 | 0.272 | 0 | 0.268 | 0 | 0.243 | 0.243 | 0.243 | 0 | 0.255 | 0 | 0.255 | 0 | 0.221 | 0.221 | 0.221 | 0.204 | 0.204 | 0.204 | 0.204 |