Melco Holdings Inc
TSE:6676

Watchlist Manager
Melco Holdings Inc Logo
Melco Holdings Inc
TSE:6676
Watchlist
Price: 2 924 JPY 2.17%
Updated: Aug 14, 2024
Have any thoughts about
Melco Holdings Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

145.8B
+0.9%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+12%
5 Years
+34%
7 Years
+96%
10 Years
+44%
2.6B
-26%
Operating Income
Growth Rates:
1 Year
-43%
3 Years
-71%
5 Years
-56%
7 Years
-53%
10 Years
-7%
3B
+20%
Net Income
Growth Rates:
1 Year
-1%
3 Years
-55%
5 Years
-21%
7 Years
-31%
10 Years
+42%

Earnings Waterfall
Melco Holdings Inc

Revenue
145.8B JPY
Cost of Revenue
-109.7B JPY
Gross Profit
36.1B JPY
Operating Expenses
-33.5B JPY
Operating Income
2.6B JPY
Other Expenses
417m JPY
Net Income
3B JPY

Income Statement
Melco Holdings Inc

Rotate your device to view
Income Statement
Currency: JPY
Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024
Revenue
Revenue
101 185
N/A
96 174
-5%
92 443
-4%
89 688
-3%
82 554
-8%
82 265
0%
82 993
+1%
82 352
-1%
80 040
-3%
78 709
-2%
76 931
-2%
75 538
-2%
74 558
-1%
74 244
0%
74 084
0%
72 134
-3%
72 319
+0%
81 178
+12%
91 969
+13%
101 572
+10%
108 993
+7%
109 361
+0%
111 909
+2%
113 144
+1%
114 888
+2%
118 024
+3%
119 281
+1%
123 643
+4%
129 912
+5%
135 831
+5%
137 748
+1%
141 693
+3%
144 137
+2%
142 359
-1%
142 701
+0%
143 527
+1%
142 576
-1%
142 998
+0%
143 919
+1%
144 466
+0%
145 773
+1%
Gross Profit
Cost of Revenue
(82 176)
(76 606)
(72 823)
(70 157)
(64 884)
(64 818)
(65 289)
(64 677)
(62 537)
(61 252)
(59 111)
(57 065)
(56 203)
(55 560)
(55 252)
(53 794)
(53 099)
(59 239)
(66 531)
(74 121)
(80 239)
(80 969)
(83 711)
(85 275)
(86 943)
(90 099)
(90 249)
(91 855)
(94 537)
(97 098)
(96 684)
(99 124)
(100 219)
(99 583)
(101 676)
(104 879)
(106 589)
(107 303)
(108 647)
(108 134)
(109 700)
Gross Profit
19 009
N/A
19 568
+3%
19 620
+0%
19 531
0%
17 670
-10%
17 447
-1%
17 704
+1%
17 675
0%
17 503
-1%
17 457
0%
17 820
+2%
18 473
+4%
18 355
-1%
18 684
+2%
18 832
+1%
18 340
-3%
19 220
+5%
21 939
+14%
25 438
+16%
27 451
+8%
28 754
+5%
28 392
-1%
28 198
-1%
27 869
-1%
27 945
+0%
27 925
0%
29 032
+4%
31 788
+9%
35 375
+11%
38 733
+9%
41 064
+6%
42 569
+4%
43 918
+3%
42 776
-3%
41 025
-4%
38 648
-6%
35 987
-7%
35 695
-1%
35 272
-1%
36 332
+3%
36 073
-1%
Operating Income
Operating Expenses
(16 227)
(15 850)
(15 923)
(15 652)
(14 177)
(13 935)
(13 684)
(13 391)
(13 177)
(12 982)
(12 770)
(12 934)
(12 795)
(13 045)
(13 212)
(13 488)
(13 902)
(16 456)
(19 168)
(20 974)
(22 795)
(22 758)
(22 637)
(23 378)
(23 852)
(23 980)
(23 966)
(24 455)
(26 529)
(27 597)
(29 456)
(30 628)
(31 227)
(31 658)
(31 876)
(31 725)
(31 473)
(32 152)
(32 266)
(32 827)
(33 478)
Selling, General & Administrative
(16 196)
(15 819)
(15 897)
(15 627)
(11 282)
(13 921)
(13 672)
(13 377)
(11 117)
(12 955)
(12 744)
(12 907)
(11 031)
(13 028)
(13 210)
(13 488)
(12 036)
(16 453)
(19 166)
(20 972)
(20 450)
(22 757)
(22 637)
(23 377)
(21 138)
(23 979)
(23 965)
(24 453)
(23 603)
(27 598)
(29 455)
(30 630)
(27 752)
(31 659)
(31 877)
(31 725)
(28 029)
(32 149)
(32 265)
(32 827)
(33 474)
Research & Development
0
0
0
0
(2 876)
0
0
0
0
0
0
0
(1 750)
0
0
0
(1 864)
0
0
0
(2 344)
0
0
0
(2 669)
0
0
0
(2 923)
0
0
0
(3 468)
0
0
0
(3 439)
0
0
0
0
Depreciation & Amortization
(29)
0
0
(23)
(40)
0
0
(14)
(28)
0
0
(25)
(13)
0
0
0
(1)
0
0
0
0
0
0
0
(44)
0
0
0
(2)
0
0
0
(7)
0
0
0
(4)
0
0
0
(2)
Other Operating Expenses
(2)
(31)
(26)
(2)
21
(14)
(12)
0
(2 032)
(27)
(26)
(2)
(1)
(17)
(1)
0
(1)
(2)
0
(1)
(1)
(1)
0
(1)
(1)
(1)
(1)
(2)
(1)
1
(1)
2
0
0
1
0
(1)
(3)
(1)
0
(2)
Operating Income
2 782
N/A
3 718
+34%
3 697
-1%
3 879
+5%
3 493
-10%
3 512
+1%
4 020
+14%
4 284
+7%
4 326
+1%
4 475
+3%
5 050
+13%
5 539
+10%
5 560
+0%
5 639
+1%
5 620
0%
4 852
-14%
5 318
+10%
5 483
+3%
6 270
+14%
6 477
+3%
5 959
-8%
5 634
-5%
5 561
-1%
4 491
-19%
4 093
-9%
3 945
-4%
5 066
+28%
7 333
+45%
8 846
+21%
11 136
+26%
11 608
+4%
11 941
+3%
12 691
+6%
11 118
-12%
9 149
-18%
6 923
-24%
4 514
-35%
3 543
-22%
3 006
-15%
3 505
+17%
2 595
-26%
Pre-Tax Income
Interest Income Expense
820
814
838
903
934
948
919
848
941
1 082
1 236
1 197
933
823
820
843
1 030
892
713
664
419
462
572
521
690
586
375
349
(16)
416
393
277
86
(42)
(73)
(48)
37
137
(21)
12
(32)
Non-Reccuring Items
(156)
(161)
(164)
(166)
(33)
(31)
(16)
(15)
(144)
(152)
(153)
(153)
(25)
0
(16)
(17)
(4)
84
83
82
(756)
(852)
(792)
(730)
(616)
(660)
(726)
(790)
(63)
(25)
(29)
(34)
(47)
(37)
(452)
(618)
(630)
(630)
(211)
(44)
1 934
Gain/Loss on Disposition of Assets
(1)
(1)
(2)
(1)
2
2
2
1
0
1
1
(2)
(3)
(3)
(6)
(3)
(3)
(3)
(25)
(25)
(24)
(24)
1
149
137
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(16)
(14)
(39)
(38)
44
36
51
54
28
22
21
14
26
15
8
7
11
18
87
42
143
181
295
334
259
308
171
68
88
(338)
(104)
(103)
306
266
62
13
167
177
139
131
112
Pre-Tax Income
3 429
N/A
4 356
+27%
4 330
-1%
4 577
+6%
4 440
-3%
4 467
+1%
4 976
+11%
5 172
+4%
5 152
0%
5 428
+5%
6 155
+13%
6 595
+7%
6 491
-2%
6 474
0%
6 426
-1%
5 682
-12%
6 352
+12%
6 474
+2%
7 128
+10%
7 240
+2%
5 741
-21%
5 401
-6%
5 637
+4%
4 765
-15%
4 563
-4%
4 179
-8%
4 886
+17%
6 960
+42%
8 855
+27%
11 189
+26%
11 868
+6%
12 081
+2%
13 036
+8%
11 305
-13%
8 686
-23%
6 270
-28%
4 088
-35%
3 227
-21%
2 913
-10%
3 604
+24%
4 609
+28%
Net Income
Tax Provision
(1 313)
(1 593)
(1 518)
(1 528)
(1 273)
(1 296)
(1 496)
(1 547)
(1 416)
(1 371)
(1 545)
(1 623)
(2 101)
(2 093)
(1 853)
(1 418)
(1 188)
(1 370)
(1 787)
(2 131)
(1 938)
(1 698)
(1 835)
(1 465)
(1 424)
(1 417)
(1 710)
(2 081)
(2 230)
(2 784)
(2 997)
(3 419)
(3 689)
(3 298)
(2 232)
(1 517)
(1 030)
(760)
(770)
(1 095)
(1 597)
Income from Continuing Operations
2 116
2 763
2 812
3 049
3 167
3 171
3 480
3 625
3 736
4 057
4 610
4 972
4 390
4 381
4 573
4 264
5 164
5 104
5 341
5 109
3 803
3 703
3 802
3 300
3 139
2 762
3 176
4 879
6 625
8 405
8 871
8 662
9 347
8 007
6 454
4 753
3 058
2 467
2 143
2 509
3 012
Net Income (Common)
2 116
N/A
2 762
+31%
2 811
+2%
3 050
+9%
3 166
+4%
3 171
+0%
3 480
+10%
3 623
+4%
3 735
+3%
4 056
+9%
4 609
+14%
4 971
+8%
4 389
-12%
4 380
0%
4 571
+4%
4 263
-7%
5 164
+21%
5 104
-1%
5 341
+5%
5 109
-4%
3 802
-26%
3 702
-3%
3 801
+3%
3 300
-13%
3 139
-5%
2 762
-12%
3 176
+15%
4 878
+54%
6 625
+36%
6 918
+4%
7 384
+7%
7 175
-3%
9 346
+30%
8 005
-14%
6 454
-19%
4 752
-26%
3 057
-36%
2 466
-19%
2 142
-13%
2 509
+17%
3 012
+20%
EPS (Diluted)
96.18
N/A
125.54
+31%
127.77
+2%
138.63
+8%
142.53
+3%
144.13
+1%
158.18
+10%
164.68
+4%
171.9
+4%
202.8
+18%
242.57
+20%
261.63
+8%
229.83
-12%
243.33
+6%
253.94
+4%
236.83
-7%
284.35
+20%
255.2
-10%
254.33
0%
253.73
0%
187.95
-26%
187.91
0%
197.86
+5%
197.48
0%
173.6
-12%
165.31
-5%
190.1
+15%
296.06
+56%
402.07
+36%
435.53
+8%
484.38
+11%
448.97
-7%
584.26
+30%
474.42
-19%
382.5
-19%
281.63
-26%
181.18
-36%
146.38
-19%
127.56
-13%
150.03
+18%
179.64
+20%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 166,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.