MGM Resorts International Global Gaming Operators MGM NYSE $31.01 Company Update
|
|
- Tracy Shanon Bates
- 5 years ago
- Views:
Transcription
1 27 April 2017 North American Research Rating: Buy Price Target: $40.00 Price $ wk Range $ $30.62 Shares Outstanding (MM) Market Capitalization (MM) $17,814.2 Enterprise Value (MM) $33, D Avg Volume (000s) 8,877.4 Short Interest/Float 3.0% Dividend Yield 1.5% YTD % Chg 3.3% YTD % Chg Relative to Index (3.3)% Total Implied Return to PT 30.5% Pricing Date April 27, MGM MGM Resorts International 20 04/16 07/16 10/16 01/17 04/17 MGM Resorts International Global Gaming Operators MGM NYSE $31.01 Company Update The Road to $40... Re-rating MGM Upwards, PT to $40 MGM reported a solid 1Q, beating the Street on all fronts in Las Vegas and Macau. Management also provided the building blocks of guidance for 2Q17 and FY17, which are consistent with their commentary from 4Q earnings. We remain comfortable with the outlook in Las Vegas and see upside in Macau as the market regains its stride just in time for the MGM Cotai opening later this year. The company's new investor deck frames up the quarter nicely and articulates expectations for the remainder of the year. We rehash the 1Q results later in this report, but for now we are focusing on reiterating our investment thesis on the shares of MGM going forward. Re-rating MGM, raising multiples across the board - PT goes to $40 (from $35). We are re-rating the business overall as we see little need to remain conservative on our valuation given the number of catalysts ahead. We are raising our price target to $40 which is based on our sum-of-the-parts analysis and implies a blended 12.2x multiple of our 2018 Consolidated Adjusted EBITDA estimate of $3.1bn. Currently, the US domestic business trades at an implied valuation of 7.0x-7.5x EBITDA, but in our view, should be worth 10.5x EBITDA,. This view is supported by premium multiples ascribed to MGM's crown jewel, the Bellagio (13x), and its namesake flagship, MGM Grand (12x). We value the leased assets at 8.5x EBITDA, net of rent, which is also a premium to regional gaming OpCos that trade in the 7.0x-7.5x context. Collectively, this implies a blended multiple of 10.5x EBITDA from the domestic business. The Road to $40 and the Catalysts Ahead. We expect MGM to find its way to a $40 share price over the next months with the help of some significant catalysts ahead. First, the organic growth in Las Vegas coupled with continued cost control. MGM's Las Vegas business will continued to be stimulated by the arrival of the NHL Golden Knights this fall and the renovation and rebrand of the Monte Carlo in 2H18. Regionally, the broader markets are improving and MGM will benefit from the continued ramp of MGM National Harbor and Borgata. The eventual monetization of MGM National Harbor with MGP will provide a valuation boost and incremental deleveraging. Even sooner than that, MGM Cotai is poised to open likely in 4Q17 providing nice growth for all of And, if that isn't enough, in September 2018, MGM Springfield will open, providing growth for 2019 as well. Cash is King, MGM poised to become a free cash machine. We are forecasting 20% EBITDA growth in 2017 and 13% in Meanwhile, the development cycle is winding down, capex needs are waning, and deleveraging has accelerated. With capex and interest declining and EBITDA rising, MGM is poised for accelerating FCF. We are modeling ~$1B of normalized FCF in 2018 in the US, which represents a 14% yield on the implied market value of the domestic business. Analysts John DeCree Tel: john.decree@uniongaming.com Year to Dec Net Revenue Property EBITDA Adjusted EBITDA EV/EBITDA Net Debt/EBITDA 2017E 10,892 3, , x 4.4x Prior 10,813 2, , x E 12,107 3, , x 3.5x Prior 11,694 3, , x 3.3x *Please see analyst certification and required disclosures starting on page 7 of this report Union Gaming. All rights reserved. No part of this report may be reproduced or transmitted in any form or by any means, electronic or mechanical, including photocopying or by any information storage and retrieval system, without permission in writing from Union Gaming.
2 Figure 1. MGM Justifying the Consolidated Multiple The Road to $40 Rerating the business and justifying the multiple We are raising our price target on the shares of MGM today to $40 (from $35), which is supported by our sum-of-the-parts analysis later in this report and represents a blended 12.2x multiple of our 2018 Consolidated Adjusted EBITDA estimate of $3,146m. Our blended multiple is about ~1x higher than our previous valuation, which we had longconsidered conservative. We believe the higher blended multiple is justified for a number of reasons: 1) MGM s wholly-owned iconic assets (i.e. Bellagio, MGM Grand) that should receive a premium multiple based on precedent transactions 2) The significant mix of EBITDA generated by premium multiple businesses (i.e. MGP and MGM China), supported by current trading levels of both public entities 3) Double-digit EBITDA growth outlook for 2017 (+20%) and 2018 (+13%). In the table below, we map out the weighted-average multiple based on EBITDA attributable to MGM. Our 12.2x multiple is slightly higher than the weighted average of 12.1x depicted in the table below because the inclusion of the NPV of Springfield in our price target. 2018E MGM MGM % of EBITDA W. Avg Asset(s) EBITDA Share (%) Share ($) MGM EBITDA Multuple Multiple Bellagio $ % $ % 13.0x 2.3x MGM Grand $ % $ % 12.0x 1.4x Circus Circus $67 100% $67 2.4% 10.0x 0.2x National Harbor $ % $ % 10.0x 0.6x Leased Properties $ % $ % 8.5x 2.4x MGP $650 76% $ % 15.0x 2.7x MGM China $883 56% $ % 14.0x 2.5x City Center $374 50% $ % 13.0x 0.9x Management Fees $28 100% $28 1.0% 10.0x 0.1x Corporate ($286) 87% ($248) (8.8%) 10.0x -0.9x Total/Avg $3,495 $2, % 12.1x Source: Company documents, Union Gaming Securities. Under bought equity creates unique valuation anomaly On a consolidated basis, shares of MGM trade at ~10.5x 2018 Consensus EBITDA, which is an anomaly in our view given the company s mix of trophy assets and high-value businesses, including MGP and MGM China. MGM owns 76% of MGM Growth Properties (MGP), a triple net REIT trading at 15.5x 2018 EBITDA. Next, MGM owns a 56% stake in MGM China, with the Big 6 Macau concessionaires historically trading in the 13x-16x context. Rounding out the company s JV partnerships, MGM owns 50% of CityCenter, including Aria, which is in the upper ranks as it relates to Strip assets. MGM still whollyowns its crown jewel, the Bellagio a $500m EBITDA generating trophy asset, in addition to the namesake MGM Grand, the Circus Circus and MGM National Harbor. Finally, as it relates to the assets leased by MGM, we ascribe an 8.5x multiple, which represents a premium to the trading multiples of regional gaming OpCos, PENN and PNK. However, given the rent coverage and strategic positioning of these assets, we believe this is justifiable. Further, some investors suggest MGP s multiple is negatively impacted because it is a controlled REIT. If MGP is dinged on valuation because it is substantially owned by MGM, one could argue the MGM OpCo should receive a control premium. 2
3 Demand in Las Vegas is as healthy as ever We remain comfortable with the Las Vegas Strip outlook considering there is virtually no supply growth over the next two years and demand across most customer segments is still growing. We appreciate the second derivative philosophy of growth naturally slowing on top of a larger base each year and the fact that prices in Vegas have risen considerably in recent years. However, the fact is that there is no place on earth like Las Vegas and consumers, leisure travelers, and group and meeting planners alike all still want to come to Las Vegas. In our view, the Las Vegas Strip commands a premium valuation, particularly for trophy assets like the Bellagio, MGM Grand and Aria. Double-digit EBITDA growth and an array of catalysts MGM has more near to medium term growth drivers than any company in our universe. First, there is still organic growth in Las Vegas via the lodging and convention businesses, coupled with ongoing cost control for margin improvement. Same-store growth in the regional US markets is also picking up broadly in addition to the continued integration and ramp of the Borgata and MGM National Harbor. Macau also has returned to growth and later this year MGM will have its outpost on Cotai, significantly increasing its operating exposure to Macau. In Las Vegas, the start of the NHL Golden Knights will help further stimulate demand and activate the south end of the Strip, also paving the way to the late opening of the Park and NoMad rebrand. And, if that were not enough, MGM Springfield is scheduled to open in September 2018 providing growth throughout Cash is King; MGM is poised to be an emerging FCF machine While we still view MGM as a growth story given all of the catalysts described above, it is also uniquely positioned to rapidly accelerate its FCF generation. The company has significantly tamed its balance sheet in recent years and is looking to deleverage even further in the next 12 months. In addition, the company s capital outlay for its development cycle and aforementioned growth drivers is winding down when Cotai opens later this year followed by Springfield in September On a consolidated basis, we are looking for MGM to generate $1.74bn of FCF in This represents a 10% FCF yield based on the current market cap of MGM. In the US Domestically, we estimate MGM will generate ~$1bn of normalized FCF (before development capex) in 2018, representing a free cash yield of 14% on the implied equity value of the US business. Assuming a 10% FCF yield, similar to the consolidated business, we estimate there is about $5 of incremental equity value per share. In addition, we would expect FCF to accelerate in 2019 with a full year of MGM Springfield, plus incremental dividends from MGP and continued interest expense reductions. Figure 2. MGM Normalized FCF Yield Estimates and Valuation Upside 2017E 2018E US Domestic Adjusted EBITDA $2,487 $2,549 (-) CorpEx, net MGP share (266) (271) (+) Grand Victoria dividends (+) MGM China Dividends (+) MGP Dividends (+) CityCenter Dividends (-) Rent (650) (660) (-) Interest expense (485) (450) (-) Cash taxes (150) (175) (-) Maintence Capex (500) (500) Normalzed FCF $895 $994 US Domestic Implied Market Value $6,900 $6,900 Implied FCF Yield 13.0% 14.4% Source: Company documents, Union Gaming Securities. 3
4 1Q17 Financial Highlights Las Vegas Strip. Las Vegas Strip Adjusted EBITDA increased 17% y/y to $477m, beating the Consensus forecast of $435m. The company reported a slight table hold benefit (25.2% vs normalized 21%-25%). Even adjusting hold to the mid-point of the range, MGM still beat the Street by over $25m (6%) in Las Vegas. The quarter was characterized by strong RevPAR growth of 8.6% (ahead of the company s guidance for 7%) and 290 bps of margin improvement y/y. RevPAR in the quarter benefitted from 4-5 ppts from the Easter holiday shift and the triennial return of CONEXPO- CON/AGG. US Regionals. Regional Adjusted EBITDA grew 124% y/y to $171m with incremental contribution from the Borgata acquisition and the recently-opened MGM National Harbor property. Same-store Adjusted EBITDA increased 5% to $80m in the quarter with 80 bps of y/y margin improvement. CityCenter. CityCenter Adjusted EBITDA increased 22% y/y to $112m, with a 400 bp improve in margin. Revenue was up 8%, with Aria and Vdara RevPAR gaining 9.1% and 7.6%, respectively. CityCenter recently recapitalized its balance sheet with a dividend recap, pricing a new $1.725b term loan and bringing net leverage up to 4.3x. MGM received $300m of cash from the CityCenter dividends in April. Macau. MGM China grew Adjusted EBITDA 25% to $143m, with a 415 bp improvement in margin, 7% net revenue growth and strong contribution from the mass market. While the company reported above-normal VIP hold, we would note that they held very light in direct-vip, eliminating any hold benefit in the quarter. MGM Growth Properties. The company reported $160m of Adjusted EBITDA, in line with expectations given the transparency and fixed nature of the company s rental income. Subsequent to the quarter, MGP repriced its TLB by 25 bps to L+225, resulting in nearly $5m of interest savings. In addition, the first 2% rent escalator kicked in on April 1, adding $12m to annual rent. 2Q and FY Guidance 2Q17 RevPAR. Management guided to 2Q17 RevPAR growth in Las Vegas of 1.5%- 2.5%. This is mostly in line with feedback we have received from investors in recent weeks that were looking for guidance in the ~2% range. 2Q17 Revenue and EBITDA. On the Strip, management expects both Revenue and EBITDA to remain flat y/y in 2Q, due in part to the difficult comparison, which included lucky table hold in 2Q16 ($17m ) and $5m of collections Outlook Unchanged. Management s commentary regarding full year 2017 remains unchanged from the 4Q earnings call. Net revenue on the Las Vegas Strip is expected to grow low to mid-single digits, including 4%-5% RevPAR growth, and margin improvements in the bp range. 4
5 Figure 3. MGM Resorts Sum-of-the-Parts Valuation 2018E TEV 2018E TEV Wholly-owned EBITDA Multiple TEV MGM Growth Properties EBITDA Multiple TEV Bellagio $ x $6, E EBITDA $ x $9,749 MGM Grand x 4,062 Less: net debt (3,332) Circus Circus x 666 Implied equity value $6,417 MGM National Harbor x 1,645 MGM equity stake 76.3% 4,896 Management operations x 278 Diluted shares 579 Total EBITDA/TEV 1, ,097 MGM equity value per share $8.45 Leased properties Mandalay Bay $258 MGM China EBITDA Multiple TEV The Mirage 157 MGM Macau - Peninsula $ x $7,339 Monte Carlo 86 MGM Cotai $ x $5,028 New York-New York 130 Less: net debt (1,535) Luxor 119 Total $10,832 Excalibur 111 MGM equity stake 56.0% 6,061 MGM Grand Detroit 180 Diluted shares 579 Beau Rivage & Gold Strike 153 MGM equity value per share $10.46 The Borgata 231 The Park 5 CityCenter EBITDA Multiple TEV Total EBITDAR 1,431 Aria $ x $4,288 Less: rent payable to MGP (650) Mandarin x 88 EBITDA 781 Vdara x 439 TEV/EBITDA 8.5x Total $ x $4,816 TEV 6,635 Less: net debt (1,413) Implied equity value 3,403 Total Enterprise Value (Domestic) 19,732 MGM equity stake 50.0% 1,701 NPV of MGM Springfield 330 Diluted shares 579 Less: MGM Borrower Group + National Harbor, net debt (6,685) MGM equity value per share $2.94 Implied Equity Value 13,377 Diluted shares outstanding 579 Value per share $23.10 Wholly-owned domestic $23.10 MGM Growth Properties $8.45 Corporate EBITDA Multiple TEV MGM China $10.46 Corporate expense ($286) 10.0x ($2,864) CityCenter $2.94 Diluted shares 579 Corporate ($4.95) MGM equity value per share ($4.95) UG Price Target $40.01 Source: Company documents, Union Gaming Securities. 5
6 Figure 4. MGM Resorts Summary Financial Model $ in millions. FYE December Q16 2Q16 3Q16 4Q Q17 2Q17E 3Q17E 4Q17E 2017E 2018E Revenue Las Vegas Strip 5, , , , , , , , , , , ,737.3 MGM Grand Detroit Mississippi National Harbor Springfield Borgata Other/MGM Hospitality MGM Macau 2, , , ,008.9 Total revenue $9,190.1 $2,209.7 $2,269.5 $2,515.1 $2,460.8 $9,455.1 $2,708.1 $2,697.6 $2,796.4 $2,690.3 $10,892.3 $12,107.4 Las Vegas Strip, y/y change 2.9% 4.5% 0.2% 8.9% 1.9% 3.8% 6.5% 0.3% 0.5% 2.4% 2.4% 1.0% Other Nevada, y/y change (33.2%) NA NA NA NA NA NA NA NA NA NA NA MGM Grand Detroit, y/y change 3.2% 5.7% (0.4%) 10.8% (2.3%) 3.2% 2.4% 2.0% 1.5% 2.6% 2.1% 2.0% Mississippi, y/y change 5.3% 2.7% 4.9% (0.4%) 2.5% 2.4% 1.4% 1.0% 1.0% 1.0% 1.1% 3.0% National Harbor, y/y change NA NA NA NA NA NA NA NA NA NA NA 1.5% Springfield, y/y change NA NA NA NA NA NA NA NA NA NA NA NA Borgata, y/y change NA NA NA NA NA NA NA NA NA 5.2% NA 0.9% MGM Macau, y/y change (32.5%) (25.6%) (18.8%) (5.5%) 0.2% (13.3%) 7.1% 8.0% 1.5% 11.6% 7.0% 46.4% Total revenue, y/y change (8.8%) (5.3%) (4.8%) 10.3% 12.3% 2.9% 22.6% 18.9% 11.2% 9.3% 15.2% 11.2% EBITDA Las Vegas Strip 1, , , ,762.3 Other Nevada MGM Grand Detroit Mississippi National Harbor Springfield Borgata Other/MGM Hospitality MGM Macau Property level EBITDA $2,267.3 $603.2 $638.7 $721.3 $633.1 $2,596.8 $801.7 $751.6 $786.9 $721.6 $3,061.7 $3,432.7 Corporate expenses (254.1) (65.1) (74.9) (80.4) (63.4) (283.7) (64.3) (75.0) (72.0) (70.0) (281.3) (286.4) Adjusted EBITDA $2,013.2 $538.1 $563.8 $641.0 $569.7 $2,313.0 $737.4 $676.6 $714.9 $651.6 $2,780.4 $3,146.3 Income from unconsolidated affilates Non-cash compensation ($32.1) (9.9) (10.4) (11.1) (13.5) ($45.0) (13.4) (14.1) (15.1) (18.3) ($60.9) ($82.4) Reported Adjusted EBITDA $2,238.9 $542.9 $1,001.6 $662.4 $588.3 $2,795.7 $763.7 $681.8 $720.0 $658.3 $2,823.9 $3,158.6 EPS (GAAP) ($0.80) $0.12 $0.83 $0.93 $0.04 $1.92 $0.36 $0.25 $0.24 $0.12 $0.97 $1.34 EPS (ADJUSTED) ($1.85) $0.16 $0.91 $0.98 $0.12 $2.17 $0.44 $0.33 $0.32 $0.21 $1.30 $1.89 Las Vegas Strip, y/y change 10.6% 25.7% 12.8% 34.4% 3.4% 18.7% 16.7% 0.1% (0.1%) 6.4% 5.5% 0.8% Other Nevada, y/y change (1643.0%) NA NA NA NA NA NA NA NA NA NA NA MGM Grand Detroit, y/y change 7.0% 19.1% 2.5% 31.9% (3.8%) 10.6% 11.4% 1.4% (1.3%) 4.5% 3.8% 0.9% Mississippi, y/y change 21.9% 20.7% 24.4% (1.7%) (14.5%) 6.4% (2.5%) 1.3% 2.3% 13.1% 3.0% 3.8% National Harbor, y/y change NA NA NA NA NA NA NA NA NA NA NA 12.4% Springfield, y/y change NA NA NA NA NA NA NA NA NA NA NA NA Borgata, y/y change NA NA NA NA NA NA NA NA 89.5% 15.2% 105.5% (3.6%) MGM Macau, y/y change (36.5%) (23.1%) (9.8%) 16.9% 5.0% (3.5%) 25.3% 12.2% (4.5%) 12.5% 10.4% 53.7% Total Property EBITDA, y/y change (5.7%) 8.7% 6.8% 32.3% 11.2% 14.5% 32.9% 17.7% 9.1% 14.0% 17.9% 12.1% Total Cash EBITDA, y/y change (7.8%) 5.7% 3.8% 34.7% 17.5% 14.9% 37.0% 20.0% 11.5% 14.4% 20.2% 13.2% EBITDA margins Las Vegas Strip 26.1% 30.3% 30.5% 30.9% 27.6% 29.9% 33.2% 30.4% 30.7% 28.7% 30.8% 30.7% Other Nevada 4.4% NA NA NA NA NA NA NA NA NA NA NA MGM Grand Detroit 28.3% 28.4% 31.2% 30.8% 30.9% 30.3% 30.9% 31.0% 30.0% 31.5% 30.9% 30.5% Mississippi 25.5% 27.8% 28.9% 26.9% 22.3% 26.5% 26.7% 29.0% 27.2% 25.0% 27.0% 27.2% National Harbor NA NA NA NA NA NA 18.6% 20.3% 21.8% 22.5% 20.8% 23.0% Springfield NA NA NA NA NA NA NA NA NA NA NA 21.5% Borgata NA NA NA 23.9% 22.9% 23.3% 29.3% 29.5% 30.0% 25.1% 28.5% 27.2% MGM Macau 24.4% 24.3% 26.4% 30.0% 27.5% 27.1% 28.5% 27.4% 28.2% 27.8% 28.0% 29.4% Property level EBITDA 24.7% 27.3% 28.1% 28.7% 25.7% 27.5% 29.6% 27.9% 28.1% 26.8% 28.1% 28.4% Adjusted EBITDA 21.9% 24.3% 24.8% 25.5% 23.2% 24.5% 27.2% 25.1% 25.6% 24.2% 25.5% 26.0% Total debt $12,854.4 $13,092.7 $12,506.8 $13,107.1 $13,081.2 $13,081.2 $13,197.8 $13,382.8 $13,422.8 $13,483.8 $13,483.8 $13,703.8 Net debt 11, ,428 10,004 11,661 11,635 11, ,802 12,046 12,181 12,301 12, ,017.4 Total debt/ LTM EBITDA 6.4x 6.4x 6.1x 5.9x 5.7x 5.7x 5.3x 5.1x 5.0x 4.8x 4.8x 4.4x Net debt/ LTM EBITDA 5.6x 5.6x 4.9x 5.2x 5.0x 5.0x 4.7x 4.6x 4.5x 4.4x 4.4x 3.5x Source: Company documents, Union Gaming Securities. 6
7 Important Disclosure Analyst Certification The analyst, John DeCree, primarily responsible for the preparation of this research report attests to the following: (1) that the views and opinions rendered in this research report reflect his or her personal views about the subject companies or issuers; and (2) that no part of the research analyst s compensation was, is, or will be directly related to the specific recommendations or views in this research report. Ratings Definitions Current Ratings Definition Union Gaming Securities LLC and Union Gaming Securities Asia Limited use a traditional ratings construct (Buy, Hold, and Sell) that is underscored by percentage upside/downside from current trading levels along with dividend yields for total return. We exclude special dividends and contemplate regular dividends only in our total return forecasts. These are absolute ratings, not relative or forced ratings. We define a Buy rating as a company whose shares exhibit total return (appreciation and dividends) potential of at least 15% within the next 12 months, and conversely a Sell rating as a company whose shares exhibit downside potential of at least 15% within the next 12 months. A Hold rating is reserved for companies whose shares exhibit total return potential between those parameters. Buy the total forecasted return is expected to be greater than 15% within the next 12 months Hold the total forecasted return is expected to be greater than or equal to 0% and less than or equal to 15% Sell whose shares exhibit downside potential of at least 15% within the next 12 months Suspended the company rating, target price and earnings estimates have been temporarily suspended. Valuation and Risks Valuation Valuation Methodology for Price Target: Enterprise Value-to-EBITDA, Sum-of-the-Parts Analysis, Price-to-Earnings Ratio, Discounted Cash Flow Analysis, Price-to-AFFO, Net Asset Value. Risks Investment Risks: Union Gaming Securities equity research team covers the casino, gambling, gaming, lottery and related sectors. The companies operating within these sectors generally have a global presence or significant exposure to China and Las Vegas, among other markets. In addition, the markets that companies in these sectors operate are highly regulated by local and federal governments. Risks across or specific to one or more of these sectors include regulatory or legislative impacts related to licensing, tourism or the competitive landscape. Licenses to operate gaming facilities or supply gaming equipment or lottery services are often governed by regulatory authorities. Additional Risks for investing in these sectors include volatility in consumer discretionary spending and consumer confidence, currency, interest rates, unemployment rates, access to capital, the cost of capital, commodity costs, geopolitical uncertainty, and unfavorable government regulations. Companies operating within our covered sectors rely in part on tourism, and business trends could be impacted by changes or influences to tourism in a given market or markets, including visa policy, transit policies and security, transportation infrastructure, weather and natural disasters. Ratings Distribution (as of 04/27/2017) Coverage Universe Investment Banking Services / Past 12 Months Ratings Count Pct. Rating Count Pct. BUY 18 78% BUY 3 17% HOLD 5 22% HOLD 0 0% SELL 0 0% SELL 0 0% MGM Resorts International Rating History as of 04/26/2017 powered by: BlueMatrix B:$ /09/14 B:$ /17/14 B:$ /05/14 B:$ /15/14 T:SU:NA 11/06/14 I:B:$ /22/15 B:$ /30/15 B:$ /06/16 B:$ /07/16 B:$ /17/ Jul 2014 Oct 2014 Jan 2015 Apr 2015 Jul 2015 Oct 2015 Jan 2016 Apr 2016 Jul 2016 Oct 2016 Jan 2017 Apr 2017 Closing Price Target Price 7
8 General Disclosures Additional information is available upon request. This report was prepared by Union Gaming Securities LLC. Union Gaming Securities LLC is a FINRA member firm and wholly owned subsidiary of Union Gaming Group LLC. Union Gaming Group LLC also owns Union Gaming Securities Asia Ltd., a licensed corporation with the Securities and Futures Commission (SFC) in Hong Kong and Union Gaming Analytics, LLC. All questions or comments concerning this research report should be addressed to Union Gaming Securities LLC at (702) Neither Union Gaming Securities LLC("UGS") nor its affiliates, analysts or employees own any securities of companies analyzed in the research reports it distributes. Neither Union Gaming Securities LLC nor its affiliates or analysts serve as an officer, director or advisory board member of any Subject Company. UGS, its affiliates, analysts and employees may have received investment banking, non-investment banking securities and non-securities service, related compensation from the subject company in the past 12 months. It further intends to seek compensation for investment banking, non-investment banking securities and non-securities service, related activities in the next three months. Accordingly, investors should be aware that the firm and its affiliates may have a conflict of interest that could affect the objectivity of the reports it distributes. UGS is not now nor has ever been a market maker. All prices are those current at the end of the previous trading session unless otherwise indicated. Prices are sourced from local exchanges via Bloomberg and Factset. Data is sourced from Union Gaming Securities LLC, Union Gaming Securities Asia Limited, and subject companies. Union Gaming Securities LLC and Union Gaming Securities Asia Limited are not responsible for errors in prices provided by independent sources. Data, analyses, and reports necessarily contain time-sensitive information, and no subscriber or client should rely on dated reports or conclusions. Investor clients and financial advisers should consider any report from Union Gaming as only a single factor in making any investment decision. 8
MGM Resorts International Global Gaming Operators MGM NYSE $34.47 Company Update
21 February 2018 North American Research Rating: Buy Price Target: $45.00 Price $34.47 52wk Range $25.15 - $38.41 Shares Outstanding (MM) 566.1 Market Capitalization (MM) $19,650.7 Enterprise Value (MM)
More informationMGM Growth Properties LLC Casino REITs MGP NYSE $26.40 Company Update
21 February 2018 North American Research Rating: Buy Price Target: $32.00 Price $26.40 52wk Range $23.63 - $29.57 Shares Outstanding (MM) 70.9 Market Capitalization (MM) $1,871.7 Enterprise Value (MM)
More informationGolden Entertainment, Inc. Global Gaming Operators GDEN NASDAQ $28.72 Company Update
16 March 2018 North American Research Rating: Buy Price Target: $40.00 Price $28.72 52wk Range $11.70 - $26.33 Shares Outstanding (MM) 26.4 Market Capitalization (MM) $757.4 Enterprise Value (MM) $1,657.4
More informationSands China Ltd. Global Gaming Operators 1928-HKG HKSE HK$36.85 Company Update
27 April 2017 Asia Research Rating: Buy Price Target: HK$41.00 Price 52wk Range HK$36.85 HK$24.60 - HK $39.30 Shares Outstanding (MM) 8,072.6 Market Capitalization (MM) Enterprise Value (MM) HK$297,475.3
More informationSands China Ltd. Global Gaming Operators 1928-HKG HKSE HK$35.95 Company Update
19 September 2016 Asia Research Rating: Buy Price Target: HK$39.00 Price 52wk Range HK$35.95 HK$20.75 - HK $36.75 Shares Outstanding (MM) 8,070.2 Market Capitalization (MM) Enterprise Value (MM) HK$290,123.7
More informationDelta Corp Limited Global Gaming Operators DELTA IN BSE BO INR Company Update
29 March 2018 Asia Research Rating: Buy Price Target: INR500.00 Price INR250.35 52wk Range INR139.10 - INR401.30 Shares Outstanding (MM) 267.6 Market Capitalization (MM) Enterprise Value (MM) INR66,991.2
More informationGolden Entertainment, Inc. Global Gaming Operators GDEN NASDAQ $31.32 Company Update
2 February 2018 North American Research Rating: Buy Price Target: $40.00 Price $31.32 52wk Range $10.72 - $26.33 Shares Outstanding (MM) 26.4 Market Capitalization (MM) $826.0 Enterprise Value (MM) $1,726.0
More informationScientific Games Global Gaming Technology SGMS NASDAQ $46.50 Company Update
31 January 2018 North American Research Rating: Buy Price Target: $57.00 Price $46.50 52wk Range $16.40 - $56.45 Shares Outstanding (MM) 89.6 Market Capitalization (MM) $4,168.3 Enterprise Value (MM) $12,031.8
More informationTHIRD QUARTER 2017 EARNINGS
MGM Resorts International THIRD QUARTER 2017 EARNINGS Investor Presentation November 8, 2017 Forward-Looking Statements Statements in this presentation that are not historical facts are forward-looking
More informationMGM Resorts International Reports Third Quarter Financial And Operating Results
NEWS RELEASE MGM Resorts International Reports Third Quarter Financial And Operating Results 10/30/2018 LAS VEGAS, Oct. 30, 2018 /PRNewswire/ -- MGM Resorts International (NYSE: MGM) ("MGM Resorts" or
More informationMGM RESORTS INTERNATIONAL REPORTS FIRST QUARTER FINANCIAL AND OPERATING RESULTS
Exhibit 99.1 MGM RESORTS INTERNATIONAL REPORTS FIRST QUARTER FINANCIAL AND OPERATING RESULTS CityCenter announces agreement to sell Mandarin Oriental Las Vegas for approximately $214 million Las Vegas,
More informationMGM RESORTS INTERNATIONAL REPORTS FOURTH QUARTER AND FULL YEAR FINANCIAL AND OPERATING RESULTS. Announces 8% Increase to Quarterly Cash Dividend
Exhibit 99.1 MGM RESORTS INTERNATIONAL REPORTS FOURTH QUARTER AND FULL YEAR FINANCIAL AND OPERATING RESULTS Announces 8% Increase to Quarterly Cash Dividend Las Vegas, Nevada, February 13, 2019 MGM Resorts
More informationM G M R E S O R T S I N T E R N A T I O N A L SUPPLEMENTAL SLIDES REVENUE RECOGNITION
M G M R E S O R T S I N T E R N A T I O N A L SUPPLEMENTAL SLIDES REVENUE RECOGNITION 2018 M GM RESORTS INTERNATIONAL N E W R E V E N U E R E C O G N I T I O N A C C O U N T I N G S T A N D A R D As disclosed
More informationMGM Resorts International (Exact name of registrant as specified in its charter)
UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 8-K CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 Date of report (Date of earliest event
More informationInvestor Presentation
Investor Presentation March 2017 Forward-Looking Statements Statements in this presentation that are not historical facts are "forward-looking" statements and "safe harbor statements" within the meaning
More informationT H I R D Q U A R T E R E A R N I N G S
M G M R E S O R T S I N T E R N A T I O N A L T H I R D Q U A R T E R 2 0 1 8 E A R N I N G S O C T O B E R 3 0, 2 0 1 8 M GM RESORTS INTERNATIONAL FORWARD-LOOKING STATEMENTS Statements in this presentation
More informationWELCOME TO THE SHOW ANNUAL REPORT 2016
WELCOME TO THE SHOW ANNUAL REPORT 2016 DEAR SHAREHOLDERS, In 2016, MGM Resorts reported consolidated Net Revenue of $9.5 billion, Net Income attributable to MGM Resorts of $1.1 billion, and Adjusted Property
More informationGlobal Gaming Operators
19 June 2017 North American Research PRICE TARGETS Raising price target on ERI to $25 (from $23) - Reiterate Buy Raising price target on MCRI to $32 (from $31) - Reiterate Hold KEY TAKEAWAYS Reno local
More informationA N N U A L R E P O R T
T h e BUSINESS o ow f A N N U A L R E P O R T 2 0 1 7 D E A R S H A R E H O L D E R S 2017 was an incredible year of evolution for your Company, one that continued our focus on our long-term growth strategy
More informationGaming / Lodging Sector
Gaming / Lodging Sector Fortune Favors the Prepared Into the Golden Week October 3, 16 Macau Gaming Sector Bloomberg Price change (%) Code 1/09/16 MTD QTD YTD 1928 HK (6) 10 30 27 27 HK (3) 16 27 19 1128
More informationM O M E N T U M A N N U A L R E P O R T TM % Recycled 4474_CVRc1.indd 1 3/31/15 12:52 PM
MOMENTUM ANNUAL REPORT 2014 OPERATIONAL MOMENTUM DEAR SHAREHOLDERS, 2014 was a momentous year for MGM Resorts International. With the foundation of improving financial performance and extensive preparation
More informationSands China [1928.HK] Q Market Share Gainer our TP raised by 59%
Sands China [1928.HK] Q3 13 - Market Share Gainer our TP raised by 59% Q3 adjusted property EBITDA up 6.7% YoY, 19.4% QoQ to US$784.3m, on: 1) continued ramp-up of Sands Cotai Central (SCC) with US$224.3m
More informationDollarama Inc. Q4 F2017 Results. A straight-forward beat and other notable business updates HIGHLIGHTS. The NBF Daily Bulletin.
DOL (T) $110.88 Stock Rating: Outperform (Unchanged) Target: $122.00 (Was $113.00) Risk Rating: Below Average (Unchanged) Est. Total Return: 10.4% Stock Data: 52-week High-Low (Canada) Bloomberg $104.94
More informationLas Vegas Sands Corp. Reports Third Quarter 2009 Results
Press Release Las Vegas Sands Corp. Reports Third Quarter 2009 Results Consolidated Adjusted Property EBITDAR Increases 11.7 percent to $272.3 Million on Net Revenue Increase of 3.2 percent Venetian Macao
More informationMGM Resorts International 2012 Annual Report. era
MGM Resorts International 2012 Annual Report era a new a landmark year Dear ShareholderS, 2012 was a landmark year for MGM Resorts International. We made major balance sheet improvements, upgraded our
More informationANNUAL REPORT 2016 THE PARK, LAS VEGAS MGM GRAND DETROIT, MICHIGAN BEAU RIVAGE, MISSISSIPPI
MANDALAY BAY, LAS VEGAS BORGATA, NEW JERSEY ANNUAL REPORT 2016 NEW YORK-NEW YORK, LAS VEGAS MGM GRAND DETROIT, MICHIGAN EXCALIBUR, LAS VEGAS MONTE CARLO, LAS VEGAS THE PARK, LAS VEGAS GOLD STRIKE TUNICA,
More information[Please refer to Appendix. Sherwin-Williams Co. (SHW) High-Quality Beat Positive for Shares RESEARCH UPDATE
April 21, 2016 Baird Equity Research Packaging & Coatings Sherwin-Williams Co. (SHW) High-Quality Beat Positive for Shares Strong start to 2016 led by core sales. We believe that the shares of Sherwin-Williams
More informationSands China [1928.HK]
January 30, 2014 Sands China [1928.HK] Q4 2013 - Robust Quarter Again Q4 adjusted property EBITDA up 34.3% YoY, 6.6% QoQ to US$836.0m. Mass market growth was key. 1) Sands Cotai Central (SCC) was the outperformer
More informationAutoZone, Inc. EQUITY RESEARCH QUARTERLY UPDATE OUTPERFORM. Quick Read: Sales a Bit Soft, But Results Solid. September 22, 2016
EQUITY RESEARCH QUARTERLY UPDATE September 22, 2016 Stock Rating: OUTPERFORM 12-18 mo. Price Target $900.00 AZO - NYSE $751.45 3-5 Yr. EPS Gr. Rate 14% 52-Wk Range $819.54-$681.01 Shares Outstanding 30.8M
More informationSample WYNN RESORTS LTD. WYNN - $89.55 ESTIMATE CHANGES. We Have Three Choices, Two of Which Are Not Good OUTPERFORM
APRIL 7, 2016 WYNN - $89.55 Price Target (Current) $112.00 Price Target (Previous) $67.00 David Katz 212-584-4607 / dkatz@telseygroup.com Brian Davis 212-660-5422 / bdavis@telseygroup.com OUTPERFORM Market
More informationLuk Fook (590 HK) Strong 1Q gem-set SSS in China. Core profit (HK$ m) Net profit (HK$ m) Turnover (HK$ m)
Equity Research Consumer Discretionary Luk Fook (590 HK) Hold (maintained) Target price: HK$23.10 Strong 1Q gem-set SSS in China China gem-set SSS outperformed CTF SSS in China improved from -5% in 1QFY15
More informationGalaxy Entertainment Group [0027.HK]
March 27, 213 Galaxy Entertainment Group [27.HK] FY212 Results Margin Expansion Will Continue Marginal beat on net profit of HK$7,378m, up 146%. Revenue of HK$6,746m at 38% year on year (YoY) was in line
More informationLas Vegas Sands Reports All-Time Record Quarterly Results. For the quarter ended March 31, 2013 compared to the quarter ended March 31, 2012:
Press Release Las Vegas Sands Reports All-Time Record Quarterly Results For the quarter ended 2013 compared to the quarter ended 2012: Net Revenue Increased 19.5% to a Record $3.30 Billion Consolidated
More informationChow Tai Fook (1929 HK)
Equity Research Consumer Discretionary Chow Tai Fook (1929 HK) Accumulate Target price: HK$11.60 3QFY15 sales disappoint SSS plunge 21% YoY in HK and Macau The sluggish sales was attributable to protest
More informationTrump Entertainment Resorts, Inc. Rating: Hold
GAMING Justin T. Sebastiano (212) 218-3857 jsebastiano@morganjoseph.com Company Update April 14, 2008 Key Metrics TRMP - NASDAQ $2.87 Pricing Date 04/11/2008 Price Target NA 52-Week Range $17.52-$2.86
More informationLas Vegas Sands Corp. 2Q12 Financial Results. July 25, 2012
Las Vegas Sands Corp. 2Q12 Financial Results July 25, 2012 Forward Looking Statements This presentation contains forward looking statements that are made pursuant to the Safe Harbor Provisions of the Private
More informationCEMEX Cement. Quarterly Report July 27, CX: Proving the success of its Value-before-Volume strategy.
Quarterly Report CEMEX Market Outperformer 12M FWD Price Target US$10.8 Price 7.1 12M Price Range 3.8/8.6 Shares Outstanding (Mill)* 1,542 Market Cap USD (Mill) 10,976 Float 78.6% Net Debt USD (Mill)**
More informationAnta Sports (2020 HK)
Equity Research Consumer Discretionary Anta Sports (2020 HK) Hold (downgraded) Target price: HK$22.80 Albert Yip, CFA SFC CE No. ADT599 albertyip@gfgroup.com.hk +852 3719 1010 GF Securities (Hong Kong)
More informationLAS VEGAS SANDS CORP.
UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM 8-K CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 Date of Report (Date of earliest event
More informationMACAU REVIEW AND OUTLOOK SHORT TERM GAIN, LONG TERM????
MACAU REVIEW AND OUTLOOK SHORT TERM GAIN, LONG TERM???? GAMING/LODGING/LEISURE TEAM (Todd Jordan and Felix Wang) October 8, 2015 LEGAL DISCLAIMER Hedgeye Risk Management is a registered investment advisor,
More informationMGM Resorts International (MGM)
Americas/United States Equity Research Casinos & Gaming Rating NEUTRAL Price (09-Aug-18, US$) 29.11 Target price (US$) 31.00 52-week price range (US$) 38.03-27.98 Market cap(us$ m) 15,658 Enterprise value
More informationSterling Construction Company, Inc. Rating: Hold
ENGINEERING & CONSTRUCTION Richard S. Paget, CFA 212-218-3894 rpaget@morganjoseph.com Christopher Bamman 212-218-3989 cbamman@morganjoseph.com Company Update / Estimates Change May 11, 2006 Key Metrics
More informationLuk Fook (590 HK) Hold (downgraded) Target price: HK$ HFY18 results beat, but downgrade from Accumulate to Hold on rich valuation
Equity Research Consumer Discretionary Luk Fook (590 HK) Hold (downgraded) Target price: HK$34.80 Albert Yip, CFA SFC CE No. ADT599 albertyip@gfgroup.com.hk +852 3719 1010 GF Securities (Hong Kong) Brokerage
More informationAlphabet Inc. GOOGL - NASDAQ Neutral -1
COMPANY UPDATE / ESTIMATE CHANGE / TARGET CHANGE Key Metrics GOOGL - NASDAQ - as of 10/30/17 $1,033.13 Price Target $1,100 52-Week Range $743.59 - $1,063.62 Diluted Shares Outstanding (mil) 703.5 Market
More informationDollarama Inc. Q2 F2017 Preview. (1) Growth expected to continue (2) A deeper look at valuation HIGHLIGHTS. The NBF Daily Bulletin.
DOL (T) $97.04 Stock Rating: Outperform (Unchanged) Target: $105.00 (Was $104.00) Risk Rating: Average (Unchanged) Est. Total Return: 8.6% Stock Data: 52-week High-Low (Canada) Bloomberg $98.94 - $66.32
More informationLas Vegas Sands Reports Third Quarter 2017 Results. For the Quarter Ended September 30, 2017 (Compared to the Quarter Ended September 30, 2016)
Exhibit 99.1 Las Vegas Sands Reports Third Quarter 2017 Results For the Quarter Ended September 30, 2017 (Compared to the Quarter Ended September 30, 2016) - Consolidated Net Revenue Increased 7.7% to
More informationAveda Transportation and Energy Services Inc. (AVE-V)
Aveda Transportation and Energy Services Inc. (AVE-V) Strong Q3 Results Driven by Impressive US Growth November 5, 2013 Michael Mills, CFA (902) 425-8897 mmills@beaconsecurities.ca Aveda reported inline
More informationFastener Distributor Index March 2017
Fastener Distributor Index March 2017 Written by R.W. Baird analyst David J. Manthey, CFA 4/5/17 Key Takeaway: The seasonally adjusted FDI for March 2017 was 60.0, increasing from February s 57.0 reading
More informationMacau Gaming Sector SECTOR REVIEW. What can excite you to pay more? Figure 1: Limited room for upside surprises. Source: DICJ, Credit Suisse estimates
Asia Pacific/Hong Kong Equity Research Casinos & Gaming Research Analysts Gabriel Chan, CFA 852 211 6523 gabriel.chan@credit-suisse.com Macau Gaming Sector SECTOR REVIEW What can excite you to pay more?
More informationConsumer Discretionary
Consumer Discretionary Best Buy, Comcast, GM, Las Vegas Sands Nameer Chaudry Nick Cherry Kelsey Palmer Sector Overview Highly cyclical Currently in upswing, impending downturn? Median ratios at best Decided
More informationHudson s Bay Company. Q4 F2016 Preview. Efficiency initiatives and F2017 guidance in focus HIGHLIGHTS. The NBF Daily Bulletin.
HBC (T) $10.08 Stock Rating: Sector Perform (Unchanged) Target: $15.00 (Unchanged) Risk Rating: Above Average (Unchanged) Est. Total Return: 50.8% Stock Data: 52-week High-Low (Canada) Bloomberg $19.69
More informationAmerican Tower Corp. AMT 3Q16 Results: Solid Quarter with a Beat and Raise on EBITDA
EQUITY RESEARCH COMPANY UPDATE October 27, 2016 Stock Rating: OUTPERFORM 12-18 mo. Price Target $130.00 AMT - NYSE $115.67 3-5 Yr. EPS Gr. Rate 20% 52-Wk Range $118.26-$83.07 Shares Outstanding 430.0M
More informationLas Vegas Sands Reports Fourth Quarter and Full Year 2016 Results
Press Release Las Vegas Sands Reports Fourth Quarter and Full Year 2016 Results For the Quarter Ended December 31, 2016 (Compared to the Quarter Ended December 31, 2015) Consolidated Net Revenue Increased
More informationLas Vegas Sands Reports Fourth Quarter 2017 Results. For the Quarter Ended December 31, 2017 (Compared to the Quarter Ended December 31, 2016)
Exhibit 99.1 Las Vegas Sands Reports Fourth Quarter 2017 Results For the Quarter Ended December 31, 2017 (Compared to the Quarter Ended December 31, 2016) - Consolidated Net Revenue Increased 11.7% to
More informationCalAmp Corp. CAMP - $ NASDAQ Buy
Scott W. Searle, CFA, (646) 616-2782 ssearle@roth.com Sales (800) 933-6830, Trading (800) 933-6820 COMPANY NOTE EQUITY RESEARCH June 28, 2018 Technology: Communications, Wireless & IoT CalAmp Corp. CAMP
More informationNote Important Disclosures on Pages 5-6. Note Analyst Certification on Page 5.
COMPANY UPDATE / ESTIMATE CHANGE Key Metrics CHDN - NASDAQ (as of 4/26/18) $274.85 Price Target N/A 52-Week Range $162.25 - $285.70 Shares Outstanding (mm) (basic) 14.4 Market Cap. ($mm) $3,958 3-Mo. Average
More informationLas Vegas Sands Corp. Reports Fourth Quarter and Full Year 2008 Results
Las Vegas Sands Corp. Reports Fourth Quarter and Full Year 2008 Results Fourth Quarter 2008 Net Revenue Increases 4.3% to $1.09 Billion Full Year 2008 Net Revenue Increases 48.8% to $4.39 Billion Cost
More informationLAS VEGAS CONVENTION & VISITORS AUTHORITY. S.E.C. Continuing Disclosures For the Year Ended June 30, 2016
LAS VEGAS CONVENTION & VISITORS AUTHORITY S.E.C. Continuing Disclosures For the Year Ended June 30, 206 S.E.C. CONTINUING DISCLOSURES YEAR ENDED JUNE 30, 206 In order to comply with the continuing disclosure
More informationDarden Restaurants, Inc.
Darden Restaurants, Inc. DRI: Reports Solid Performance; Expectations Were Pretty High Despite Evidence Segment Is Slowing Our View: We reiterate our OW rating following shares coming under pressure because
More information[Please refer to Appendix. Sherwin-Williams Co. (SHW) Clean 4Q Beat Solid Guidance VAL on Track RESEARCH UPDATE
January 26, 2017 Baird Equity Research Packaging & Coatings Sherwin-Williams Co. (SHW) Clean 4Q Beat Solid Guidance VAL on Track Reiterate Outperform rating Top Coatings Pick. We believe that the shares
More informationLas Vegas Sands Corp. 1Q12 Financial Results. April 25, 2012
Las Vegas Sands Corp. 1Q12 Financial Results April 25, 2012 Forward Looking Statements This presentation contains forward looking statements that are made pursuant to the Safe Harbor Provisions of the
More informationAlphabet Inc. GOOGL - NASDAQ Neutral -1
COMPANY UPDATE / TARGET CHANGE ESTIMATE CHANGE Key Metrics GOOGL - NASDAQ - as of 5/1/17 $932.82 Price Target $1,000.00 52-Week Range $672.66 - $935.82 Diluted Shares Outstanding (mil) 702.0 Market Cap.
More informationYear end 31 Dec E 2010E 2011E Revenue (HK$ mn) 32, , , , ,
SJM (880 HK) Company update Not rated 16 September, 2009 Interim Results 2009: 1H 2009 results overview: In 1H 2009, SJM s gaming revenue decreased by 4.3% to HK$ 14.7 billion and accounted for 99% of
More informationUNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C FORM 8-K
UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM 8-K CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 Date of Report (Date of earliest event
More informationApple Inc. EQUITY RESEARCH ESTIMATE CHANGE. Buy. AAPL - NASDAQ November 3, Enterprise & Consumer Technology
EQUITY RESEARCH ESTIMATE CHANGE Enterprise & Consumer Technology AAPL - NASDAQ November 3, 2017 Closing Price 11/2/2017 $168.11 Rating: Buy 12-Month Target Price: $193.00 52-Week Range: $104.08 - $169.94
More informationCEMEX Cement. Quarterly Report February 9, CEMEX remains on track to regain its investment grade.
Quarterly Report CEMEX Market Outperformer 2017 Price Target US$11.0 Price 8.9 12M Price Range 4.1/9.5 Shares Outstanding (Mill)* 1,545 Market Cap USD (Mill) 13,797 Float 78.6% Net Debt USD (Mill)** 12,516
More informationHCC BUY. Infrastructure April 10, QIP step in the right direction EVENT UPDATE. India Research. Bloomberg: HCC IN Reuters: HCNS.
Jan-14 Mar-14 Apr-14 May-14 Jul-14 Aug-14 Sep-14 Nov-14 Dec-14 Jan-15 India Research Infrastructure April 10, 2015 EVENT UPDATE Bloomberg: IN Reuters: HCNS.BO BUY QIP step in the right direction has successfully
More informationSands China [1928.HK]
December 14, 2012 Sands China [1928.HK] Visit Takeaways: Capacity Offers Room for Growth New tables to be added soon; capacity is the driver. The company will have 200 new tables by the end of Q1 2013,
More informationNeptune Group Limited (70 HK)
(70 HK) 9 Nov 2012 A High-end VIP Niche Play 3Q performance beats overall VIP market Our recent channel checks indicate that 3Q rolling chip turnover ( RCT ) performance of ( Neptune ) has increased by
More informationLAS VEGAS CONVENTION & VISITORS AUTHORITY. SEC Continuing Disclosures For the Year Ended June 30, 2017
LAS VEGAS CONVENTION & VISITORS AUTHORITY SEC Continuing Disclosures For the Year Ended June 30, 207 SEC CONTINUING DISCLOSURES YEAR ENDED JUNE 30, 207 In order to comply with the continuing disclosure
More informationFCX reported 3Q earnings from operations of $0.34 per share, beating consensus by 3 cents.
Global Equity Research Company Note Earnings Update METALS AND MINING RESEARCH Freeport-McMoRan We Remain Extreme Copper Bulls Further Upside Likely KEY TAKEAWAYS FCX reported 3Q earnings from operations
More informationMGM RESORTS INTERNATIONAL
MGM RESORTS INTERNATIONAL FORM 10-K (Annual Report) Filed 03/03/14 for the Period Ending 12/31/13 Address 3600 LAS VEGAS BLVD S LAS VEGAS, NV, 89109 Telephone 702-693-7120 CIK 0000789570 Symbol MGM SIC
More informationO'Reilly Automotive, Inc. Quick Read: Weather Likely Weighed Upon Sales a Bit
EQUITY RESEARCH QUARTERLY UPDATE July 27, 2016 Stock Rating: OUTPERFORM 12-18 mo. Price Target $300.00 ORLY - NASDAQ $277.51 3-5 Yr. EPS Gr. Rate 18% 52-Wk Range $284.66-$225.12 Shares Outstanding 99.4M
More informationAnta Sports (2020 HK)
Equity Research Consumer Discretionary Anta Sports (2020 HK) Buy (maintained) Target price: HK$18.50 Strong FY14 results; order book momentum maintained FY14 results above expectation Net profit jumped
More informationEstee Lauder. CONSUMER PACKAGED GOODS RESEARCH November 2, Momentum Should Continue - Raising Estimates/ Target, Remains a Top Growth Pick
Global Equity Research Company Note Earnings Update CONSUMER PACKAGED GOODS RESEARCH Estee Lauder Momentum Should Continue - Raising Estimates/ Target, Remains a Top Growth Pick KEY TAKEAWAYS Margin pressures
More informationCORPORATE GOVERNANCE MEETING
M G M R E S O R T S I N T E R N A T I O N A L CORPORATE GOVERNANCE MEETING N O V E M B E R 2 0 1 8 FORWARD-LOOKING STATEMENTS Statements in this presentation that are not historical facts are forward-looking
More informationNote Important Disclosures on Pages 5-6 Note Analyst Certification on Page 5.
COMPANY UPDATE / ESTIMATE CHANGE / PRICE TARGET CHANGE Key Metrics FUN - NYSE (as of 9/11/17) $64.67 Two Year Price Target $77.00 52-Week Range $56.23 - $72.56 Shares Outstanding (mil) (basic) 56.1 Market
More informationFastener Distributor Index April 2017
Fastener Distributor Index April 2017 Written by R.W. Baird analyst David J. Manthey, CFA 5/5/17 Key Takeaway: The seasonally-adjusted FDI for April 2017 was 50.2, remaining in expansionary territory but
More informationElectronic Arts Inc. EA NASDAQ Neutral-2 Good 2Q Results; Neutral Rating Based on Stock Valuation
COMPANY UPDATE / ESTIMATE CHANGE Key Metrics EA - NASDAQ (as of 10/31/17) $119.60 Two Year Price Target N/A 52-Week Range $73.74 - $122.79 Shares Outstanding (mil) 309 Market Cap. ($mil) $36,956 3-Mo.
More informationLas Vegas Sands Reports Fourth Quarter 2018 Results. For the Quarter Ended December 31, 2018 (Compared to the Quarter Ended December 31, 2017)
Exhibit 99.1 Las Vegas Sands Reports Fourth Quarter 2018 Results For the Quarter Ended December 31, 2018 (Compared to the Quarter Ended December 31, 2017) - Consolidated Net Revenue Increased 2.5% to $3.48
More informationAhluwalia Contracts (India)
May-14 Jul-14 Aug-14 Sep-14 Oct-14 Dec-14 Jan-15 Feb-15 Apr-15 May-15 India Research Infrastructure May 22, 215 QUARTERLY REVIEW Bloomberg: AHLU IN Reuters: AHLU.BO BUY Better performance ahead ACIL posted
More informationSecond Quarter 2018 Earnings Conference Call. May 1, 2018
Second Quarter 2018 Earnings Conference Call May 1, 2018 1 Safe Harbor Statement Our commentary and responses to your questions may contain forward-looking statements, including our outlook for the remainder
More informationDaphne (210 HK) Hold (maintained) Target price: HK$1.07. Takeaways from company visit. Equity Research Consumer Discretionary.
Equity Research Consumer Discretionary Daphne (21 HK) Hold (maintained) Target price: HK$1.7 Takeaways from company visit Maintain Hold We recently visited Daphne to gain a more in-depth insight into its
More informationMaruti Suzuki. Source: Company Data; PL Research
Healthy operating performance; Accumulate October 28, 2016 Rohan Korde rohankorde@plindia.com +91 22 66322235 Rating Accumulate Price Rs5,860 Target Price Rs6,356 Implied Upside 8.5% Sensex 27,916 Nifty
More informationMACAU PREMIUM MASS THE STANDOUT NOVEMBER 9, 2016
TEAM TODD MEMBER JORDAN ONE TEAM SEAN MEMBER JENKINS TWO FELIX TEAM MEMBER WANG, CFA THREE TEAM MEMBER FOUR MACAU PREMIUM MASS THE STANDOUT NOVEMBER 9, 2016 DISCLAIMER DISCLAIMER Hedgeye Risk Management
More informationEquity Research. American Tower REIT, Inc. AMT: Solid Q Results--Shows Strength Of Geo-Diverse Model. Outperform.
October 28, 2016 Equity Research American Tower REIT, Inc. AMT: Solid Q3 2016 Results--Shows Strength Of Geo-Diverse Model AMT reported solid Q3 2016 results that beat our estimates across the board. The
More informationSix Flags Entertainment Corp. SIX NYSE Long-term Buy-3 Higher 4Q Results; Raising Price Target
COMPANY UPDATE / ESTIMATE CHANGE / PRICE TARGET CHANGE Key Metrics SIX - NYSE (as of 2/20/18) $66.18 Two-year Price Target $77.00 52-Week Range $51.25 - $70.44 Shares Outstanding (mil) (basic) 84.2 Market
More informationLas Vegas Sands Reports Record Fourth Quarter and Full Year 2014 Results. Adjusted Earnings per Diluted Share Increased 27.8% to $0.
Press Release Las Vegas Sands Reports Record Fourth Quarter and Full Year 2014 Results For the Quarter Ended 2014 (Compared to the Quarter Ended 2013): Adjusted Earnings per Diluted Share Increased 27.8%
More informationLAS VEGAS SANDS CORP.
UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM 8-K CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 Date of Report (Date of earliest event
More informationHK Retail Sector Monthly
Equity Research Consumer Discretionary May 4, 218 HK Retail Sector Monthly March retail sales jump 11.2%; momentum continued into April and Labor Day holiday Albert Yip, CFA SFC CE No. ADT599 albertyip@gfgroup.com.hk
More informationSodaStream Follow-Up: 1Q Results Better Than Expected; Guidance Raised; Wal-Mart!!!
EQUITY RESEARCH COMPANY UPDATE May 9, 2012 Stock Rating: OUTPERFORM 12-18 mo. Price Target $55.00 SODA - NASDAQ $36.90 3-5 Yr. EPS Gr. Rate 30% 52-Wk Range $79.72-$27.60 Shares Outstanding 19.9M Float
More informationINVESTOR PRESENTATION CAESARS ENTERTAINMENT
INVESTOR PRESENTATION CAESARS ENTERTAINMENT SAFE HARBOR STATEMENT Disclaimer Certain information in this presentation and discussed at the conference at which these materials will be presented constitutes
More information1Q16 Earnings Call Presentation April 20, 2016
The Venetian Macao Sands Cotai Central, Macao Marina Bay Sands, Singapore The Parisian Macao (Opening 2016) 1Q16 Earnings Call Presentation April 20, 2016 Sands Macao Four Seasons Macao Sands Bethlehem
More informationCummins India Ltd Bloomberg Code: KKC IN
Company Update Margins Under Pressure; Domestic Recovery Underway Half-yearly revenue was flat; margins were under pressure: Cummins India revenue, EBITDA and PAT for H1FY17 reached to Rs.24,784mn, Rs.4,649mn
More informationDillard s Inc. NEUTRAL ZACKS CONSENSUS ESTIMATES (DDS-NYSE)
March 12, 2015 Dillard s Inc. Current Recommendation SUMMARY DATA NEUTRAL Prior Recommendation Outperform Date of Last Change 01/05/2014 Current Price (03/11/15) $130.28 Target Price $137.00 52-Week High
More informationIndustry: CABLE TV August 7, 2013 Recommendation: BUY. Company Overview
Price Target $74.09 Price (08/07/2013) $61.11 52-WK ($) 47.71-67.85 Market Cap ($M) $34,000 Outstanding Shares 556 Insider % 7.0 Revenue $30,750 Valuation TEV ($M) $50,590 EBITDA ($M) $7,480 EV/EBITDA
More informationNot For Investment Purposes
SECTOR UPDATE March 29, 2018 Lodging REITs The March Lodging Margin Monitor: How profitable were hotels last month? Feb: +50 bps. of GOP margin growth on approx. +2.5% RevPAR & +4% Total RevPAR What's
More informationBUY Target Price, Rp 4,350 Upside 11,9%
Friday, 9 May 214 BUY Target Price, Rp 4,350 Upside 11,9% SMSM IJ/SMSM.JK Last Price, Rp 3,885 No. of shares (bn) 1,439 Market Cap, Rp bn 5,591 (US$ mn) 484 3M T/O, US$mn 0.2 Last Recommendation 09Jan14
More informationInvestor Update November 2018 CAESARS ENTERTAINMENT CORPORATION
Investor Update November 2018 CORPORATION Forward Looking Statements Certain information in this presentation constitutes forward-looking information within the meaning of the Private Securities Litigation
More informationNote Important Disclosures on Pages 6-7 Note Analyst Certification on Page 6
COMPANY UPDATE / ESTIMATE CHANGE Key Metrics GOOGL - NASDAQ - as 4/23/18 $1,073.81 Price Target $1,100 52-Week Range $866.11 - $1,198.00 Diluted Shares Outstanding (mil) 703.5 Market Cap. ($mil) 1-Mo.
More information