Vail Resorts logo
Vail Resorts MTN
$ 181.71 2.75%

Годовой отчет за 2024 год
добавлен 26.09.2024

report update icon

Vail Resorts Мультипликаторы 2011-2024 | MTN

Мультипликаторы по годам Vail Resorts

2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011

P/E

30.9 35.8 24.6 87.1 107.6 31.7 31.3 41.7 38.5 34.4 100.3 64.6 114.2 42.0

P/S

2.5 3.3 3.4 5.8 5.4 4.2 5.9 4.6 3.6 2.8 2.3 2.2 1.8 1.2

EPS

6.1 6.8 8.6 3.2 2.5 7.5 9.4 5.4 4.1 3.2 0.8 1.1 0.5 1.0

EV (Enterprise Value)

11.5 млрд 13.7 млрд 11.9 млрд 14.3 млрд 13.9 млрд 12.1 млрд 14 млрд 11 млрд 7.29 млрд 5.52 млрд 4.15 млрд 3.74 млрд 2.94 млрд 2.48 млрд

EBITDA per Share

20.3 19.5 21.1 12.7 11.7 17.3 15.2 14.9 12.4 9.4 7.25 6.25 5.23 5.99

EV/EBITDA

27.8 22.4 15.7 21.1 17.0 14.2 13.9 13.2 13.8 12.3 8.7

PEG

4.04 3.72 2.11 34.24 15.0 -1.53 0.42 1.4 1.25 0.11 -4.05 0.5 -2.19 2.94

P/B

6.9 7.2 4.6 6.1 6.9 6.4 7.5 5.6 6.6 4.6 3.5 3.0 2.3 1.7

P/CF

12.1 15.0 12.0 21.2 26.9 21.6 29.0 28.1 18.1 22.0 22.4 19.1 35.6 8.4

ROE %

31.84 26.71 18.83 6.99 6.45 20.07 23.90 13.40 17.12 13.24 3.47 4.58 2.05 4.16

ROA %

4.04 4.51 5.51 2.05 1.88 6.80 9.35 5.12 6.03 4.61 1.31 1.66 0.85 1.77

ROCE %

67.92 50.31 32.57 14.27 14.58 13.00 11.84 11.27 14.54 9.20 6.48 4.66 3.62 5.73

Current Ratio

1.2 1.3 1.4 1.4 1.4 0.7 0.9 0.7 0.6 0.7 0.8 1.1 0.9 1.0

DSO

47.9 48.3 52.7 43.2 35.1 43.5 41.9 35.8 33.5 29.7 27.9 25.7 23.4 18.3

DIO

- - - - - 27.2 27.3 28.5 23.6 25.3 24.7 27.8 28.8 20.7

DPO

- - - - - 27.1 25.8 24.0 23.0 21.4 26.4 25.0 24.7 21.3

Операционный цикл

47.9 48.3 52.7 43.2 35.1 70.7 69.2 64.3 57.2 55.1 52.6 53.6 52.2 39.0

Финансовый цикл

47.9 48.3 52.7 43.2 35.1 43.6 43.4 40.2 34.1 33.6 26.2 28.6 27.5 17.7

Все данные представлены в валюте USD

Мультипликаторы поквартально Vail Resorts

2024-Q1 2023-Q4 2023-Q3 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

EPS

9.57 5.78 -4.6 8.2 5.17 -3.4 - 9.18 3.67 -3.44 -3.49 6.82 5.12 -3.82 -3.82 -3.82 5.12 -2.64 -2.22 -2.64 5.82 -2.66 -2.07 -2.66 3.72 -0.71 -1.43 -0.71 3.23 -1.7 -1.8 -1.7 3.19 -1.63 -1.92 -1.63 1.64 -1.77 -2.08 -1.77 1.69 -2.04 -1.67 -2.04 1.29 -1.7 -1.5 -1.7 1.52 -1.54 -1.49 -1.54

EBITDA per Share

16.3 11.1 -3.68 14.4 9.77 -2.45 - 14.9 6.71 -2.58 -1.12 11.2 9.29 -2.52 -1.2 -2.52 8.85 -1.93 -0.35 -1.93 7.63 -1.89 -0.32 -1.89 7.54 -1.37 -0.32 -1.37 6.64 -1.36 -0.4 -1.36 5.43 -1.32 -0.42 -1.32 4.07 -1.46 -0.67 -1.46 3.88 -1.89 -0.53 -1.89 3.26 -1.64 -0.53 -1.64 3.54 -1.54 -0.55 -1.54

ROE %

60.28 38.48 1.23 49.32 44.17 40.02 20.76 11.93 8.78 13.14 9.68 6.85 -23.56 -23.94 -18.92 -13.22 -8.21 -7.99 -7.86 -7.16 -7.03 -11.26 -5.24 -3.62 2.41 6.23 3.58 -0.25 -2.90 -3.19 -6.54 -7.17 -10.51 -16.73 -17.34 -18.43 -19.03 -18.84 -20.06 -18.15 -19.37 -21.23 -19.58 -19.02 -17.37 -16.35 -15.44 -15.23 -14.33 -7.30 -6.50 -7.30

ROA %

12.18 9.12 3.19 12.06 12.65 11.86 6.01 3.75 2.32 3.96 3.32 2.65 -4.60 -3.77 -2.98 -2.08 -1.29 -0.48 -0.97 -1.01 -1.50 -3.43 -1.58 -0.91 0.94 1.92 1.04 -0.20 -1.09 -0.89 -1.73 -1.92 -2.76 -5.20 -5.51 -6.15 -6.46 -5.94 -6.40 -5.53 -6.05 -6.75 -6.70 -6.90 -6.80 -6.40 -6.10 -6.08 -5.79 -2.87 -2.77 -2.87

ROCE %

103.29 71.25 16.10 78.34 68.59 60.38 32.19 21.51 16.28 23.86 21.36 19.14 -19.24 -20.41 -16.75 -11.87 -8.22 -13.19 -12.31 -11.39 -10.51 -9.09 -6.96 -6.38 -4.26 2.47 3.11 -1.09 -0.45 -5.41 -10.32 -9.80 -14.71 -19.72 -19.98 -21.28 -21.53 -22.06 -23.84 -22.53 -24.32 -27.20 -25.71 -25.60 -24.11 -22.51 -21.33 -20.63 -19.45 -11.05 -9.38 -11.05

Current Ratio

1.3 1.2 1.2 1.4 1.4 1.3 1.4 1.5 1.4 1.4 1.4 1.4 1.5 1.3 1.4 1.3 1.7 1.4 1.6 1.4 1.8 1.6 1.8 1.6 1.7 1.7 1.8 1.7 1.5 1.6 1.6 1.6 1.6 1.4 1.6 1.4 - 1.5 - - - - - - - - - - - - - -

DSO

17.1 10.3 80.7 18.9 11.6 82.0 - 14.9 11.4 118.1 154.3 23.1 15.5 109.1 186.3 102.6 9.4 61.0 67.0 29.4 9.9 63.3 65.8 8.4 10.4 56.1 59.2 9.8 11.2 52.9 52.4 32.7 10.4 43.5 46.8 28.8 9.4 47.0 44.5 31.9 9.8 43.1 47.4 31.8 9.6 37.4 38.4 33.3 9.8 34.6 37.0 -

DIO

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

DPO

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Операционный цикл

17.1 10.3 48.1 18.9 11.6 82.0 - 14.9 11.4 118.1 154.3 23.1 15.5 109.1 186.3 102.6 9.4 61.0 67.0 29.4 9.9 63.3 65.8 8.4 10.4 56.1 59.2 9.8 11.2 52.9 52.4 32.7 10.4 43.5 46.8 28.8 9.4 47.0 44.5 31.9 9.8 43.1 47.4 31.8 9.6 37.4 38.4 33.3 9.8 34.6 37.0 -

Финансовый цикл

17.1 10.3 48.1 18.9 11.6 82.0 - 14.9 11.4 118.1 154.3 23.1 15.5 109.1 186.3 102.6 9.4 61.0 67.0 29.4 9.9 63.3 65.8 8.4 10.4 56.1 59.2 9.8 11.2 52.9 52.4 32.7 10.4 43.5 46.8 28.8 9.4 47.0 44.5 31.9 9.8 43.1 47.4 31.8 9.6 37.4 38.4 33.3 9.8 34.6 37.0 -

Все данные представлены в валюте USD