Symbols / MSC Stock $2.52 +0.00% Studio City International Holdings Limited

Consumer Cyclical • Resorts & Casinos • Hong Kong • NYQ
MSC (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Consumer Cyclical
Industry Resorts & Casinos
CEO —
Exch · Country NYQ · Hong Kong
Market Cap 485.32M
Enterprise Value 3.92B
Income -58.77M
Sales 694.57M
FCF (ttm) 157.57M
Book/sh 2.72
Cash/sh 0.14
Employees 5,879
Insider 10d —
IPO Oct 18, 2018
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E —
Forward P/E -25.20
PEG —
P/S 0.70
P/B 0.93
P/C —
EV/EBITDA 13.97
EV/Sales 5.64
Quick Ratio 0.62
Current Ratio 0.73
Debt/Eq 355.55
LT Debt/Eq —
EPS (ttm) -0.30
EPS next Y -0.10
EPS Growth —
Revenue Growth 4.90%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) 2026-04-30
Earnings (prior) 2020-11-05
ROA 1.55%
ROE -10.54%
ROIC —
Gross Margin 67.37%
Oper. Margin 5.97%
Profit Margin -8.46%
Shs Outstand 192.59M
Shs Float 68.07M
Insider Own 24.13%
Instit Own 22.89%
Short Float 0.04%
Short Ratio 0.41
Short Interest 6.00K
52W High 6.63
vs 52W High -61.99%
52W Low 2.16
vs 52W Low 16.67%
Beta 0.07
Impl. Vol. —
Rel Volume 0.06
Avg Volume 6.11K
Volume 365.00
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom None
Prev Close $2.52
Price $2.52
Change 0.00%
About

Studio City International Holdings Limited provides provision of services pursuant to a casino contract and the hospitality business in Macau. It operates gaming services, a casino contract for the operation of studio city casino, focusing on mass market and premium mass market table games and gaming machines, including baccarat, three-card baccarat, blackjack, craps, caribbean stud poker, roulette, sic bo, fortune 3 card poker, and other games; hospitality services; dining services; event and convention services; other services; leasing services; and resort, which offers various non-gaming attractions, including figure-8 ferris wheel, nightclub and karaoke venue, live performance arena, and an outdoor and indoor water park, as well as live performance arena and various food and beverage establishments, and retail space. The company was formerly known as Cyber One Agents Limited and changed its name to Studio City International Holdings Limited in January 2012. The company was founded in 2000 and is based in Central, Hong Kong. Studio City International Holdings Limited is a subsidiary of MCO Cotai Investments Limited.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$2.52
Latest analyst target
3. DCF / Fair value
$14.73
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$2.52
Low
—
High
—
Mean
—

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2023-06-20 up Credit Suisse Neutral → Outperform $11
2020-02-05 down Credit Suisse Neutral → Underperform $16
News
RSS: Latest MSC news
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
694.57
+8.67%
639.14
+43.45%
445.54
+3758.14%
11.55
Operating Revenue
694.57
+8.67%
639.14
+43.45%
445.54
+3758.14%
11.55
Cost Of Revenue
228.62
+2.12%
223.86
+29.75%
172.53
+119.06%
78.76
Reconciled Cost Of Revenue
228.62
+2.12%
223.86
+29.75%
172.53
+119.06%
78.76
Gross Profit
465.95
+12.20%
415.29
+52.11%
273.01
+506.19%
-67.21
Operating Expense
395.91
+4.98%
377.14
+24.86%
302.05
+43.83%
210.00
Selling General And Administration
183.39
+7.07%
171.27
+48.67%
115.20
+44.39%
79.78
General And Administrative Expense
183.39
+7.07%
171.27
+48.67%
115.20
+44.39%
79.78
Other Gand A
183.39
+7.07%
171.27
+48.67%
115.20
+44.39%
79.78
Other Operating Expenses
0.51
-36.80%
0.81
-95.38%
17.45
+434.81%
3.26
Total Expenses
624.53
+3.92%
601.00
+26.64%
474.58
+64.35%
288.76
Operating Income
70.04
+83.60%
38.15
+231.35%
-29.04
+89.52%
-277.22
Total Operating Income As Reported
70.04
+83.60%
38.15
+231.35%
-29.04
+89.52%
-277.22
EBITDA
281.59
+17.24%
240.18
+57.18%
152.80
+207.90%
-141.61
Normalized EBITDA
281.13
+13.97%
246.68
+63.85%
150.55
+204.55%
-144.00
Reconciled Depreciation
212.02
+3.39%
205.06
+21.05%
169.40
+33.43%
126.96
EBIT
69.58
+98.13%
35.12
+311.56%
-16.60
+93.82%
-268.57
Total Unusual Items
0.46
+107.11%
-6.50
-388.50%
2.25
-5.73%
2.39
Total Unusual Items Excluding Goodwill
0.46
+107.11%
-6.50
-388.50%
2.25
-5.73%
2.39
Special Income Charges
0.00
+100.00%
-1.00
-162.07%
1.61
0.00
Other Special Charges
—
1.00
+162.07%
-1.61
—
Net Income
-58.77
+39.25%
-96.73
+27.56%
-133.52
+59.10%
-326.45
Pretax Income
-56.69
+42.43%
-98.48
+32.62%
-146.16
+59.50%
-360.93
Net Non Operating Interest Income Expense
-127.19
+2.26%
-130.13
-9.07%
-119.31
-38.17%
-86.35
Interest Expense Non Operating
126.27
-5.49%
133.59
+3.11%
129.57
+40.29%
92.36
Net Interest Income
-127.19
+2.26%
-130.13
-9.07%
-119.31
-38.17%
-86.35
Interest Expense
126.27
-5.49%
133.59
+3.11%
129.57
+40.29%
92.36
Interest Income Non Operating
0.91
-77.48%
4.06
-61.98%
10.68
+66.10%
6.43
Interest Income
0.91
-77.48%
4.06
-61.98%
10.68
+66.10%
6.43
Other Income Expense
0.46
+107.11%
-6.50
-397.35%
2.19
-17.17%
2.64
Other Non Operating Income Expenses
—
—
-0.07
-126.91%
0.25
Gain On Sale Of Security
0.46
+108.40%
-5.50
-956.70%
0.64
-73.14%
2.39
Tax Provision
7.61
+3.45%
7.35
+9176.54%
-0.08
-121.20%
0.38
Tax Rate For Calcs
0.00
+0.00%
0.00
+11900.00%
0.00
-99.17%
0.00
Tax Effect Of Unusual Items
0.06
+107.11%
-0.78
-34720.51%
0.00
-99.21%
0.29
Net Income Including Noncontrolling Interests
-64.30
+39.25%
-105.83
+27.55%
-146.08
+59.57%
-361.31
Net Income From Continuing Operation Net Minority Interest
-58.77
+39.25%
-96.73
+27.56%
-133.52
+59.10%
-326.45
Net Income From Continuing And Discontinued Operation
-58.77
+39.25%
-96.73
+27.56%
-133.52
+59.10%
-326.45
Net Income Continuous Operations
-64.30
+39.25%
-105.83
+27.55%
-146.08
+59.57%
-361.31
Minority Interests
5.53
-39.24%
9.11
-27.55%
12.57
-63.95%
34.86
Normalized Income
-59.17
+34.98%
-91.01
+32.97%
-135.77
+58.68%
-328.55
Net Income Common Stockholders
-58.77
+39.25%
-96.73
+27.56%
-133.52
+59.10%
-326.45
Diluted EPS
-0.30
+39.68%
-0.50
+27.17%
-0.69
+62.47%
-1.84
Basic EPS
-0.30
+39.68%
-0.50
+27.17%
-0.69
+62.31%
-1.84
Basic Average Shares
192.59
+0.00%
192.59
+0.00%
192.59
+8.41%
177.65
Diluted Average Shares
192.59
+0.00%
192.59
+0.00%
192.59
-1.63%
195.77
Diluted NI Availto Com Stockholders
-58.77
+39.25%
-96.73
+27.56%
-133.52
+59.10%
-326.45
Amortization
—
—
—
3.30
Amortization Of Intangibles Income Statement
—
—
—
3.30
Depreciation Amortization Depletion Income Statement
212.02
+3.39%
205.06
+21.05%
169.40
+33.43%
126.96
Depreciation And Amortization In Income Statement
212.02
+3.39%
205.06
+21.05%
169.40
+33.43%
126.96
Depreciation Income Statement
212.02
+3.39%
205.06
+21.05%
169.40
+33.43%
126.96
Total Other Finance Cost
1.84
+210.64%
0.59
+41.97%
0.42
+0.00%
0.42
Line Item Trend 2023-12-31
Total Assets
3,236.70
Current Assets
316.05
Cash Cash Equivalents And Short Term Investments
228.04
Cash And Cash Equivalents
228.04
Cash Equivalents
183.73
Cash Financial
44.31
Receivables
43.25
Accounts Receivable
2.28
Gross Accounts Receivable
2.29
Allowance For Doubtful Accounts Receivable
-0.01
Inventory
5.76
Prepaid Assets
—
Restricted Cash
—
Other Current Assets
39.00
Total Non Current Assets
2,920.65
Net PPE
2,788.36
Gross PPE
3,836.91
Accumulated Depreciation
-1,048.56
Properties
0.00
Buildings And Improvements
3,384.76
Machinery Furniture Equipment
304.63
Construction In Progress
1.81
Other Properties
11.62
Leases
134.09
Goodwill And Other Intangible Assets
105.31
Other Intangible Assets
105.31
Non Current Accounts Receivable
—
Non Current Deferred Assets
0.28
Non Current Prepaid Assets
9.22
Other Non Current Assets
17.49
Total Liabilities Net Minority Interest
2,507.72
Current Liabilities
156.78
Payables And Accrued Expenses
151.25
Payables
66.76
Accounts Payable
2.45
Other Payable
45.50
Current Accrued Expenses
84.49
Pensionand Other Post Retirement Benefit Plans Current
7.51
Total Tax Payable
0.01
Income Tax Payable
0.01
Current Debt And Capital Lease Obligation
1.09
Current Debt
—
Other Current Borrowings
—
Current Capital Lease Obligation
1.09
Current Deferred Liabilities
4.43
Current Deferred Revenue
4.43
Other Current Liabilities
—
Total Non Current Liabilities Net Minority Interest
2,350.94
Long Term Debt And Capital Lease Obligation
2,347.42
Long Term Debt
2,335.17
Long Term Capital Lease Obligation
12.25
Non Current Deferred Liabilities
0.31
Non Current Deferred Taxes Liabilities
0.31
Other Non Current Liabilities
3.21
Stockholders Equity
728.98
Common Stock Equity
728.98
Capital Stock
0.08
Common Stock
0.08
Share Issued
770.35
Ordinary Shares Number
770.35
Treasury Shares Number
0.00
Additional Paid In Capital
2,477.36
Retained Earnings
-1,798.68
Gains Losses Not Affecting Retained Earnings
-12.66
Other Equity Adjustments
-12.66
Total Equity Gross Minority Interest
728.98
Total Capitalization
3,064.16
Working Capital
159.27
Invested Capital
3,064.16
Total Debt
2,348.51
Net Debt
2,107.13
Capital Lease Obligations
13.34
Net Tangible Assets
623.67
Tangible Book Value
623.67
Duefrom Related Parties Current
40.97
Dueto Related Parties Current
18.80
Interest Payable
60.52
Other Equity Interest
62.88
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
210.32
+10.75%
189.90
+1105.08%
-18.89
+89.43%
-178.78
Cash Flow From Continuing Operating Activities
210.32
+10.75%
189.90
+1105.08%
-18.89
+89.43%
-178.78
Net Income From Continuing Operations
-64.30
+39.25%
-105.83
+27.55%
-146.08
+59.57%
-361.31
Depreciation Amortization Depletion
212.02
+3.39%
205.06
+21.05%
169.40
+33.43%
126.96
Depreciation And Amortization
212.02
+3.39%
205.06
+21.05%
169.40
+33.43%
126.96
Other Non Cash Items
4.46
+34.13%
3.33
+16.49%
2.86
+103.49%
1.40
Provisionand Write Offof Assets
0.01
-96.91%
0.16
+127.88%
-0.58
-220.79%
0.48
Asset Impairment Charge
—
—
0.00
0.00
Operating Gains Losses
0.72
-61.42%
1.88
+275.61%
-1.07
-898.51%
0.13
Gain Loss On Sale Of PPE
0.72
-17.52%
0.88
+62.48%
0.54
+303.73%
0.13
Change In Working Capital
57.41
-32.70%
85.30
+296.49%
-43.41
-181.06%
53.56
Change In Receivables
-0.34
-100.83%
41.14
+196.41%
-42.68
-376.44%
15.44
Changes In Account Receivables
0.09
-73.27%
0.32
+115.68%
-2.03
-12575.00%
-0.02
Change In Inventory
17.11
+102.99%
8.43
+2587.02%
-0.34
-108.33%
4.07
Change In Prepaid Assets
0.67
-93.22%
9.94
-48.58%
19.34
+440.52%
-5.68
Change In Payables And Accrued Expense
37.78
+51.72%
24.90
+220.18%
-20.72
-153.34%
38.84
Change In Payable
37.78
+51.72%
24.90
+220.18%
-20.72
-153.34%
38.84
Change In Account Payable
0.75
-94.51%
13.63
-66.47%
40.66
+273.83%
10.88
Change In Other Current Liabilities
2.18
+146.50%
0.89
-10.14%
0.99
+11.54%
0.88
Investing Cash Flow
-85.15
+21.49%
-108.46
+32.86%
-161.54
+64.37%
-453.39
Cash Flow From Continuing Investing Activities
-85.15
+21.49%
-108.46
+32.86%
-161.54
+64.37%
-453.39
Net PPE Purchase And Sale
-54.42
+29.47%
-77.16
+50.54%
-156.01
+65.49%
-452.12
Purchase Of PPE
-61.97
+28.57%
-86.76
+44.68%
-156.82
+65.31%
-452.13
Sale Of PPE
7.55
-21.36%
9.60
+1079.36%
0.81
+8944.44%
0.01
Capital Expenditure
-61.97
+28.57%
-86.76
+44.68%
-156.82
+65.31%
-452.13
Net Investment Purchase And Sale
—
—
0.00
0.00
Purchase Of Investment
—
—
0.00
0.00
Sale Of Investment
—
—
0.00
0.00
Net Business Purchase And Sale
-30.73
+1.84%
-31.30
-466.09%
-5.53
0.00
Purchase Of Business
-30.73
+1.84%
-31.30
-466.09%
-5.53
0.00
Net Intangibles Purchase And Sale
—
—
0.00
0.00
Purchase Of Intangibles
—
—
0.00
0.00
Net Other Investing Changes
—
—
-5.53
-332.71%
-1.28
Financing Cash Flow
-143.11
+21.91%
-183.26
-81.62%
-100.90
-115.69%
643.11
Cash Flow From Continuing Financing Activities
-143.11
+21.91%
-183.26
-81.62%
-100.90
-115.69%
643.11
Net Issuance Payments Of Debt
-143.11
+18.40%
-175.38
-74.73%
-100.37
-128.68%
350.00
Issuance Of Debt
170.33
0.00
0.00
-100.00%
350.00
Repayment Of Debt
-313.44
-78.72%
-175.38
-74.73%
-100.37
0.00
Long Term Debt Issuance
170.33
0.00
0.00
-100.00%
350.00
Long Term Debt Payments
-313.44
-78.72%
-175.38
-74.73%
-100.37
0.00
Net Long Term Debt Issuance
-143.11
+18.40%
-175.38
-74.73%
-100.37
-128.68%
350.00
Net Common Stock Issuance
—
0.00
0.00
-100.00%
299.16
Net Other Financing Charges
—
-7.88
-1387.74%
-0.53
+91.24%
-6.05
Changes In Cash
-17.94
+82.38%
-101.83
+63.81%
-281.34
-2671.86%
10.94
Effect Of Exchange Rate Changes
-0.29
-120.44%
1.42
+1065.31%
-0.15
+79.15%
-0.70
Beginning Cash Position
127.76
-44.00%
228.17
-55.23%
509.65
+2.05%
499.42
End Cash Position
109.53
-14.27%
127.76
-44.00%
228.17
-55.23%
509.65
Free Cash Flow
148.35
+43.83%
103.14
+158.70%
-175.72
+72.15%
-630.90
Interest Paid Supplemental Data
127.74
-5.34%
134.95
+18.98%
113.42
+29.04%
87.89
Common Stock Issuance
—
0.00
0.00
-100.00%
299.16
Issuance Of Capital Stock
—
0.00
0.00
-100.00%
299.16
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category