Melco International Development Limited
Melco International Development Limited, an investment holding company, engages in the leisure and entertainment business in Macau, the Philippines, and Cyprus. It operates in two segments, Casino and Hospitality, and Others. The company operates casino; and provides hospitality services. It also develops, owns, and operates integrated resort facilities such as City of Dreams in Macau, the compan… Read more
Melco International Development Limited (MDEVY) - Net Assets
Latest net assets as of June 2025: $8.09 Billion USD
Based on the latest financial reports, Melco International Development Limited (MDEVY) has net assets worth $8.09 Billion USD as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($84.72 Billion) and total liabilities ($76.63 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | $8.09 Billion |
| % of Total Assets | 9.55% |
| Annual Growth Rate | 13.07% |
| 5-Year Change | -73.34% |
| 10-Year Change | -35.78% |
| Growth Volatility | 93.45 |
Melco International Development Limited - Net Assets Trend (2000–2024)
This chart illustrates how Melco International Development Limited's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Melco International Development Limited (2000–2024)
The table below shows the annual net assets of Melco International Development Limited from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | $8.21 Billion | -20.89% |
| 2023-12-31 | $10.37 Billion | -22.51% |
| 2022-12-31 | $13.39 Billion | -40.42% |
| 2021-12-31 | $22.47 Billion | -27.00% |
| 2020-12-31 | $30.78 Billion | -26.14% |
| 2019-12-31 | $41.67 Billion | +2.37% |
| 2018-12-31 | $40.70 Billion | -11.23% |
| 2017-12-31 | $45.85 Billion | -19.62% |
| 2016-12-31 | $57.04 Billion | +346.40% |
| 2015-12-31 | $12.78 Billion | +0.46% |
| 2014-12-31 | $12.72 Billion | +9.51% |
| 2013-12-31 | $11.62 Billion | +24.92% |
| 2012-12-31 | $9.30 Billion | +28.93% |
| 2011-12-31 | $7.21 Billion | +5.19% |
| 2010-12-31 | $6.86 Billion | +2.19% |
| 2009-12-31 | $6.71 Billion | -15.35% |
| 2008-12-31 | $7.93 Billion | -23.36% |
| 2007-12-31 | $10.34 Billion | +34.98% |
| 2006-12-31 | $7.66 Billion | +82.95% |
| 2005-12-31 | $4.19 Billion | +221.86% |
| 2004-12-31 | $1.30 Billion | +223.66% |
| 2003-12-31 | $402.00 Million | +6.88% |
| 2002-12-31 | $376.12 Million | -6.17% |
| 2001-12-31 | $400.86 Million | -6.77% |
| 2000-12-31 | $429.95 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Melco International Development Limited's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 67986390000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | $5.70 Billion | 12414.22% |
| Other Comprehensive Income | $-5.66 Billion | -12314.22% |
| Other Components | $850.98 Million | 1852.78% |
| Total Equity | $45.93 Million | 100.00% |
Melco International Development Limited Competitors by Market Cap
The table below lists competitors of Melco International Development Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Teijin Ltd
PINK:TINLY
|
$1.39 Billion |
|
BROOKFIELD REINSURA. A LV
F:9JG0
|
$1.39 Billion |
|
IWG PLC
PINK:IWGFF
|
$1.39 Billion |
|
Shenzhen Sinexcel Electric Co Ltd
SHE:300693
|
$1.39 Billion |
|
Qingdao Sentury Tire Co Ltd
SHE:002984
|
$1.39 Billion |
|
Inmobiliaria Colonial SOCIMI S.A.
LSE:0RID
|
$1.39 Billion |
|
Acadian Asset Management Inc
NYSE:AAMI
|
$1.39 Billion |
|
Ryman Healthcare Limited
PINK:RHCGF
|
$1.39 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Melco International Development Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 664,998,000 to 45,930,000, a change of -619,068,000 (-93.1%).
- Net loss of 784,603,000 reduced equity.
- Share repurchases of 882,616,000 reduced equity.
- Other comprehensive income decreased equity by 862,240,000.
- Other factors increased equity by 2,003,079,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $-784.60 Million | -1708.26% |
| Share Repurchases | $882.62 Million | -1921.65% |
| Other Comprehensive Income | $-862.24 Million | -1877.29% |
| Other Changes | $2.00 Billion | +4361.16% |
| Total Change | $- | -93.09% |
Book Value vs Market Value Analysis
This analysis compares Melco International Development Limited's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 23.31x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has increased from 0.21x to 23.31x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2000-12-31 | $16.56 | $3.55 | x |
| 2001-12-31 | $15.46 | $3.55 | x |
| 2002-12-31 | $14.32 | $3.55 | x |
| 2003-12-31 | $12.13 | $3.55 | x |
| 2004-12-31 | $8.60 | $3.55 | x |
| 2005-12-31 | $14.89 | $3.55 | x |
| 2006-12-31 | $27.26 | $3.55 | x |
| 2007-12-31 | $37.19 | $3.55 | x |
| 2008-12-31 | $32.19 | $3.55 | x |
| 2009-12-31 | $27.21 | $3.55 | x |
| 2010-12-31 | $27.77 | $3.55 | x |
| 2011-12-31 | $25.97 | $3.55 | x |
| 2012-12-31 | $30.50 | $3.55 | x |
| 2013-12-31 | $37.52 | $3.55 | x |
| 2014-12-31 | $39.28 | $3.55 | x |
| 2015-12-31 | $39.92 | $3.55 | x |
| 2016-12-31 | $72.40 | $3.55 | x |
| 2017-12-31 | $61.50 | $3.55 | x |
| 2018-12-31 | $52.81 | $3.55 | x |
| 2019-12-31 | $55.74 | $3.55 | x |
| 2020-12-31 | $35.59 | $3.55 | x |
| 2021-12-31 | $22.70 | $3.55 | x |
| 2022-12-31 | $5.95 | $3.55 | x |
| 2023-12-31 | $2.20 | $3.55 | x |
| 2024-12-31 | $0.15 | $3.55 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Melco International Development Limited utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -1708.26%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -2.17%
- • Asset Turnover: 0.43x
- • Equity Multiplier: 1845.19x
- Recent ROE (-1708.26%) is below the historical average (-90.75%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2000 | -2.05% | -7.53% | 0.24x | 1.11x | $-48.32 Million |
| 2001 | -5.63% | -21.22% | 0.24x | 1.10x | $-58.54 Million |
| 2002 | -10.14% | -44.14% | 0.21x | 1.11x | $-75.74 Million |
| 2003 | -8.45% | -20.72% | 0.40x | 1.01x | $-74.18 Million |
| 2004 | 4.87% | 14.64% | 0.26x | 1.29x | $-62.83 Million |
| 2005 | 15.42% | 91.36% | 0.11x | 1.57x | $192.90 Million |
| 2006 | 37.49% | 354.32% | 0.09x | 1.23x | $2.08 Billion |
| 2007 | 26.07% | 334.28% | 0.07x | 1.19x | $1.66 Billion |
| 2008 | -29.84% | -341.14% | 0.07x | 1.32x | $-3.15 Billion |
| 2009 | -21.70% | -204.31% | 0.08x | 1.28x | $-2.12 Billion |
| 2010 | -3.07% | -167.35% | 0.02x | 1.22x | $-892.26 Million |
| 2011 | 3.90% | 216.59% | 0.02x | 1.19x | $-438.18 Million |
| 2012 | 11.97% | 763.97% | 0.01x | 1.06x | $184.46 Million |
| 2013 | 13.66% | 871.22% | 0.01x | 1.11x | $427.82 Million |
| 2014 | 12.06% | 737.19% | 0.01x | 1.14x | $254.01 Million |
| 2015 | 0.81% | 23.61% | 0.03x | 1.16x | $-1.14 Billion |
| 2016 | 46.38% | 43.46% | 0.23x | 4.64x | $8.13 Billion |
| 2017 | 2.50% | 1.15% | 0.42x | 5.18x | $-1.42 Billion |
| 2018 | 3.22% | 1.28% | 0.42x | 6.04x | $-1.10 Billion |
| 2019 | 4.07% | 1.53% | 0.45x | 5.92x | $-1.01 Billion |
| 2020 | -58.90% | -47.23% | 0.14x | 8.88x | $-7.42 Billion |
| 2021 | -55.50% | -24.36% | 0.17x | 13.73x | $-4.50 Billion |
| 2022 | -285.44% | -48.39% | 0.11x | 54.20x | $-5.29 Billion |
| 2023 | -262.25% | -5.91% | 0.33x | 134.45x | $-1.81 Billion |
| 2024 | -1708.26% | -2.17% | 0.43x | 1845.19x | $-789.20 Million |
Industry Comparison
This section compares Melco International Development Limited's net assets metrics with peer companies in the Resorts & Casinos industry.
Industry Context
- Industry: Resorts & Casinos
- Average net assets among peers: $3,859,979,137
- Average return on equity (ROE) among peers: -4.40%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Melco International Development Limited (MDEVY) | $8.09 Billion | -2.05% | 9.48x | $1.39 Billion |
| Archon Corporation (ARHN) | $24.65 Million | -30.23% | 8.66x | $132.68K |
| Bally's Corp (BALY) | $211.41 Million | 26.08% | 3.83x | $133.77 Million |
| Bloomberry Resorts Corporation (BLBRF) | $30.29 Billion | 20.05% | 1.40x | $522.71 Million |
| Blue Ridge Real Estate Company (BRRE) | $-708.73K | 0.00% | 0.00x | $8.61 Million |
| Boyd Gaming Corporation (BYD) | $1.11 Billion | 10.52% | 2.51x | $4.44 Billion |
| Banyan Tree Holdings Limited (BYNEF) | $719.75 Million | 1.87% | 1.27x | $195.40K |
| Concorde Gaming Corporation (CGAM) | $1.98 Million | -48.86% | 7.92x | $0.91 |
| Century Casinos Inc (CNTY) | $126.98 Million | -37.80% | 4.36x | $29.64 Million |
| Canterbury Park Holding Corporation (CPHC) | $49.42 Million | 5.50% | 0.32x | $39.22 Million |
| Caesars Entertainment Corporation (CZR) | $6.07 Billion | 8.83% | 2.67x | $3.95 Billion |