Subscribe

Melco International Development Limited (0200.HK)

HKD3.18 -0.06 (-1.85%)
HK HKSE Consumer Cyclical Gambling, Resorts & Casinos
Address The Centrium
Central, HK
CEO Yau Lung
Website melco-group.com
IPO 2000-01-04
ISIN HK0200030994

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 0200.HK (HKD) Other OTC · MDEVF (USD) Other OTC · MDEVY (USD)
Description

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 company's flagship integrated resort; Studio City, a cinematically themed integrated resort; Altira Macau, an integrated resort designed to provide a casino and hotel experience; Mocha Clubs and Other, a non-casino based operations of electronic gaming machines; and City of Dreams Manila, and City of Dreams Mediterranean and Other. In addition, the company operates satellite casinos. Further, it provides financing and management services. The company was formerly known as The Macao Electric Lighting Company, Limited and changed its name to Melco International Development Limited in 1988. Melco International Development Limited was incorporated in 1910 and is headquartered in Central, Hong Kong.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
HKD3.18 -0.06 (-1.85%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
5M
Beta
0.75
Float Shares
732.21M
Free Float %
32.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.73% -0.27% -10.48% -11.11% -24.80% -13.56% +9.62% -47.49% -73.56% -58.54% +173.45%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3.18
Ratings Trend (MoM) 67% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 3 0
Hold 1 -1
Sell 0 0
Strong Sell 1 0
Quality scores
Altman Z-Score
1.18
Distress
Piotroski F-Score
7 / 9
Strong
MOAT Score
0 / 10
No MOAT
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Gambling, Resorts & Casinos: +5.3%
    -32.2% Q4'25: +24.0% (vs Q4'23)
  • ✓
    EPS growth Gambling, Resorts & Casinos: +9.4%
    +192.3% ★ Q4'25: +146.3% (vs Q4'23)
  • ✓
    FCF margin FCF growth · Gambling, Resorts & Casinos: +17.3%
    +12.5% ★ Q4'25: +23.3% (vs Q4'23)
  • ✓
    EBIT margin Gambling, Resorts & Casinos: +17.5%
    +21.6% ★ Q4'25: +21.4% (vs Q4'23)
  • ✗
    ROIC Gambling, Resorts & Casinos: +8.0%
    +8.5% ★ Q4'25: +17.5% (vs Q4'23)
  • ✗
    Share dilution Gambling, Resorts & Casinos: +0.3%
    +43.8% Q4'25: +49.1% (vs Q4'23)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Gambling, Resorts & Casinos: 0.94×
    6.12× Q4'25: 3.01× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.75) × ERP
WACC = 12% × Ke + 88% × Kd (6.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Current price: 3.18
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual 		Dec 2016
actual 		Dec 2017
actual 		Dec 2018
actual 		Dec 2019
actual 		Dec 2020
actual 		Dec 2021
actual 		Dec 2022
actual 		Dec 2023
actual 		Dec 2024
actual 		Dec 2025
actual 		Dec 2026
2 Rev. Ana.
1 EPS Ana. 		Dec 2027
4 Rev. Ana.
1 EPS Ana.
Revenue
436.69M
est: 309.09M (+41.3%)
23.86B
est: 20.22B (+18.0%)
41.19B
est: 43.02B (-4.2%)
40.74B
est: 40.23B (+1.3%)
25.00B
est: 47.43B (-47.3%)
7.57B
est: 15.20B (-50.2%)
9.08B
est: 16.65B (-45.4%)
6.73B
est: 11.11B (-39.4%)
17.87B
est: 31.23B (-42.8%)
36.17B
est: 36.02B (+0.4%)
24.53B
est: 42.30B (-42.0%)
44.57B
44.36B – 44.78B
+5.4% YoY
46.85B
44.56B – 48.03B
+5.1% YoY
EBITDA
193.79M
est: -15.42M (+1,356.5%)
15.04B
est: -1.01B (+1,591.1%)
8.31B
est: -2.15B (+487.0%)
8.95B
est: -2.01B (+545.8%)
10.55B
est: -2.37B (+545.9%)
-3.71B
est: -758.60M (-388.7%)
556.11M
est: -830.66M (+166.9%)
-2.07B
est: -554.29M (-274.0%)
5.19B
est: -1.56B (+432.9%)
7.12B
est: 4.58B (+55.4%)
9.71B
est: 5.38B (+80.4%)
5.67B
5.64B – 5.70B
+5.4% YoY
5.96B
5.67B – 6.11B
+5.1% YoY
EBIT
155.20M
est: -149.10M (+204.1%)
11.14B
est: -9.75B (+214.2%)
3.12B
est: -20.75B (+115.1%)
3.95B
est: -19.41B (+120.4%)
4.49B
est: -22.88B (+119.6%)
-9.41B
est: -7.33B (-28.4%)
-4.88B
est: -8.03B (+39.2%)
-6.66B
est: -5.36B (-24.3%)
740.60M
est: -15.06B (+104.9%)
2.64B
est: -8.62B (+130.7%)
5.29B
est: -10.12B (+152.2%)
-10.67B
-10.72B – -10.61B
-5.4% YoY
-11.21B
-11.49B – -10.66B
-5.1% YoY
Net Income
100.92M
est: 242.22M (-58.3%)
10.37B
est: 167.48M (+6,089.4%)
474.14M
est: 1.17B (-59.4%)
522.57M
est: 678.05M (-22.9%)
689.77M
est: 1.33B (-48.0%)
-6.34B
est: -5.26B (-20.5%)
-3.81B
est: -4.13B (+7.7%)
-5.11B
est: -4.36B (-17.2%)
-1.74B
est: -1.27B (-37.0%)
-784.60M
est: -1.02B (+22.9%)
1.06B
est: -72.51M (+1,559.6%)
612.25M
590.55M – 624.31M
+944.4% YoY
1.24B
1.19B – 1.26B
+101.7% YoY
SGA
133.77M
est: 34.79M (+284.5%)
941.41M
est: 2.28B (-58.6%)
1.41B
est: 4.84B (-70.8%)
2.02B
est: 4.53B (-55.3%)
1.27B
est: 5.34B (-76.1%)
675.57M
est: 1.71B (-60.5%)
753.44M
est: 1.87B (-59.8%)
557.41M
est: 1.25B (-55.4%)
4.47B
est: 3.51B (+27.1%)
2.09B
est: 4.90B (-57.3%)
5.06B
est: 5.75B (-12.1%)
6.06B
6.03B – 6.09B
+5.4% YoY
6.37B
6.06B – 6.53B
+5.1% YoY
EPS
0.07
est: 0.16 (-59.2%)
6.74
est: 0.11 (+5,968.2%)
0.31
est: 0.77 (-60.0%)
0.34
est: 0.45 (-24.4%)
0.46
est: 0.88 (-47.7%)
-4.19
est: -3.49 (-20.1%)
-2.52
est: -2.74 (+7.9%)
-3.40
est: -2.89 (-17.5%)
-1.16
est: -0.84 (-37.4%)
-0.52
est: -0.47 (-10.8%)
0.50
est: -0.03 (+1,594.9%)
0.28
0.27 – 0.29
+944.4% YoY
0.57
0.55 – 0.58
+101.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 3/5 1/5 5/5 3/5 1/5 4/5 1/5
2026-05-28 B- 3/5 1/5 5/5 3/5 1/5 4/5 1/5
2026-05-27 B- 3/5 1/5 5/5 3/5 1/5 4/5 1/5
2026-05-26 B- 3/5 1/5 5/5 3/5 1/5 4/5 1/5
2026-05-22 B- 3/5 1/5 5/5 3/5 1/5 4/5 1/5
2026-05-21 B- 3/5 1/5 5/5 3/5 1/5 4/5 1/5
2026-05-20 B- 3/5 1/5 5/5 3/5 1/5 4/5 1/5
2026-05-19 B- 3/5 1/5 5/5 3/5 1/5 4/5 1/5
2026-05-18 B- 3/5 1/5 5/5 3/5 1/5 4/5 1/5
2026-05-15 B- 3/5 1/5 5/5 3/5 1/5 4/5 1/5
2026-05-14 B- 3/5 1/5 5/5 3/5 1/5 4/5 1/5
2026-05-13 B- 3/5 1/5 5/5 3/5 1/5 4/5 1/5
2026-05-12 B- 3/5 1/5 5/5 3/5 1/5 4/5 1/5
2026-05-11 B- 3/5 1/5 5/5 3/5 1/5 4/5 1/5
2026-05-08 B- 3/5 1/5 5/5 3/5 1/5 4/5 1/5
2026-05-07 B- 3/5 1/5 5/5 3/5 1/5 4/5 1/5
2026-05-06 B- 3/5 1/5 5/5 3/5 1/5 4/5 1/5
2026-05-05 B 3/5 1/5 5/5 4/5 1/5 4/5 1/5
2026-05-04 B 3/5 1/5 5/5 4/5 1/5 4/5 1/5
2026-04-30 B 3/5 1/5 5/5 4/5 1/5 4/5 1/5
2026-04-29 B 3/5 1/5 5/5 4/5 1/5 4/5 1/5
2026-04-28 B 3/5 1/5 5/5 4/5 1/5 4/5 1/5
2026-04-27 B 3/5 1/5 5/5 4/5 1/5 4/5 1/5
2026-04-24 B 3/5 1/5 5/5 4/5 1/5 4/5 1/5
2026-04-23 B 3/5 1/5 5/5 4/5 1/5 4/5 1/5
2026-04-22 B 3/5 1/5 5/5 4/5 1/5 4/5 1/5
2026-04-21 B 3/5 1/5 5/5 4/5 1/5 4/5 1/5
2026-04-20 B 3/5 1/5 5/5 4/5 1/5 4/5 1/5
2026-04-17 B 3/5 1/5 5/5 4/5 1/5 4/5 2/5
2026-04-16 B 3/5 1/5 5/5 4/5 1/5 4/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
104.48B
OE per share TTM
61.19
Owner's Yield
1,269.92%
Maintenance CapEx ratio
814.01%
Maint CapEx / Avg PPE
281.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 64 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P International Small Cap ETF GWX 0.04% 376.2K 0.40%
2 iShares MSCI AC Far East ex-Japan Small Cap UCITS ETF ISFE.L 0.03% 24.4K 0.74%
3 iShares International Small-Cap Equity Factor ETF ISCF 0.03% 187.5K 0.24%
4 Avantis International Small Cap Equity ETF AVDS 0.02% 51.2K 0.30%
5 Schwab International Small-Cap Equity ETF SCHC 0.02% 830.2K 0.06%
6 Dimensional - International Small Cap ETF DFIS 0.01% 711.1K 0.39%
7 Dimensional - International Vector Equity ETF DXIV 0.01% 22.1K 0.53%
8 iShares Currency Hedged MSCI EAFE Small-Cap ETF HSCZ 0.01% 24.1K 0.83%
9 iShares MSCI EAFE Small-Cap ETF SCZ 0.01% 1.45M 0.40%
10 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.01% 1.51M 0.06%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
230.1K
Shares Outstanding
2.27B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Yau Lung Executive Chairman & Chief Executive Officer 62M male
Evan Andrew Winkler President, MD & Executive Director 35M male
Geoffrey Stuart Davis Executive Director & CFO 17M male
Yuk Man Chung Executive Director 15M male
Hoi Wai Leung Group General Counsel & Company Secretary — male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Gambling, Resorts & Casinos