HKSE:0200

Melco International Development Limited · HKSE · Consumer Cyclical · HKD · FY for 2025

Figures on this page computed 2026-11-07 17:32 UTC

Last close

n/aHKD

Market data

We are not showing closes for this listing. A line drawn through points we do not hold would look exactly like a listing that did not move.

4.8xP/E
Price / Earnings per Share (diluted)
Source
computed
Taken on
2026-11-07
Reported in
HKD
- computed
- Computed from the filing for 2025
9.7%ROIC
NOPAT / Invested Capital x 100, where NOPAT = Operating Income x (1 - Tax Rate) and Invested Capital = Equity + Total Debt - Cash
Source
computed
Taken on
2026-11-07
Reported in
HKD
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
4.3%Net margin
Net Income / Revenue x 100
Source
computed
Taken on
2026-11-07
Reported in
HKD
- Computed from the filing for 2025
- Computed from the filing for 2025
30.9%FCF margin
Free Cash Flow / Revenue x 100
Source
computed
Taken on
2026-11-07
Reported in
HKD
- Computed from the filing for 2025
- Computed from the filing for 2025
31.21Debt/equity
Total Debt / Shareholders' Equity
Source
computed
Taken on
2026-11-07
Reported in
HKD
- Computed from the filing for 2025
- Computed from the filing for 2025
n/aDividend yield
We do not hold this figure for this company, so there is nothing to place.
Source
computed
Taken on
2026-11-07
Reported in
HKD
- computed

Safety is the furthest below its sector's middle: 0.17 against 0.43 on the market's range.

What it pays out: n/aWe do not hold this figure for this company, so there is nothing to place.

Five bars, one line

lens 7 of 9

1.05x

-2.26x

5.47x

1.11x

n/a

SalesProfitFree cash flowDebtPrice

Each bar against this company's own average; the line is that average.

Computed2025

Market datan/a

Each against its own average

4 of 5 read

Except where said otherwise: Computed from the filing for 2025

Sales1.05x
Its own average over 10 years, 23.28B.
Profit-2.26x
Its own average over 10 years, -468.0M.
Free cash flow5.47x
Its own average over 10 years, 1.39B.
Debt1.11x
Its own average over 10 years, 53.39B.
Pricen/a
Its own average over 0 years. Market data

Free cash flow is furthest from its own average, at 5.47 times.

The filed years, as a table

Each line is 100 at 2016-12-31, the first year we hold.

Filed year	Sales	Profit	Shares in issue
2016-12-31	100.0	100.0	100.0
2017-12-31	172.6	4.6	100.0
2018-12-31	170.7	5.0	99.6
2019-12-31	104.8	6.7	98.5
2020-12-31	31.7	-61.2	98.0
2021-12-31	38.1	-36.7	98.0
2022-12-31	28.2	-49.3	97.6
2023-12-31	74.9	-16.8	97.8
2024-12-31	151.6	-7.6	97.7
2025-12-31	102.8	10.2	140.5

How sales was got

Source: computed
Statement: income
Fiscal year: 2025
Reported in: HKD

How profit was got

Source: computed
Statement: income
Fiscal year: 2025
Reported in: HKD

How shares in issue was got

Source: computed
Statement: income
Fiscal year: 2025
Reported in: HKD

Figures behind the shape

Growth

26.5%

faster is higher, placed against 4,950 companies as of 2026-11-06

Five-year revenue growth rate26.5%
Source
computed
Taken on
2026-11-07
Reported in
HKD
- computed
Five-year EPS growth raten/a
We do not hold this figure for this company, so there is nothing to place.
Source
computed
Taken on
2026-11-07
Reported in
HKD
- computed
One-year change in net income234.9%
Source
computed
Taken on
2026-11-07
Reported in
HKD
- computed

Returns on capital

9.7%

higher is higher, placed against 5,089 companies as of 2026-11-06

Return on invested capital9.7%
NOPAT / Invested Capital x 100, where NOPAT = Operating Income x (1 - Tax Rate) and Invested Capital = Equity + Total Debt - Cash
Source
computed
Taken on
2026-11-07
Reported in
HKD
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
Return on equity55.5%
Net Income / Shareholders' Equity x 100
Source
computed
Taken on
2026-11-07
Reported in
HKD
- Computed from the filing for 2025
- Computed from the filing for 2025
Return on assets1.3%
Net Income / Total Assets x 100
Source
computed
Taken on
2026-11-07
Reported in
HKD
- Computed from the filing for 2025
- Computed from the filing for 2025

Margins

43.3%

wider is higher, placed against 3,412 companies as of 2026-11-06

Gross margin43.3%
Gross Profit / Revenue x 100
Source
computed
Taken on
2026-11-07
Reported in
HKD
- Computed from the filing for 2025
- Computed from the filing for 2025
Operating margin21.6%
Operating Income / Revenue x 100
Source
computed
Taken on
2026-11-07
Reported in
HKD
- Computed from the filing for 2025
- Computed from the filing for 2025
Net margin4.3%
Net Income / Revenue x 100
Source
computed
Taken on
2026-11-07
Reported in
HKD
- Computed from the filing for 2025
- Computed from the filing for 2025
Free cash flow margin30.9%
Free Cash Flow / Revenue x 100
Source
computed
Taken on
2026-11-07
Reported in
HKD
- Computed from the filing for 2025
- Computed from the filing for 2025

Price

4.8x

cheaper is higher, placed against 4,362 companies as of 2026-11-06

Price to earnings4.8x
Price / Earnings per Share (diluted)
Source
computed
Taken on
2026-11-07
Reported in
HKD
- computed
- Computed from the filing for 2025
Price to book2.7x
Price / Book Value per Share, where BVPS = Shareholders' Equity / Diluted Shares
Source
computed
Taken on
2026-11-07
Reported in
HKD
- computed
- Computed from the filing for 2025
- computed
- Computed from the filing for 2025
EV to EBITDA5.8x
Enterprise Value / EBITDA, where EV = Market Cap + Total Debt - Cash
Source
computed
Taken on
2026-11-07
Reported in
HKD
- computed
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
Price to sales ratio0.2x
Market Cap / Revenue, where Market Cap = Price x Diluted Shares
Source
computed
Taken on
2026-11-07
Reported in
HKD
- computed
- Computed from the filing for 2025
- Computed from the filing for 2025

Safety

31.21

safer is higher, placed against 3,227 companies as of 2026-11-06

Debt to equity31.21
Total Debt / Shareholders' Equity
Source
computed
Taken on
2026-11-07
Reported in
HKD
- Computed from the filing for 2025
- Computed from the filing for 2025
Current ratio1.09
Current Assets / Current Liabilities
Source
computed
Taken on
2026-11-07
Reported in
HKD
- Computed from the filing for 2025
- Computed from the filing for 2025
Interest coverage1.3x
Operating Income / Interest Expense
Source
computed
Taken on
2026-11-07
Reported in
HKD
- Computed from the filing for 2025
- Computed from the filing for 2025
Altman Z-Score0.56
1.2 x A + 1.4 x B + 3.3 x C + 0.6 x D + 1.0 x E (A=WC/TA, B=RE/TA, C=EBIT/TA, D=MktCap/TL, E=Rev/TA)
Source
computed
Taken on
2026-11-07
Reported in
HKD
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025

What it pays out

n/a

We do not hold this figure for this company, so there is nothing to place.

more, and better covered, is higher, with no cohort held

Dividend yieldn/a
We do not hold this figure for this company, so there is nothing to place.
Source
computed
Taken on
2026-11-07
Reported in
HKD
- computed
Payout ration/a
We do not hold this figure for this company, so there is nothing to place.
Common Dividends Paid / Net Income x 100, both from the latest filed fiscal year
Source
computed
Taken on
2026-11-07
Reported in
HKD
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
Dividend cover ration/a
We do not hold this figure for this company, so there is nothing to place.
Source
computed
Taken on
2026-11-07
Reported in
HKD
- computed

Share a finding

A link to the finding, not to you: it carries nothing about your account.