tickdelta

tickdelta

Sign in

Tickdelta is free for now. Sign up and get Pro free

LVSLas Vegas Sands

Consumer discretionary · Hotels · NYSE

Employees: 41,500
Headquarters: Las Vegas, NV
Next results: around Jan 27, 2027

Compare with peers → Embed

LVS and 9 peers, year by year

The 9 Consumer discretionary companies closest to LVS in revenue over the last twelve months. Every number is from the 10-K and links to it in SEC's Inline XBRL viewer.

5 years 10 years Download CSV

Choose the peers

Each company's latest fiscal year
Company	Year	Revenue	Sales growth	Gross margin	Operating margin	Net margin	FCF margin	Return on equity	Debt / equity
LVS Las Vegas Sands	FY2025	$13.0B	+15.2%	-	21.6%	12.5%	14.3%	102.3%	9.93
DRI Darden Restaurants	FY2026	$13.2B	+9.4%	20.3%	12.0%	9.1%	8.5%	54.7%	1.06
ABNB Airbnb	FY2025	$12.2B	+10.3%	-	20.8%	20.5%	-	30.6%	0.24
ULTA Ulta Beauty	FY2025	$12.4B	+9.7%	39.1%	12.4%	9.3%	8.6%	41.1%	0.02
CMG Chipotle Mexican Grill	FY2025	$11.9B	+5.4%	-	16.2%	12.9%	12.1%	54.3%	0.00
HLT Hilton Worldwide	FY2025	$12.0B	+7.7%	-	22.4%	12.1%	16.8%	n/m	n/m
EBAY eBay Inc.	FY2025	$11.1B	+7.9%	71.5%	20.5%	18.3%	12.9%	45.3%	1.50
TSCO Tractor Supply	FY2025	$15.5B	+4.3%	36.4%	9.5%	7.1%	4.8%	42.5%	0.06
PHM PulteGroup	FY2025	$17.3B	−3.5%	-	-	12.8%	10.1%	17.1%	0.00
LULU Lululemon Athletica	FY2025	$11.1B	+4.9%	56.6%	19.9%	14.2%	8.3%	31.8%	-

Revenuepeer median $12.2B

Sales growthpeer median +7.7%

Gross marginpeer median 39.1%

EBAY 71.5%
LULU 56.6%
ULTA 39.1%
TSCO 36.4%
DRI 20.3%
LVS -
ABNB -
CMG -
HLT -
PHM -

Operating marginpeer median 18.1%

Net marginpeer median 12.8%

FCF marginpeer median 9.4%

Return on equitypeer median 41.8%

Debt / equitypeer median 0.06

LVS 9.93
EBAY 1.50
DRI 1.06
ABNB 0.24
TSCO 0.06
ULTA 0.02
PHM 0.00
CMG 0.00
HLT n/m
LULU -

RevenueSales growthGross marginOperating marginNet marginFree cash flowFCF marginReturn on equityDebt / equityEPS (diluted)

Revenue, FY2016 to FY2025

Revenue as reported in the 10-K.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
LVS Dec	$11.4B	$12.9B	$13.7B	$12.1B	$2.9B	$4.2B	$4.1B	$10.4B	$11.3B	$13.0B
DRI May	$6.9B	$7.2B	$8.1B	$8.5B	$7.8B	$7.2B	$9.6B	$10.5B	$11.4B	$12.1B
ABNB Dec	-	-	-	$4.8B	$3.4B	$6.0B	$8.4B	$9.9B	$11.1B	$12.2B
ULTA Jan	$4.9B	$5.9B	$6.7B	$7.4B	$6.2B	$8.6B	$10.2B	$11.2B	$11.3B	$12.4B
CMG Dec	$3.9B	$4.5B	$4.9B	$5.6B	$6.0B	$7.5B	$8.6B	$9.9B	$11.3B	$11.9B
HLT Dec	$6.6B	$8.1B	$8.9B	$9.5B	$4.3B	$5.8B	$8.8B	$10.2B	$11.2B	$12.0B
EBAY Dec	$9.3B	$9.9B	$8.7B	$7.4B	$8.9B	$10.4B	$9.8B	$10.1B	$10.3B	$11.1B
TSCO Dec	-	$7.3B	$7.9B	$8.4B	$10.6B	$12.7B	$14.2B	$14.6B	$14.9B	$15.5B
PHM Dec	$7.7B	$8.6B	$10.2B	$10.2B	$11.0B	$13.7B	$16.0B	$16.1B	$17.9B	$17.3B
LULU Feb	$2.3B	$2.6B	$3.3B	$4.0B	$4.4B	$6.3B	$8.1B	$9.6B	$10.6B	$11.1B
Peer median	$6.6B	$7.2B	$8.0B	$7.4B	$6.2B	$7.5B	$9.6B	$10.2B	$11.3B	$12.1B

Sales growth, FY2016 to FY2025

Revenue against the fiscal year before.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
LVS Dec	−2.4%	+12.9%	+7.9%	+0.1%	−75.8%	+44.0%	−2.9%	+152%	+8.9%	+15.2%
DRI May	-	+3.4%	+12.7%	+5.3%	−8.3%	−7.8%	+33.8%	+8.9%	+8.6%	+6.0%
ABNB Dec	-	-	-	-	−29.7%	+77.4%	+40.2%	+18.1%	+11.9%	+10.3%
ULTA Jan	+23.7%	+21.2%	+14.1%	+10.1%	−16.8%	+40.3%	+18.3%	+9.8%	+0.8%	+9.7%
CMG Dec	−13.3%	+14.7%	+8.7%	+14.8%	+7.1%	+26.1%	+14.4%	+14.3%	+14.6%	+5.4%
HLT Dec	+3.5%	+23.6%	+9.5%	+6.1%	−54.4%	+34.4%	+51.6%	+16.7%	+9.2%	+7.7%
EBAY Dec	+4.5%	+6.8%	+8.3%	−0.2%	+19.7%	+17.2%	−6.0%	+3.2%	+1.7%	+7.9%
TSCO Dec	-	-	+9.0%	+5.6%	+27.2%	+19.9%	+11.6%	+2.5%	+2.2%	+4.3%
PHM Dec	+28.2%	+11.7%	+18.8%	+0.2%	+8.1%	+26.2%	+16.5%	+0.4%	+11.7%	−3.5%
LULU Feb	+13.8%	+13.0%	+24.1%	+21.0%	+10.6%	+42.1%	+29.6%	+18.6%	+10.1%	+4.9%
Peer median	+9.1%	+13.0%	+11.1%	+5.9%	+7.1%	+26.2%	+18.3%	+9.8%	+9.2%	+6.0%

Gross margin, FY2016 to FY2025

Gross profit / revenue.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
LVS Dec	-	-	-	-	-	-	-	-	-	-
DRI May	18.8%	18.5%	18.5%	18.7%	15.0%	19.5%	19.7%	19.0%	20.1%	20.5%
ABNB Dec	-	-	-	-	-	-	-	-	-	-
ULTA Jan	36.0%	35.6%	35.9%	36.2%	31.7%	39.0%	39.6%	39.1%	38.8%	39.1%
CMG Dec	-	-	-	-	-	-	-	-	-	-
HLT Dec	-	-	-	-	-	-	-	-	-	-
EBAY Dec	78.4%	77.6%	76.6%	78.7%	79.8%	74.6%	72.6%	72.0%	72.0%	71.5%
TSCO Dec	-	34.3%	34.2%	34.4%	35.4%	35.2%	35.0%	35.9%	36.3%	36.4%
PHM Dec	-	-	-	-	-	-	-	-	-	-
LULU Feb	51.2%	52.8%	55.2%	55.9%	56.0%	57.7%	55.4%	58.3%	59.2%	56.6%
Peer median	43.6%	35.6%	35.9%	36.2%	35.4%	39.0%	39.6%	39.1%	38.8%	39.1%

Operating margin, FY2016 to FY2025

Operating income / revenue.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
LVS Dec	21.9%	26.9%	27.3%	27.7%	−47.4%	−16.3%	−19.3%	22.3%	21.3%	21.6%
DRI May	9.0%	9.4%	9.5%	9.8%	0.6%	9.0%	12.1%	11.5%	11.5%	11.3%
ABNB Dec	-	-	-	−10.4%	−106.3%	7.2%	21.5%	15.3%	23.0%	20.8%
ULTA Jan	13.5%	13.3%	12.7%	12.2%	3.8%	15.0%	16.1%	15.0%	13.9%	12.4%
CMG Dec	0.9%	6.0%	5.3%	7.9%	4.8%	10.7%	13.4%	15.8%	16.9%	16.2%
HLT Dec	13.2%	13.9%	16.1%	17.5%	−9.7%	17.4%	23.9%	21.7%	21.2%	22.4%
EBAY Dec	25.0%	22.8%	20.3%	23.8%	29.6%	28.1%	24.0%	19.2%	22.5%	20.5%
TSCO Dec	-	9.5%	8.9%	8.9%	9.4%	10.3%	10.1%	10.2%	9.9%	9.5%
PHM Dec	-	-	-	-	-	-	-	-	-	-
LULU Feb	18.0%	17.2%	21.5%	22.3%	18.6%	21.3%	16.4%	22.2%	23.7%	19.9%
Peer median	13.3%	13.3%	12.7%	11.0%	4.3%	12.8%	16.2%	15.5%	19.1%	18.1%

Net margin, FY2016 to FY2025

Net income / revenue.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
LVS Dec	14.7%	21.8%	17.6%	22.2%	−57.3%	−22.7%	44.6%	11.8%	12.8%	12.5%
DRI May	5.4%	6.7%	7.4%	8.4%	−0.7%	8.7%	9.9%	9.4%	9.0%	8.7%
ABNB Dec	-	-	-	−14.0%	−135.7%	−5.9%	22.5%	48.3%	23.9%	20.5%
ULTA Jan	8.4%	9.4%	9.8%	9.5%	2.9%	11.4%	12.2%	11.5%	10.6%	9.3%
CMG Dec	0.6%	3.9%	3.6%	6.3%	5.9%	8.7%	10.4%	12.4%	13.6%	12.9%
HLT Dec	5.1%	13.3%	8.6%	9.3%	−16.6%	7.1%	14.3%	11.1%	13.7%	12.1%
EBAY Dec	78.1%	−10.2%	29.2%	24.0%	63.7%	130.6%	−13.0%	27.4%	19.2%	18.3%
TSCO Dec	-	5.8%	6.7%	6.7%	7.1%	7.8%	7.7%	7.6%	7.4%	7.1%
PHM Dec	7.9%	5.2%	10.0%	10.0%	12.7%	14.2%	16.4%	16.2%	17.2%	12.8%
LULU Feb	12.9%	9.8%	14.7%	16.2%	13.4%	15.6%	10.5%	16.1%	17.1%	14.2%
Peer median	7.9%	6.3%	9.2%	9.3%	5.9%	8.7%	10.5%	12.4%	13.7%	12.8%

Free cash flow, FY2016 to FY2025

Cash from operations minus capital spending.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
LVS Dec	$2.6B	$3.7B	$3.8B	$2.0B	−$2.5B	−$1.1B	−$1.6B	$2.2B	$1.6B	$1.9B
DRI May	$592.1M	$623.3M	$623.8M	$815.6M	$257.5M	$938.6M	$887.7M	$987.9M	$1.0B	$1.1B
ABNB Dec	-	-	-	$97.3M	−$777.0M	$2.3B	$3.4B	-	-	-
ULTA Jan	$260.9M	$338.7M	$636.7M	$802.8M	$658.5M	$887.1M	$1.2B	$1.0B	$964.1M	$1.1B
CMG Dec	$96.3M	$251.4M	$334.2M	$387.7M	$290.5M	$839.6M	$844.0M	$1.2B	$1.5B	$1.4B
HLT Dec	$993.0M	$791.0M	$1.2B	$1.3B	$662.0M	$74.0M	$1.6B	$1.8B	$1.9B	$2.0B
EBAY Dec	$2.2B	$2.5B	$2.0B	$2.6B	$2.0B	$2.2B	$1.8B	$2.0B	$2.0B	$1.4B
TSCO Dec	$424.7M	$381.0M	$415.9M	$594.3M	$1.1B	$510.3M	$583.6M	$580.1M	$636.8M	$740.5M
PHM Dec	$29.0M	$631.0M	$1.4B	$1.0B	$1.7B	$931.2M	$555.8M	$2.1B	$1.6B	$1.7B
LULU Feb	$236.9M	$331.5M	$517.0M	$386.3M	$574.1M	$994.6M	$327.8M	$1.6B	$1.6B	$921.7M
Peer median	$342.8M	$502.2M	$630.3M	$802.8M	$658.5M	$931.2M	$887.7M	$1.4B	$1.5B	$1.3B

FCF margin, FY2016 to FY2025

Free cash flow / revenue.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
LVS Dec	23.2%	28.8%	27.3%	16.7%	−86.4%	−25.3%	−38.8%	21.3%	14.5%	14.3%
DRI May	8.5%	8.7%	7.7%	9.6%	3.3%	13.0%	9.2%	9.4%	9.0%	8.8%
ABNB Dec	-	-	-	2.0%	−23.0%	38.2%	40.5%	-	-	-
ULTA Jan	5.4%	5.8%	9.5%	10.9%	10.7%	10.3%	11.5%	9.3%	8.5%	8.6%
CMG Dec	2.5%	5.6%	6.9%	6.9%	4.9%	11.1%	9.8%	12.4%	13.4%	12.1%
HLT Dec	15.1%	9.7%	13.3%	13.8%	15.4%	1.3%	18.7%	17.5%	17.2%	16.8%
EBAY Dec	23.7%	25.0%	23.5%	35.1%	22.0%	21.2%	18.4%	19.5%	19.0%	12.9%
TSCO Dec	-	5.3%	5.3%	7.1%	10.4%	4.0%	4.1%	4.0%	4.3%	4.8%
PHM Dec	0.4%	7.4%	13.6%	10.0%	15.6%	6.8%	3.5%	13.1%	8.7%	10.1%
LULU Feb	10.1%	12.5%	15.7%	9.7%	13.0%	15.9%	4.0%	17.1%	15.0%	8.3%
Peer median	8.5%	8.0%	11.4%	9.7%	10.7%	11.1%	9.8%	12.7%	11.2%	9.4%

Return on equity, FY2016 to FY2025

Net income / shareholders' equity at the year end.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
LVS Dec	27.2%	43.3%	42.5%	52.0%	−56.7%	−48.1%	47.2%	29.7%	50.1%	102.3%
DRI May	19.2%	22.8%	27.2%	29.8%	−2.2%	22.4%	43.3%	44.6%	45.8%	45.4%
ABNB Dec	-	-	-	n/m	−158.0%	−7.4%	34.0%	58.7%	31.5%	30.6%
ULTA Jan	26.4%	31.3%	36.2%	37.1%	8.8%	64.2%	63.4%	56.6%	48.3%	41.1%
CMG Dec	1.6%	12.9%	12.2%	20.8%	17.6%	28.4%	38.0%	40.1%	42.0%	54.3%
HLT Dec	5.7%	64.2%	138.7%	n/m	n/m	n/m	n/m	n/m	n/m	n/m
EBAY Dec	69.0%	−12.6%	40.3%	62.2%	159.1%	139.2%	−24.6%	43.3%	38.3%	45.3%
TSCO Dec	30.1%	29.8%	34.1%	35.9%	38.9%	49.8%	53.3%	51.5%	48.5%	42.5%
PHM Dec	12.9%	10.8%	21.2%	18.6%	21.4%	26.0%	29.4%	25.1%	25.4%	17.1%
LULU Feb	22.3%	16.2%	33.5%	33.1%	23.0%	35.6%	27.1%	36.6%	42.0%	31.8%
Peer median	20.8%	19.5%	33.8%	33.1%	19.5%	32.0%	36.0%	43.9%	42.0%	41.8%

Debt / equity, FY2016 to FY2025

Total debt / shareholders' equity at the year end.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
LVS Dec	1.55	1.49	2.11	2.41	4.71	7.41	4.12	3.41	4.77	9.93
DRI May	0.23	0.45	0.42	0.39	0.51	0.33	0.41	0.40	0.65	0.92
ABNB Dec	-	-	-	-	0.63	0.42	0.36	0.24	0.24	0.24
ULTA Jan	-	-	-	-	-	-	-	-	-	0.02
CMG Dec	-	-	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00
HLT Dec	1.12	3.91	13.22	n/m	n/m	n/m	n/m	n/m	n/m	n/m
EBAY Dec	0.85	1.24	1.47	2.70	2.18	0.93	1.72	1.32	1.44	1.50
TSCO Dec	0.00	0.11	0.10	0.10	0.08	0.07	0.07	0.07	0.07	0.06
PHM Dec	-	-	-	-	-	0.01	0.01	0.01	0.00	0.00
LULU Feb	-	-	-	0.00	0.00	0.00	0.00	0.00	0.00	-
Peer median	0.54	0.84	0.95	0.10	0.30	0.07	0.07	0.07	0.07	0.06

EPS (diluted), FY2016 to FY2025

Diluted earnings per share, on today's share count after splits.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
LVS Dec	$2.11	$3.55	$3.07	$3.50	−$2.21	−$1.26	$2.40	$1.60	$1.96	$2.35
DRI May	$2.90	$3.80	$4.73	$5.69	−$0.43	$4.77	$7.39	$7.99	$8.51	$8.86
ABNB Dec	-	-	-	-	-	-	-	-	-	-
ULTA Jan	$6.52	$8.96	$10.94	$12.15	$3.11	$17.98	$24.01	$26.03	$25.34	$25.64
CMG Dec	$0.77	$6.17	$6.31	$12.38	$12.52	$22.90	$0.64	$0.89	$1.11	$1.14
HLT Dec	$1.03	$3.32	$2.50	$3.04	−$2.58	$1.46	$4.53	$4.33	$6.14	$6.12
EBAY Dec	$6.35	−$0.95	$2.55	$2.09	$7.89	$20.54	−$2.27	$5.19	$3.94	$4.34
TSCO Dec	$0.65	$0.66	$0.86	$0.93	$1.28	$1.72	$1.94	$2.02	$2.04	$2.06
PHM Dec	$1.75	$1.44	$3.55	$3.66	$5.18	$7.43	$11.01	$11.72	$14.69	$11.12
LULU Feb	$2.21	$1.90	$3.61	$4.93	$4.50	$7.49	$6.68	$12.20	$14.64	$13.26
Peer median	$1.98	$2.61	$3.58	$4.29	$3.80	$7.46	$5.61	$6.59	$7.32	$7.49

Fiscal years are lined up as each company's 10-K names them; the month next to a ticker is when its year ends. Hover a number for the XBRL line items and the filing; click it to open the filing on sec.gov. "n/m" means not meaningful: equity below zero, or a base so close to zero that the ratio says nothing. The peer median leaves out LVS and needs at least three peers with the number. P/E, P/S and P/FCF at each year end appear here once the site has daily prices. What the same companies write about AI, tariffs and more →

Work on LVS in a spreadsheet: Excel workbook (a sheet per section, ten years by column, charts, links to the filings) · CSV. For a Google Sheet that stays up to date, paste =IMPORTDATA("https://tickdelta.com/company/LVS/export.csv") into a cell.