BRSL vs MTN
Brightstar Lottery PLC and Vail Resorts Inc., side by side — 10 fiscal years reported in USD, drawn from SEC filings.
Most recent reported year
| Metric | BRSL | MTN |
|---|---|---|
| Revenue | $2.5B | $3.0B |
| Net income | $147.0M | $280.0M |
| Gross margin | · | · |
| Net margin | 11.4% | 10.1% |
| Return on equity | 11.6% | 49.4% |
| Diluted EPS | $0.74 | $7.53 |
| Dividend / share | · | $8.88 |
| Payout ratio | 523.8% | 117.2% |
| Free cash flow | $-415.0M | $319.7M |
| Equity | $875.0M | $424.5M |
| Net debt / equity | 3.12× | 6.49× |
| Current ratio | 0.76× | 0.63× |
| Revenue CAGR 5y | −4.2% | 8.6% |
| Profit CAGR 5y | · | 23.2% |
MTN bills 1.2× the revenue of BRSL, and BRSL keeps more of each dollar of revenue as profit (11.4% against 10.1%).
The stronger figure of the pair is set in bold. That is arithmetic, not a recommendation — this page does not pick a winner. "·" marks a figure not available in our data.
10 years side by side
| Fiscal year | BRSL | MTN |
|---|---|---|
| FY2025 | $2.5B | $3.0B |
| FY2024 | $2.5B | $2.9B |
| FY2023 | $2.5B | $2.9B |
| FY2022 | $2.6B | $2.5B |
| FY2021 | $4.1B | $1.9B |
| FY2020 | $3.1B | $2.0B |
| FY2019 | $4.0B | $2.3B |
| FY2018 | $4.0B | $2.0B |
| FY2017 | $4.9B | $1.9B |
| FY2016 | $5.2B | $1.6B |
Bottom line
| Fiscal year | BRSL | MTN |
|---|---|---|
| FY2025 | $147.0M | $280.0M |
| FY2024 | $348.0M | $231.1M |
| FY2023 | $156.0M | $265.8M |
| FY2022 | $275.0M | $347.9M |
| FY2021 | $482.0M | $127.8M |
| FY2020 | $-898.0M | $98.8M |
| FY2019 | $-19.0M | $301.2M |
| FY2018 | $-21.4M | $379.9M |
| FY2017 | $-1.1B | $210.6M |
| FY2016 | $211.3M | $149.8M |
13 fiscal years
| Fiscal year | Difference | Ahead |
|---|---|---|
| FY2025 | −$453,347,000 | MTN |
| FY2024 | −$373,191,000 | MTN |
| FY2023 | −$360,364,000 | MTN |
| FY2022 | +$71,088,000 | BRSL |
| FY2021 | +$2,179,290,000 | BRSL |
| FY2020 | +$1,151,296,000 | BRSL |
| FY2019 | +$1,760,425,000 | BRSL |
| FY2018 | +$1,969,319,000 | BRSL |
| FY2017 | +$3,031,741,000 | BRSL |
| FY2016 | +$3,552,610,000 | BRSL |
| FY2015 | +$3,289,132,000 | BRSL |
| FY2014 | +$2,557,665,000 | BRSL |
| FY2013 | +$2,708,837,000 | BRSL |
The higher-revenue side has changed between BRSL and MTN over this period. The gap has narrowed since the earliest year compared.
13 of 17 comparable fiscal years — a year missing data on either side is not counted.
13 fiscal years
| Fiscal year | Difference | Ahead |
|---|---|---|
| FY2025 | +1.4 pp | BRSL |
| FY2024 | +11.7 pp | BRSL |
| FY2023 | +2.4 pp | BRSL |
| FY2022 | +1.4 pp | BRSL |
| FY2021 | +9.9 pp | BRSL |
| FY2020 | −32.5 pp | MTN |
| FY2019 | −11.5 pp | MTN |
| FY2018 | −17.1 pp | MTN |
| FY2017 | −31.3 pp | MTN |
| FY2016 | −4.2 pp | MTN |
| FY2015 | −9.4 pp | MTN |
| FY2014 | +0.4 pp | BRSL |
| FY2013 | +2.7 pp | BRSL |
The higher net margin has changed hands between BRSL and MTN over this period.
13 of 17 comparable fiscal years — a year missing data on either side is not counted.
Standard deviation, each side
BRSL's net margin has been more volatile than MTN's over the 13 comparable fiscal years — 13.0 percentage points of standard deviation against 4.7.
13 of 17 comparable fiscal years — a year missing data on either side is not counted.
Year by year
The lead in net margin changed hands between BRSL and MTN over these 13 fiscal years — BRSL led in 7 and MTN in 6.
13 of 17 comparable fiscal years — a year missing data on either side is not counted.
Standard deviation, each side
BRSL's return on equity has been more volatile than MTN's over the 12 comparable fiscal years — 29.8 percentage points of standard deviation against 11.3.
12 of 17 comparable fiscal years — a year missing data on either side is not counted.
Year by year
The lead in return on equity changed hands between BRSL and MTN over these 12 fiscal years — BRSL led in 1 and MTN in 11.
12 of 17 comparable fiscal years — a year missing data on either side is not counted.