Group 1 - The core viewpoint of the report is that due to the continuous increase in market share, the adjusted EBITDA forecasts for Melco International Development for 2025 and 2026 have been raised by 2% to HKD 14.01 billion and HKD 13.45 billion respectively [1] - The current stock price corresponds to a 5x EV/adjusted EBITDA for 2025, indicating a potential upside of 48% compared to the current stock price [1] Group 2 - In Q1 2025, Melco Resorts reported net revenue of USD 1.232 billion, an increase of 11% year-on-year and 3% quarter-on-quarter, recovering to 89% of Q1 2019 levels [2] - The adjusted property EBITDA for Q1 2025 was USD 341 million, up 14% year-on-year and 15% quarter-on-quarter, exceeding Bloomberg's consensus estimate of USD 315 million [2] - The performance is attributed to the increase in market share at City of Dreams and Studio City in Macau [2] Group 3 - Management indicated that the market share in Macau reached 15.7% in April 2025, with high-end mass gaming continuing to drive performance growth [3] - The show "The House of Dancing Water" premiered at City of Dreams on May 7, 2025 [3] - Management expects the reinvestment rate in the Macau gaming industry to stabilize compared to a year ago [3] Group 4 - During the May Day Golden Week in 2025, the betting volume in Macau properties was strong, with a 20% year-on-year increase in mass gaming at City of Dreams, supported by a 30% increase in property foot traffic [4] - The win amount from rated customers in Macau properties increased by 12% year-on-year [4]

Core Viewpoint - CICC maintains its adjusted EBITDA forecast for Wynn Macau (01128) for 2025 and 2026, with the current stock price corresponding to 8.0 times the 2025 EV/EBITDA. The firm maintains an outperform rating and a target price of HKD 6.90, implying a 26% upside from the current stock price [1]. Group 1: Financial Performance - Wynn Macau reported Q1 2025 results with net revenue of USD 866 million, a year-on-year decline of 13% and a quarter-on-quarter decline of 7%, recovering to 69% of Q1 2019 levels [2]. - Adjusted property EBITDA for Q1 2025 was USD 252 million, down 26% year-on-year and 14% quarter-on-quarter, recovering to 65% of Q1 2019 levels, and falling short of Bloomberg's consensus estimate of USD 274 million [2]. Group 2: Management Insights - Management indicated that tariff policies may impact and delay capital expenditure plans for U.S. operations, but expect no effect on capital and operational expenditures in Macau [3]. - In April 2025, the mid-market betting volume remained stable compared to the same period in 2024, with direct VIP turnover showing year-on-year growth [3]. - The management emphasized that high-end mid-market business is the core development area for the Macau gaming industry, despite a highly competitive marketing rebate environment [3]. - The Wynn Palace's culinary landmark "Fleur" officially opened in May 2025, and the average fixed operating cost for Q1 2025 was USD 2.64 million, expected to maintain this level throughout the year [3]. - During the May Day Golden Week in 2025, mid-market betting volume increased compared to the same period in 2024, with hotel occupancy reaching 100% [3].