Merlin Entertainments operates various attractions and theme parks, focusing on creating visitor experiences through owned and partner brands like SEA LIFE and LEGOLAND.

Merlin Entertainments

Scruffy Dog Creative Group is a creative services company specializing in experience design, creative build, realization, and project management for theme park resorts, attractions, brand activation events, stage, TV, and film.

Scruffy Dog Creative Group

SeaWorld Entertainment, Inc., together with its subsidiaries, operates as a theme park and entertainment company in the United States. The company operates SeaWorld theme parks in Orlando, Florida; San Antonio, Texas; and San Diego, California, as well as Busch Gardens theme parks in Tampa, Florida, and Williamsburg, Virginia. It also operates water park attractions in Orlando, Florida; San Antonio, Texas; San Diego, California; Chula Vista, California; Tampa, Florida; and Williamsburg, Virginia. In addition, the company operates a reservations-only theme park in Orlando, Florida and a park in Langhorne, Pennsylvania. It operates a portfolio of twelve theme parks under the SeaWorld, Busch Gardens, Aquatica, Discovery Cove, Water Country USA, Adventure Island, and Sesame Place brands. The company was formerly known as SW Holdco, Inc. and changed its name to SeaWorld Entertainment, Inc. in December 2012. SeaWorld Entertainment, Inc. was founded in 1959 and is headquartered in Orlando, Florida.

SeaWorld Entertainment, Inc.

LEGOLAND® Malaysia is a theme park that offers attractions and activities based on the popular LEGO® brand. It features rides, shows, and interactive experiences for families and children, self-described as a place where awesome awaits.

Metric
Company Name	Merlin Entertainments	Scruffy Dog Creative Group	SeaWorld Entertainment, Inc.	LEGOLAND® Malaysia
Symbol			SEAS
MSH ID	BIZ:MERLINENTERTAINMENTS	COM:SCRUFFYDOGLTD	COM:SEAWORLDENTERTAINMENT	MY:COM:LEGOLAND
Market	PRIVATE	PRIVATE	STOCKS	PRIVATE
Sector	Consumer Services	Commercial & Professional Services	Consumer Cyclical	Consumer Services
Industry	Entertainment	Creative Services	Leisure	Entertainment
Country	GB	GB	US	MY
Stage
Employee Count			3.20K
Website	merlinentertainments.biz	scruffydogltd.com	seaworldentertainment.com	legoland.com.my
LinkedIn
Founders

Metric
Market Cap		3.22B
Enterprise Value
Monthly Web Traffic	760	53.57K
Web Traffic Growth	1.44	0.21
Valuation
Raised Capital

Metric
Revenue			1.73B
Revenue (LTM)
Revenue (NTM)
Gross Profit			1.59B
EBITDA			614.80M
Operating Income			459.75M
Net Income			234.20M
EPS			3.66
Diluted EPS			3.63
Revenue 2022
Revenue 2023
Revenue 2024
Revenue 2025
Revenue 2026

Metric
Revenue Growth (LTM)
Revenue Growth (NTM)
Gross Profit Growth (LTM)
EBITDA Growth (LTM)
Net Income Growth (LTM)
14-Day Growth Score
28-Day Growth Score
90-Day Growth Score
365-Day Growth Score

Metric
Gross Profit Margin			0.92
Operating Profit Margin			0.27
EBITDA Margin			0.36
Net Profit Margin			0.14
Return on Equity			-0.72
Return on Assets			0.09
Return on Capital Employed			0.21

BIZ:MERLINENTERTAINMENTS

Merlin Entertainments

Company Overview

Market Metrics

Financial Performance

Growth Metrics

Profitability Ratios

Valuation Multiples

Operational Metrics

Cash Flow Metrics

Balance Sheet Metrics

Efficiency Metrics

Metric
P/E Ratio			12.40
P/B Ratio			-11.94
Revenue Multiple (LTM)
Revenue Multiple (NTM)
EBITDA Multiple (LTM)
EBITDA Multiple (NTM)
Price to Sales Ratio			1.86
EV Multiple			2.02

Metric
Days Sales Outstanding			16.92
Days Payables Outstanding
Days Inventory Outstanding			136.46
Operating Cycle			152.07
Cash Conversion Cycle			-293.07
Asset Turnover			0.66

Metric
Operating Cash Flow			504.92M
Free Cash Flow			200.08M
Cash Flow to Debt			0.23
Operating Cash Flow/Sales			0.29
Free Cash Flow Yield			0.04

Metric
Cash & Equivalents			246.92M
Accounts Receivable			-4.53M
Inventory			49.24M
Goodwill			66.28M
Debt to Capitalization			1.10
Debt to Assets			0.86
Current Ratio			0.92
Quick Ratio			0.78

Metric
Rule of 40 (LTM)
Rule of 40 (NTM)
Stock Comp to Revenue			0.01
R&D to Revenue
SG&A to Revenue