Create Free Account

By creating account you will get access to hot stocks & personalised emails

Mercury NZ Ltd

Utilities AU MCY

5.99AUD
-0.01(0.17%)

Last update at 2024-05-20T03:34:00Z

Day Range

5.846.00
LowHigh

52 Week Range

5.036.65
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax 142.00M 510.00M 173.00M 248.00M 430.00M
Minority interest - - - - -
Net income 103.00M 469.00M 141.00M 207.00M 357.00M
Selling general administrative 148.00M 94.00M 83.00M 82.00M 86.00M
Selling and marketing expenses - - - - -
Gross profit 1176.00M 793.00M 658.00M 696.00M 694.00M
Reconciled depreciation 344.00M 292.00M 221.00M 214.00M 204.00M
Ebit 298.00M 571.00M 226.00M 300.00M 506.00M
Ebitda 642.00M 863.00M 447.00M 514.00M 710.00M
Depreciation and amortization 344.00M 292.00M 221.00M 214.00M 204.00M
Non operating income net other - - - - -
Operating income 486.00M 293.00M 242.00M 283.00M 506.00M
Other operating expenses 2488.00M 1616.00M 1827.00M 1463.00M 1699.00M
Interest expense 103.00M 61.00M 53.00M 52.00M 76.00M
Tax provision 39.00M 41.00M 32.00M 41.00M 73.00M
Interest income 3.00M 2.00M 45.00M 54.00M 75.00M
Net interest income -100.00000M -62.00000M -42.00000M -51.00000M -73.00000M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 39.00M 41.00M 32.00M 41.00M 73.00M
Total revenue 2730.00M 2122.00M 2006.00M 1734.00M 1957.00M
Total operating expenses 690.00M 570.00M 455.00M 450.00M 436.00M
Cost of revenue 1554.00M 1329.00M 1348.00M 1038.00M 1263.00M
Total other income expense net -244.00000M 350.00M 15.00M 56.00M -76.00000M
Discontinued operations - - - - -
Net income from continuing ops 103.00M 469.00M 141.00M 207.00M 357.00M
Net income applicable to common shares 103.00M 469.00M 141.00M 207.00M 357.00M
Preferred stock and other adjustments - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Total assets 9419.00M 9660.00M 7978.00M 6885.00M 6484.00M
Intangible assets 138.00M 123.00M 107.00M 78.00M 85.00M
Earning assets - - - - -
Other current assets 32.00M 20.00M 2.00M 2.00M 3.00M
Total liab 4570.00M 4908.00M 3792.00M 3146.00M 2947.00M
Total stockholder equity 4849.00M 4752.00M 4186.00M 3739.00M 3537.00M
Deferred long term liab - - - - -
Other current liab 233.00M 306.00M 268.00M 149.00M 64.00M
Common stock 378.00M 378.00M 278.00M 277.00M 277.00M
Capital stock 378.00M 378.00M 278.00M 277.00M 277.00M
Retained earnings 350.00M 516.00M 214.00M 292.00M 300.00M
Other liab 2095.00M 2131.00M 1634.00M 1325.00M 1343.00M
Good will - - - - -
Other assets 263.00M 405.00M 126.00M 92.00M 111.00M
Cash 75.00M 65.00M 163.00M 79.00M 94.00M
Cash and equivalents - - - - -
Total current liabilities 952.00M 1267.00M 1057.00M 875.00M 821.00M
Current deferred revenue - - - - -
Net debt 1823.00M 1891.00M 1328.00M 1212.00M 1139.00M
Short term debt 375.00M 561.00M 471.00M 446.00M 541.00M
Short long term debt 375.00M 561.00M 471.00M 446.00M 541.00M
Short long term debt total 1898.00M 1956.00M 1491.00M 1291.00M 1233.00M
Other stockholder equity -728.00000M -894.00000M -592.00000M -664.00000M 2960.00M
Property plant equipment 8099.00M 8080.00M 6828.00M 5898.00M 5528.00M
Total current assets 839.00M 996.00M 875.00M 473.00M 426.00M
Long term investments 80.00M 73.00M 91.00M 334.00M 316.00M
Net tangible assets 4711.00M 4670.00M 4139.00M 3684.00M 3475.00M
Short term investments 11.00M 32.00M 17.00M 59.00M -
Net receivables 412.00M 468.00M 308.00M 233.00M 247.00M
Long term debt 1523.00M 1395.00M 1020.00M 845.00M 692.00M
Inventory 91.00M 94.00M 24.00M 22.00M 23.00M
Accounts payable 344.00M 400.00M 318.00M 280.00M 216.00M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 4121.00M 3858.00M 3694.00M 3170.00M 2960.00M
Additional paid in capital - - - - -
Common stock total equity - - - 277.00M 277.00M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - -100.00000M -101.00000M -101.00000M
Accumulated amortization - - - - -
Non currrent assets other 19.00M 14.00M -6977.00000M -6312.00000M 129.00M
Deferred long term asset charges - - - - -
Non current assets total 8580.00M 8664.00M 7103.00M 6412.00M 6058.00M
Capital lease obligations - - - - -
Long term debt total - - 1020.00M 845.00M 692.00M
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -271.00000M 10.00M 41.00M 4.00M -50.00000M
Change to liabilities -23.00000M 11.00M 42.00M -31.00000M -17.00000M
Total cashflows from investing activities -271.00000M -534.00000M -296.00000M -198.00000M 63.00M
Net borrowings -44.00000M 223.00M 263.00M 41.00M -127.00000M
Total cash from financing activities -297.00000M 84.00M 42.00M -173.00000M -335.00000M
Change to operating activities - - - - -
Net income 103.00M 469.00M 141.00M 209.00M 357.00M
Change in cash 10.00M -98.00000M 84.00M -15.00000M 89.00M
Begin period cash flow 65.00M 163.00M 79.00M 94.00M 5.00M
End period cash flow 75.00M 65.00M 163.00M 79.00M 94.00M
Total cash from operating activities 578.00M 352.00M 338.00M 352.00M 326.00M
Issuance of capital stock - - - - -
Depreciation 317.00M 273.00M 204.00M 188.00M 204.00M
Other cashflows from investing activities 37.00M 91.00M -70.00000M 21.00M -35.00000M
Dividends paid 258.00M 232.00M 221.00M 214.00M 208.00M
Change to inventory 3.00M -67.00000M -2.00000M 1.00M 4.00M
Change to account receivables -106.00000M -141.00000M -32.00000M -15.00000M -26.00000M
Sale purchase of stock 5.00M 93.00M 93.00M - -
Other cashflows from financing activities -9.00000M -6.00000M 541.00M 371.00M 39.00M
Change to netincome 227.00M -226.00000M -226.00000M -34.00000M -194.00000M
Capital expenditures 297.00M 114.00M 308.00M 223.00M 122.00M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -103.00000M -208.00000M -34.00000M -14.00000M 1.00M
Stock based compensation 0.68M 0.56M 0.71M 0.38M -
Other non cash items 158.00M -390.00000M -7.00000M -45.00000M -561.00000M
Free cash flow 281.00M 238.00M 30.00M 129.00M -122.00000M

Fundamentals

  • Previous Close 6.00
  • Market Cap8364.36M
  • Volume2740
  • P/E Ratio200.00
  • Dividend Yield3.44%
  • EBITDA732.00M
  • Revenue TTM3035.00M
  • Revenue Per Share TTM2.19
  • Gross Profit TTM 830.00M
  • Diluted EPS TTM0.03

Peer Comparison

Sector: Utilities Industry: Utilities - Renewable

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
MCY
Mercury NZ Ltd		 -0.01 0.17% 5.99 200.00 37.74 2.78 1.90 3.76 17.41
MEZ
Meridian Energy Ltd		 -0.04 0.70% 5.66 186.33 34.48 3.50 2.56 3.88 29.92
IFT
Infratil Ltd		 0.21 2.11% 10.15 25.10 14.56 3.52 1.44 10.02 13.26
CEN
Contact Energy Ltd		 0.01 0.12% 8.17 24.03 24.10 2.53 2.36 3.54 16.71
GNX
Genex Power Ltd		 0.005 1.89% 0.27 - 175.44 18.38 1.92 42.99 1281.71

Reports Covered

Stock Research & News

View All

Profile

Mercury NZ Limited, together with its subsidiaries, engages in the production, trading, and sale of electricity and related activities in New Zealand. The company operates through Generation/Wholesale, Retail, and Other segments. It operates 9 hydro generation stations on the Waikato River; 6 wind plants; and 5 geothermal generation stations in the central North Island. The company sells electricity to residential, commercial, industrial, and spot market customers under the GLOBUG, Trustpower, and Mercury brands. It also provides piped natural gas; broadband and telecommunication; mobile services; and other products. The company was formerly known as Mighty River Power Limited and changed its name to Mercury NZ Limited in July 2016. The company was incorporated in 1998 and is based in Auckland, New Zealand.

Mercury NZ Ltd

The Mercury Building, Auckland, New Zealand, 1023

Key Executives

Name Title Year Born
Mr. Vincent John James Hawksworth C.ENG, MBA, MIMinE Chief Exec. Officer 1959
Mr. William Meek BCom (Hons) Chief Financial Officer NA
Mr. Tim Thompson Head of Treasury & Investor Relations NA
Mr. Howard Thomas Company Sec. & Gen. Counsel NA
Ms. Shannon Goldstone Head of Communications NA
Ms. Julia Evelyn Jack Chief Marketing Officer NA
Ms. Marlene Strawson BSocSc, MMgt (HR) Gen. Mang. of People & Performance NA
Ms. Lucy Drummond Gen. Mang. of Sustainability NA
Dennis Radich Mang. of Generation Devel. NA
Mr. Vincent John James Hawksworth C.ENG, MBA, MIMinE Chief Executive Officer 1959

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).

Our Company

Useful Links

Contact Us

Market Research

Our Company

Useful Links

Contact Us

Disclaimer

The information given by Kalkine Pty Ltd ABN34 154 808 312 (Australian Financial Services License Number 425376) on this website is general information or advice only.

It does not take into account any of your personal objectives, circumstances or needs. Choosing an investment is an important decision. If you do not feel confident making a decision based on the recommendations Kalkine has made in our reports, you should consider obtaining personal advice from an authorised adviser.

There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. Terms & Conditions have been provided for our services, please go through them and also read our Financial Services Guide.

Our website may contain information on past performance of particular investments. Past performance is not an indicator of future performance. Hypothetical returns may not reflect actual performance. Any displays of potential investment opportunities are for sample purposes only and may not actually be available to investors.

The information on the website does not constitute an offer to sell securities or a solicitation of an offer to buy securities. Our reports contain general recommendations to invest in securities.

Copyright 2024 Krish Capital Pty. Ltd. All rights reserved. No part of this website, or its content, may be reproduced in any form without our prior consent.