First Time Loading...
M

Mr Price Group Ltd
JSE:MRP

Watchlist Manager
Mr Price Group Ltd
JSE:MRP
Watchlist
Price: 17 709 Zac 1.25% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

36.2B
+11%
Revenue
Growth Rates:
1 Year
+26%
3 Years
+71%
5 Years
+65%
7 Years
+81%
10 Years
+148%
4.9B
-0.2%
Operating Income
Growth Rates:
1 Year
-5%
3 Years
+43%
5 Years
+25%
7 Years
+44%
10 Years
+117%
3B
-4%
Net Income
Growth Rates:
1 Year
-15%
3 Years
+29%
5 Years
+2%
7 Years
+20%
10 Years
+78%

Earnings Waterfall
Mr Price Group Ltd

Revenue
36.2B ZAR
Cost of Revenue
-21.5B ZAR
Gross Profit
14.7B ZAR
Operating Expenses
-9.8B ZAR
Operating Income
4.9B ZAR
Other Expenses
-1.9B ZAR
Net Income
3B ZAR

Income Statement
Mr Price Group Ltd

Rotate your device to view
Income Statement
Currency: ZAR
Sep-2003 Mar-2004 Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Apr-2011 Oct-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Apr-2016 Oct-2016 Apr-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Apr-2021 Oct-2021 Apr-2022 Oct-2022 Apr-2023 Sep-2023
Revenue
Revenue
3 775
N/A
4 034
+7%
3 984
-1%
4 058
+2%
4 474
+10%
5 049
+13%
5 584
+11%
6 155
+10%
6 774
+10%
7 350
+9%
7 981
+9%
8 781
+10%
9 213
+5%
9 668
+5%
10 153
+5%
10 913
+7%
11 441
+5%
12 063
+5%
12 849
+7%
13 664
+6%
14 583
+7%
15 829
+9%
16 937
+7%
18 011
+6%
18 766
+4%
19 923
+6%
20 071
+1%
19 679
-2%
20 259
+3%
21 185
+5%
21 897
+3%
22 334
+2%
22 533
+1%
22 707
+1%
21 138
-7%
22 553
+7%
25 837
+15%
27 865
+8%
28 654
+3%
32 668
+14%
36 236
+11%
Gross Profit
Cost of Revenue
0
0
(1 081)
(2 434)
(2 652)
(2 981)
(3 293)
(3 632)
(3 989)
(4 364)
(4 776)
(5 240)
(5 479)
(5 685)
(5 872)
(6 201)
(6 494)
(6 843)
(7 276)
(7 664)
(8 147)
(8 907)
(9 555)
(10 186)
(10 717)
(11 314)
(11 467)
(11 365)
(11 429)
(11 582)
(11 911)
(12 284)
(12 677)
(12 856)
(11 764)
(12 540)
(14 699)
(15 820)
(16 184)
(19 144)
(21 502)
Gross Profit
0
N/A
0
N/A
687
N/A
1 623
+136%
1 822
+12%
2 068
+14%
2 291
+11%
2 523
+10%
2 784
+10%
2 985
+7%
3 205
+7%
3 541
+10%
3 735
+5%
3 983
+7%
4 280
+7%
4 712
+10%
4 947
+5%
5 220
+6%
5 573
+7%
6 000
+8%
6 436
+7%
6 922
+8%
7 382
+7%
7 825
+6%
8 049
+3%
8 609
+7%
8 604
0%
8 314
-3%
8 830
+6%
9 603
+9%
9 986
+4%
10 050
+1%
9 856
-2%
9 851
0%
9 374
-5%
10 013
+7%
11 138
+11%
12 045
+8%
12 470
+4%
13 524
+8%
14 734
+9%
Operating Income
Operating Expenses
(3 512)
(3 737)
(2 579)
(1 275)
(1 415)
(1 534)
(1 715)
(1 910)
(2 119)
(2 269)
(2 450)
(2 715)
(2 866)
(2 992)
(3 093)
(3 278)
(3 372)
(3 478)
(3 686)
(3 928)
(4 176)
(4 385)
(4 616)
(4 749)
(4 770)
(5 006)
(5 195)
(5 266)
(5 507)
(5 871)
(6 067)
(6 085)
(5 916)
(5 872)
(5 935)
(6 149)
(6 713)
(7 099)
(7 301)
(8 604)
(9 823)
Selling, General & Administrative
0
0
(578)
(1 274)
(1 415)
(1 534)
(1 716)
(1 911)
(2 119)
(2 269)
(2 449)
(2 713)
(2 865)
(2 991)
(3 092)
(3 278)
(3 372)
(3 478)
(3 686)
(3 928)
(4 176)
(4 385)
(4 616)
(4 749)
(4 770)
(5 006)
(5 195)
(5 266)
(5 507)
(5 871)
(6 067)
(6 085)
(5 916)
(5 872)
(5 935)
(6 149)
(6 713)
(7 099)
(7 301)
(8 604)
(9 823)
Other Operating Expenses
(3 512)
(3 737)
(2 001)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
262
N/A
297
+13%
324
+9%
350
+8%
408
+17%
534
+31%
576
+8%
613
+6%
665
+8%
716
+8%
755
+5%
827
+10%
869
+5%
991
+14%
1 188
+20%
1 434
+21%
1 574
+10%
1 742
+11%
1 888
+8%
2 072
+10%
2 260
+9%
2 537
+12%
2 766
+9%
3 076
+11%
3 279
+7%
3 603
+10%
3 409
-5%
3 048
-11%
3 323
+9%
3 732
+12%
3 919
+5%
3 965
+1%
3 940
-1%
3 979
+1%
3 439
-14%
3 864
+12%
4 425
+15%
4 946
+12%
5 169
+5%
4 920
-5%
4 911
0%
Pre-Tax Income
Interest Income Expense
(11)
(1)
3
8
17
31
37
33
29
23
20
26
30
36
45
54
47
44
50
56
65
63
70
87
96
81
69
82
114
160
194
220
31
(200)
(199)
(203)
(264)
(323)
(354)
(517)
(674)
Total Other Income
0
0
0
(22)
(14)
16
23
27
30
31
33
40
39
(164)
(183)
(4)
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
252
N/A
296
+17%
325
+10%
335
+3%
411
+23%
581
+41%
635
+9%
672
+6%
724
+8%
770
+6%
808
+5%
892
+10%
937
+5%
863
-8%
1 050
+22%
1 484
+41%
1 618
+9%
1 786
+10%
1 937
+8%
2 128
+10%
2 325
+9%
2 600
+12%
2 836
+9%
3 163
+12%
3 375
+7%
3 684
+9%
3 478
-6%
3 130
-10%
3 437
+10%
3 892
+13%
4 113
+6%
4 185
+2%
3 971
-5%
3 779
-5%
3 240
-14%
3 661
+13%
4 161
+14%
4 623
+11%
4 815
+4%
4 403
-9%
4 237
-4%
Net Income
Tax Provision
(80)
(90)
(105)
(107)
(134)
(193)
(197)
(194)
(208)
(218)
(246)
(277)
(291)
(190)
(254)
(474)
(525)
(569)
(568)
(591)
(646)
(733)
(798)
(878)
(938)
(1 042)
(985)
(867)
(956)
(1 111)
(1 172)
(1 176)
(1 113)
(1 052)
(904)
(1 005)
(1 127)
(1 276)
(1 316)
(1 177)
(1 137)
Income from Continuing Operations
172
206
220
228
276
386
438
479
515
550
561
615
646
673
796
1 010
1 093
1 217
1 369
1 537
1 679
1 867
2 038
2 285
2 437
2 642
2 493
2 263
2 481
2 781
2 941
3 009
2 858
2 727
2 336
2 656
3 034
3 347
3 499
3 226
3 100
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
4
8
11
3
(3)
0
(1)
0
1
0
0
0
0
0
0
0
0
(111)
(118)
Net Income (Common)
151
N/A
195
+29%
223
+14%
261
+17%
311
+19%
393
+26%
438
+11%
479
+9%
515
+8%
550
+7%
561
+2%
615
+10%
646
+5%
673
+4%
796
+18%
1 010
+27%
1 093
+8%
1 217
+11%
1 369
+12%
1 537
+12%
1 679
+9%
1 868
+11%
2 042
+9%
2 293
+12%
2 448
+7%
2 645
+8%
2 490
-6%
2 263
-9%
2 480
+10%
2 781
+12%
2 922
+5%
2 982
+2%
2 851
-4%
2 704
-5%
2 309
-15%
2 648
+15%
3 030
+14%
3 347
+10%
3 499
+5%
3 115
-11%
2 982
-4%
EPS (Diluted)
0.63
N/A
0.82
+30%
0.93
+13%
0.99
+6%
1.27
+28%
1.59
+25%
1.69
+6%
1.83
+8%
1.92
+5%
2.13
+11%
2.19
+3%
2.41
+10%
2.62
+9%
2.46
-6%
3.02
+23%
3.82
+26%
4.14
+8%
4.6
+11%
5.14
+12%
5.78
+12%
6.35
+10%
7.08
+11%
7.73
+9%
8.63
+12%
9.19
+6%
10.02
+9%
9.46
-6%
8.62
-9%
9.43
+9%
10.52
+12%
11.02
+5%
11.25
+2%
10.82
-4%
10.24
-5%
8.77
-14%
10.05
+15%
11.74
+17%
12.7
+8%
13.59
+7%
11.83
-13%
11.59
-2%

See Also

Summary
MRP intrinsic value, competitors valuation, and company profile.
DCF Valuation
MRP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MRP stock valuation using valuation multiples.
Wall Street Estimates
MRP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MRP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.