First Time Loading...
M

Mayr Melnhof Karton AG
OTC:MNHFF

Watchlist Manager
Mayr Melnhof Karton AG
OTC:MNHFF
Watchlist
Price: 127.13 USD Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

4.2B
-6%
Revenue
Growth Rates:
1 Year
-11%
3 Years
+65%
5 Years
+78%
7 Years
+83%
10 Years
+108%
194.6m
-11%
Operating Income
Growth Rates:
1 Year
-63%
3 Years
-16%
5 Years
-10%
7 Years
-9%
10 Years
+18%
87.2m
-27%
Net Income
Growth Rates:
1 Year
-75%
3 Years
-46%
5 Years
-47%
7 Years
-43%
10 Years
-29%

Earnings Waterfall
Mayr Melnhof Karton AG

Revenue
4.2B EUR
Cost of Revenue
-2.3B EUR
Gross Profit
1.9B EUR
Operating Expenses
-1.7B EUR
Operating Income
194.6m EUR
Other Expenses
-107.4m EUR
Net Income
87.2m EUR

Income Statement
Mayr Melnhof Karton AG

Rotate your device to view
Income Statement
Currency: EUR
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
2 000
N/A
2 027
+1%
2 051
+1%
2 073
+1%
2 087
+1%
2 097
+0%
2 124
+1%
2 134
+0%
2 182
+2%
2 224
+2%
2 254
+1%
2 278
+1%
2 273
0%
2 281
+0%
2 281
0%
2 308
+1%
2 337
+1%
2 345
+0%
2 357
+1%
2 351
0%
2 338
-1%
2 388
+2%
2 443
+2%
2 499
+2%
2 544
+2%
2 548
+0%
2 535
-1%
2 524
0%
2 528
+0%
2 523
0%
2 552
+1%
2 732
+7%
3 070
+12%
3 489
+14%
3 999
+15%
4 413
+10%
4 682
+6%
4 744
+1%
4 645
-2%
4 428
-5%
4 164
-6%
Gross Profit
Cost of Revenue
(1 563)
(1 574)
(1 590)
(1 604)
(1 617)
(1 621)
(1 640)
(1 640)
(1 680)
(1 713)
(1 733)
(1 762)
(1 745)
(1 759)
(1 761)
(1 780)
(1 804)
(1 804)
(1 807)
(1 798)
(1 790)
(1 829)
(1 861)
(1 894)
(1 918)
(1 901)
(1 882)
(1 895)
(1 914)
(1 904)
(1 978)
(2 134)
(2 414)
(2 735)
(3 038)
(3 298)
(3 534)
(3 641)
(3 401)
(3 037)
(2 299)
Gross Profit
437
N/A
453
+4%
460
+2%
470
+2%
471
+0%
476
+1%
484
+2%
495
+2%
501
+1%
511
+2%
522
+2%
516
-1%
528
+2%
522
-1%
519
-1%
528
+2%
533
+1%
541
+1%
550
+2%
553
+1%
548
-1%
559
+2%
581
+4%
605
+4%
627
+4%
647
+3%
654
+1%
629
-4%
615
-2%
619
+1%
574
-7%
598
+4%
656
+10%
753
+15%
961
+28%
1 115
+16%
1 148
+3%
1 103
-4%
1 244
+13%
1 391
+12%
1 865
+34%
Operating Income
Operating Expenses
(271)
(280)
(284)
(298)
(292)
(291)
(295)
(296)
(307)
(307)
(307)
(311)
(315)
(314)
(315)
(316)
(325)
(319)
(323)
(325)
(331)
(342)
(354)
(364)
(372)
(384)
(379)
(400)
(384)
(391)
(373)
(359)
(396)
(434)
(498)
(570)
(618)
(642)
(915)
(1 173)
(1 671)
Selling, General & Administrative
(289)
(298)
(303)
(307)
(305)
(306)
(309)
(311)
(318)
(323)
(327)
(329)
(326)
(326)
(325)
(327)
(335)
(337)
(341)
(343)
(343)
(354)
(366)
(376)
(383)
(398)
(396)
(397)
(403)
(388)
(394)
(438)
(471)
(526)
(592)
(619)
(673)
(699)
(740)
(774)
(1 428)
Depreciation & Amortization
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
(55)
(113)
(221)
Other Operating Expenses
18
18
20
10
13
15
14
15
12
17
19
19
11
12
11
11
10
18
17
18
12
12
12
11
11
14
17
(3)
19
(3)
21
80
75
92
94
49
56
57
(120)
(286)
(21)
Operating Income
165
N/A
173
+5%
177
+2%
172
-3%
179
+4%
185
+4%
188
+2%
198
+5%
194
-2%
204
+5%
214
+5%
206
-4%
213
+4%
209
-2%
205
-2%
212
+4%
208
-2%
222
+6%
227
+3%
228
+0%
217
-5%
217
+0%
227
+4%
240
+6%
255
+6%
263
+3%
275
+5%
229
-17%
231
+1%
228
-1%
201
-12%
239
+19%
260
+9%
320
+23%
462
+45%
545
+18%
531
-3%
461
-13%
329
-29%
218
-34%
195
-11%
Pre-Tax Income
Interest Income Expense
(3)
(3)
(3)
(4)
(5)
(4)
(4)
(4)
(6)
(4)
(3)
(3)
(1)
(3)
(3)
(4)
(6)
(5)
(5)
(5)
4
(5)
(6)
(6)
(0)
(7)
(7)
(6)
(7)
(8)
(13)
(17)
(19)
(24)
(25)
(26)
(35)
(47)
(51)
(58)
(52)
Non-Reccuring Items
0
0
0
0
2
0
0
0
6
0
0
0
1
0
0
0
7
0
0
0
0
0
0
0
1
0
(21)
0
1
0
0
0
9
0
0
0
(20)
0
0
0
7
Total Other Income
(7)
(7)
(8)
(3)
(5)
(5)
(5)
(7)
(4)
(4)
(2)
(3)
(3)
(1)
(4)
(4)
(4)
(5)
(2)
(1)
(3)
8
8
9
(4)
0
(1)
(5)
(2)
(3)
(1)
1
(6)
(6)
(6)
(19)
(9)
(2)
(4)
9
(12)
Pre-Tax Income
156
N/A
164
+5%
166
+1%
166
N/A
171
+3%
175
+3%
179
+2%
186
+4%
191
+2%
196
+3%
209
+6%
200
-4%
209
+5%
205
-2%
197
-4%
205
+4%
205
+0%
212
+3%
220
+4%
222
+1%
218
-2%
220
+1%
229
+4%
243
+6%
251
+3%
256
+2%
246
-4%
218
-12%
222
+2%
218
-2%
187
-14%
224
+19%
245
+9%
290
+18%
432
+49%
499
+16%
467
-6%
412
-12%
274
-34%
169
-38%
137
-19%
Net Income
Tax Provision
(33)
(35)
(36)
(38)
(39)
(40)
(41)
(44)
(48)
(50)
(53)
(50)
(56)
(54)
(53)
(54)
(50)
(52)
(54)
(55)
(54)
(54)
(56)
(59)
(61)
(64)
(63)
(57)
(60)
(57)
(48)
(49)
(54)
(63)
(97)
(122)
(122)
(112)
(71)
(48)
(48)
Income from Continuing Operations
123
128
129
128
132
135
138
142
142
146
155
150
153
151
145
151
155
160
167
168
164
166
173
184
190
192
183
160
162
161
140
174
191
226
334
377
345
301
203
121
89
Income to Minority Interest
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
0
0
0
(0)
(1)
(1)
(0)
(0)
(1)
(1)
(1)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(1)
(2)
(2)
(1)
(2)
Net Income (Common)
122
N/A
127
+4%
129
+1%
127
-1%
131
+3%
134
+3%
137
+2%
141
+3%
142
+0%
145
+3%
155
+7%
150
-4%
153
+3%
151
-2%
145
-4%
151
+4%
155
+2%
159
+3%
166
+4%
168
+1%
164
-2%
166
+1%
172
+4%
184
+7%
190
+3%
191
+1%
182
-5%
160
-13%
161
+1%
160
-1%
138
-14%
173
+25%
189
+9%
225
+19%
333
+48%
375
+13%
344
-8%
299
-13%
201
-33%
120
-40%
87
-27%
EPS (Diluted)
6.13
N/A
6.33
+3%
6.43
+2%
6.38
-1%
6.54
+3%
6.73
+3%
6.8
+1%
7.05
+4%
7.08
+0%
7.27
+3%
7.76
+7%
7.48
-4%
7.67
+3%
7.55
-2%
7.25
-4%
7.56
+4%
7.73
+2%
7.97
+3%
8.31
+4%
8.38
+1%
8.18
-2%
8.28
+1%
8.61
+4%
9.18
+7%
9.49
+3%
9.57
+1%
9.12
-5%
7.98
-13%
8.06
+1%
7.99
-1%
6.91
-14%
8.65
+25%
9.46
+9%
11.23
+19%
16.63
+48%
18.76
+13%
17.19
-8%
14.96
-13%
10.06
-33%
6.01
-40%
4.36
-27%

See Also

Summary
MNHFF intrinsic value, competitors valuation, and company profile.
DCF Valuation
MNHFF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MNHFF stock valuation using valuation multiples.
Wall Street Estimates
MNHFF 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
MNHFF 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 133,400+ 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.