M

Minor International PCL
OTC:MNILY

Watchlist Manager
Minor International PCL
OTC:MNILY
Watchlist
Price: 17.5 USD
Market Cap: 4B USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+45%
5Y
+113%
10Y
+294%
Operating Income
+
3Y
+163%
5Y
-
10Y
+329%
Net Income
+
3Y
-
5Y
-
10Y
+53%

Earnings Waterfall
Minor International PCL

Revenue
158.5B THB
Cost of Revenue
-90B THB
Gross Profit
68.5B THB
Operating Expenses
-47.4B THB
Operating Income
21.1B THB
Other Expenses
-13.1B THB
Net Income
8B THB

Income Statement
Minor International PCL

Rotate your device to view
Income Statement
Currency: THB
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
179
194
208
218
227
213
201
217
217
228
239
222
218
234
245
264
280
280
278
270
262
264
267
284
315
333
349
350
378
401
408
441
429
420
443
456
458
486
585
720
879
1 020
1 084
1 098
1 085
1 091
1 072
1 046
1 027
994
1 035
1 101
1 145
1 219
1 247
1 244
1 301
1 390
1 449
1 535
1 606
1 603
1 680
1 711
1 757
1 776
1 806
2 070
2 869
3 478
4 054
4 311
4 081
4 858
5 701
7 084
7 452
7 639
8 728
8 689
8 986
9 047
8 202
8 197
9 003
9 380
10 113
10 726
11 257
11 670
11 850
12 150
11 755
11 312
0
0
Revenue
2 004
N/A
2 232
+11%
2 360
+6%
2 416
+2%
2 595
+7%
2 635
+2%
2 556
-3%
3 456
+35%
4 407
+28%
5 584
+27%
6 837
+22%
7 248
+6%
7 944
+10%
8 593
+8%
9 125
+6%
9 742
+7%
10 045
+3%
10 520
+5%
10 973
+4%
11 249
+3%
11 716
+4%
12 219
+4%
12 523
+2%
12 992
+4%
13 538
+4%
14 168
+5%
14 807
+5%
15 623
+6%
15 814
+1%
15 747
0%
15 643
-1%
15 561
-1%
16 460
+6%
17 455
+6%
17 768
+2%
17 962
+1%
18 140
+1%
19 462
+7%
21 457
+10%
24 045
+12%
26 137
+9%
28 126
+8%
29 537
+5%
30 261
+2%
31 310
+3%
31 883
+2%
32 504
+2%
33 521
+3%
34 669
+3%
35 759
+3%
36 449
+2%
36 688
+1%
37 228
+1%
38 050
+2%
38 842
+2%
40 186
+3%
42 345
+5%
44 657
+5%
47 317
+6%
50 360
+6%
51 152
+2%
52 673
+3%
53 172
+1%
53 796
+1%
55 001
+2%
55 694
+1%
56 933
+2%
58 268
+2%
74 938
+29%
87 395
+17%
104 365
+19%
118 064
+13%
119 023
+1%
113 070
-5%
88 800
-21%
74 516
-16%
55 954
-25%
46 159
-18%
53 366
+16%
58 340
+9%
69 481
+19%
77 122
+11%
94 903
+23%
109 387
+15%
119 929
+10%
132 130
+10%
140 414
+6%
145 388
+4%
149 340
+3%
153 973
+3%
157 949
+3%
159 670
+1%
161 352
+1%
160 397
-1%
158 766
-1%
158 503
0%
Gross Profit
Cost of Revenue
(625)
(681)
(738)
(770)
(820)
(846)
(816)
(1 130)
(1 500)
(1 921)
(2 388)
(2 524)
(2 725)
(2 908)
(3 055)
(3 227)
(3 342)
(3 509)
(3 694)
(3 862)
(4 085)
(4 266)
(4 358)
(4 426)
(4 558)
(4 951)
(5 354)
(5 903)
(5 293)
(6 043)
(6 007)
(6 128)
(6 613)
(7 130)
(7 388)
(7 491)
(7 704)
(8 362)
(9 291)
(10 466)
(11 267)
(11 931)
(12 586)
(12 984)
(13 790)
(13 907)
(14 047)
(14 324)
(14 549)
(14 808)
(15 066)
(15 227)
(15 321)
(15 733)
(16 081)
(16 632)
(17 781)
(18 888)
(20 035)
(21 209)
(21 761)
(22 292)
(22 408)
(22 446)
(22 646)
(23 195)
(23 885)
(24 600)
(32 767)
(41 880)
(52 272)
(62 027)
(65 194)
(64 132)
(55 732)
(52 545)
(47 254)
(42 766)
(45 394)
(45 325)
(47 417)
(50 952)
(57 432)
(62 856)
(67 753)
(73 277)
(77 041)
(79 490)
(82 728)
(85 065)
(88 087)
(89 967)
(90 703)
(90 314)
(89 624)
(89 959)
Gross Profit
1 379
N/A
1 550
+12%
1 622
+5%
1 646
+1%
1 775
+8%
1 789
+1%
1 740
-3%
2 326
+34%
2 907
+25%
3 663
+26%
4 449
+21%
4 724
+6%
5 219
+10%
5 686
+9%
6 070
+7%
6 515
+7%
6 702
+3%
7 010
+5%
7 279
+4%
7 388
+1%
7 631
+3%
7 954
+4%
8 166
+3%
8 566
+5%
8 980
+5%
9 217
+3%
9 453
+3%
9 720
+3%
10 521
+8%
9 705
-8%
9 637
-1%
9 434
-2%
9 847
+4%
10 324
+5%
10 379
+1%
10 470
+1%
10 436
0%
11 101
+6%
12 167
+10%
13 579
+12%
14 869
+9%
16 194
+9%
16 951
+5%
17 278
+2%
17 520
+1%
17 979
+3%
18 459
+3%
19 198
+4%
20 120
+5%
20 950
+4%
21 382
+2%
21 460
+0%
21 907
+2%
22 316
+2%
22 760
+2%
23 554
+3%
24 564
+4%
25 770
+5%
27 283
+6%
29 151
+7%
29 390
+1%
30 380
+3%
30 762
+1%
31 350
+2%
32 355
+3%
32 499
+0%
33 049
+2%
33 667
+2%
42 171
+25%
45 515
+8%
52 092
+14%
56 036
+8%
53 829
-4%
48 938
-9%
33 068
-32%
21 972
-34%
8 700
-60%
3 393
-61%
7 972
+135%
13 015
+63%
22 064
+70%
26 170
+19%
37 471
+43%
46 531
+24%
52 175
+12%
58 852
+13%
63 373
+8%
65 899
+4%
66 612
+1%
68 908
+3%
69 862
+1%
69 704
0%
70 649
+1%
70 083
-1%
69 142
-1%
68 543
-1%
Operating Income
Operating Expenses
(879)
(978)
(1 043)
(1 062)
(1 136)
(1 192)
(1 207)
(1 735)
(2 166)
(2 862)
(3 534)
(3 708)
(4 087)
(4 341)
(4 646)
(4 941)
(5 041)
(5 227)
(5 457)
(5 638)
(5 856)
(6 145)
(6 283)
(6 473)
(6 607)
(6 522)
(6 586)
(6 779)
(7 747)
(7 309)
(7 403)
(7 540)
(7 833)
(8 116)
(8 368)
(8 508)
(8 730)
(9 158)
(9 900)
(9 923)
(12 296)
(11 808)
(12 350)
(13 519)
(13 310)
(13 379)
(13 914)
(14 533)
(15 089)
(16 062)
(16 428)
(16 621)
(17 176)
(17 548)
(17 492)
(18 628)
(17 929)
(18 663)
(19 912)
(21 074)
(23 582)
(24 296)
(24 693)
(24 640)
(25 840)
(26 368)
(26 537)
(27 051)
(34 933)
(38 481)
(42 874)
(47 351)
(44 105)
(38 023)
(32 796)
(31 470)
(33 336)
(25 108)
(24 652)
(24 737)
(35 929)
(31 296)
(35 759)
(38 489)
(40 630)
(42 988)
(44 871)
(49 020)
(46 369)
(47 162)
(48 603)
(50 626)
(48 981)
(50 406)
(50 118)
(47 399)
Selling, General & Administrative
(635)
(699)
(730)
(733)
(790)
(830)
(831)
(1 275)
(1 711)
(2 296)
(2 891)
(3 066)
(3 356)
(3 557)
(3 799)
(4 033)
(4 165)
(4 380)
(4 627)
(4 781)
(5 014)
(5 240)
(5 357)
(5 570)
(5 707)
(5 980)
(6 443)
(6 957)
(6 911)
(7 882)
(7 947)
(8 154)
(8 448)
(8 693)
(8 945)
(9 122)
(9 319)
(9 796)
(10 739)
(11 769)
(12 844)
(13 651)
(14 053)
(14 243)
(14 315)
(14 805)
(15 375)
(16 069)
(16 504)
(17 301)
(17 711)
(17 964)
(17 501)
(18 801)
(19 347)
(20 277)
(20 312)
(22 243)
(23 589)
(24 915)
(24 559)
(26 444)
(26 954)
(27 051)
(26 436)
(28 411)
(28 726)
(29 433)
(35 183)
(41 055)
(45 302)
(49 923)
(45 173)
(45 651)
(40 268)
(34 019)
(25 875)
(27 717)
(29 381)
(31 183)
(36 818)
(38 365)
(40 963)
(44 461)
(40 142)
(45 207)
(47 772)
(49 166)
(46 131)
(50 034)
(50 074)
(49 605)
(50 094)
(50 845)
(51 240)
(51 227)
Depreciation & Amortization
(281)
(309)
(342)
(353)
(409)
(428)
(446)
(570)
(662)
(775)
(879)
(877)
(919)
(978)
(1 050)
(1 118)
(1 153)
(1 181)
(1 210)
(1 264)
(1 310)
(1 329)
(1 344)
(1 332)
(1 295)
0
0
0
(1 378)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(921)
0
0
0
(1 074)
0
0
0
(1 205)
0
0
0
(1 397)
0
0
0
(1 695)
0
0
0
(2 065)
0
0
0
(2 174)
0
0
0
(2 064)
0
0
0
(2 047)
0
0
0
(2 461)
0
0
0
(1 349)
0
0
0
Other Operating Expenses
38
30
29
25
63
68
72
112
208
209
236
234
189
194
204
212
278
335
381
406
468
424
418
429
396
(542)
(143)
178
542
571
544
614
614
579
578
615
589
638
838
1 844
548
1 842
1 703
724
1 006
1 424
1 459
1 534
1 414
1 237
1 282
1 342
1 247
1 254
1 855
1 649
3 457
3 580
3 677
3 842
2 182
2 148
2 262
2 411
1 994
2 043
2 188
2 382
1 945
2 573
2 428
2 572
3 132
7 628
7 472
2 549
(5 288)
2 609
4 729
6 446
2 953
7 070
5 204
5 972
1 560
2 220
2 902
146
2 222
2 871
1 471
(1 021)
2 461
439
1 122
3 828
Operating Income
500
N/A
571
+14%
578
+1%
584
+1%
639
+9%
598
-6%
534
-11%
591
+11%
742
+26%
800
+8%
915
+14%
1 016
+11%
1 132
+11%
1 346
+19%
1 425
+6%
1 575
+11%
1 662
+6%
1 784
+7%
1 822
+2%
1 749
-4%
1 775
+1%
1 808
+2%
1 882
+4%
2 093
+11%
2 373
+13%
2 695
+14%
2 867
+6%
2 942
+3%
2 774
-6%
2 396
-14%
2 234
-7%
1 894
-15%
2 014
+6%
2 210
+10%
2 013
-9%
1 963
-2%
1 706
-13%
1 942
+14%
2 265
+17%
3 654
+61%
2 573
-30%
4 386
+70%
4 601
+5%
3 760
-18%
4 211
+12%
4 598
+9%
4 544
-1%
4 663
+3%
5 031
+8%
4 888
-3%
4 954
+1%
4 840
-2%
4 731
-2%
4 769
+1%
5 269
+10%
4 926
-7%
6 635
+35%
7 107
+7%
7 372
+4%
8 079
+10%
5 808
-28%
6 086
+5%
6 071
0%
6 710
+11%
6 515
-3%
6 131
-6%
6 511
+6%
6 616
+2%
7 238
+9%
7 034
-3%
9 218
+31%
8 685
-6%
9 723
+12%
10 915
+12%
271
-98%
(9 498)
N/A
(24 636)
-159%
(21 715)
+12%
(16 680)
+23%
(11 722)
+30%
(13 865)
-18%
(5 125)
+63%
1 712
N/A
8 042
+370%
11 546
+44%
15 865
+37%
18 502
+17%
16 879
-9%
20 242
+20%
21 746
+7%
21 260
-2%
19 078
-10%
21 668
+14%
19 676
-9%
19 024
-3%
21 145
+11%
Pre-Tax Income
Interest Income Expense
(134)
(161)
(179)
(177)
(140)
(128)
(116)
(152)
(177)
(187)
(198)
(159)
(137)
(168)
(169)
(216)
(182)
(154)
(90)
(44)
(76)
(52)
(106)
(164)
(225)
(210)
(225)
(210)
(219)
(255)
(261)
(244)
(212)
(198)
(196)
(180)
(98)
(145)
(216)
(328)
768
(568)
(658)
(606)
(558)
(537)
(447)
(400)
(185)
(60)
36
121
127
249
163
148
407
89
103
(248)
(526)
(523)
(611)
(447)
(108)
(102)
157
(47)
(1 319)
(1 941)
(2 947)
(3 404)
(1 180)
(885)
(2 730)
(4 669)
(7 965)
(9 450)
(9 627)
(9 105)
(7 091)
(8 518)
(7 686)
(7 318)
(5 931)
(8 048)
(8 435)
(9 020)
(10 646)
(9 657)
(9 759)
(9 798)
(10 430)
(9 022)
(8 324)
(7 719)
Non-Reccuring Items
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
0
0
0
0
0
0
150
0
0
0
11
0
0
0
41
494
0
564
473
1 967
1 967
1 897
2 559
636
627
0
0
0
0
0
121
0
0
4 743
4 743
0
0
0
0
0
0
0
3 143
0
0
0
1 316
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30
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
0
Total Other Income
0
0
(1)
(1)
0
(1)
(1)
0
0
(1)
(1)
(1)
0
1
1
1
0
1
1
1
0
1
1
1
0
0
0
(1)
(1)
(1)
(1)
(1)
0
(1)
(2)
0
0
1
3
3
0
2
1
0
0
0
1
2
0
2
1
0
0
0
0
0
0
30
29
29
0
(2)
(1)
(1)
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
Pre-Tax Income
366
N/A
409
+12%
398
-3%
406
+2%
499
+23%
469
-6%
417
-11%
439
+5%
565
+29%
612
+8%
716
+17%
856
+20%
995
+16%
1 179
+18%
1 257
+7%
1 360
+8%
1 480
+9%
1 631
+10%
1 733
+6%
1 706
-2%
1 699
0%
1 757
+3%
1 777
+1%
1 930
+9%
2 148
+11%
2 485
+16%
2 642
+6%
2 731
+3%
2 554
-6%
2 140
-16%
1 972
-8%
1 649
-16%
1 802
+9%
2 011
+12%
1 815
-10%
1 783
-2%
1 608
-10%
1 798
+12%
2 052
+14%
3 329
+62%
3 341
+0%
3 820
+14%
3 944
+3%
3 154
-20%
3 803
+21%
4 061
+7%
4 098
+1%
4 265
+4%
4 857
+14%
4 830
-1%
4 991
+3%
4 961
-1%
4 899
-1%
5 512
+13%
5 432
-1%
5 638
+4%
7 545
+34%
9 193
+22%
9 471
+3%
9 757
+3%
7 841
-20%
6 197
-21%
6 086
-2%
6 262
+3%
6 407
+2%
6 029
-6%
6 668
+11%
6 569
-1%
6 040
-8%
5 093
-16%
6 271
+23%
10 025
+60%
13 287
+33%
10 030
-25%
(2 458)
N/A
(14 167)
-476%
(32 601)
-130%
(31 166)
+4%
(26 307)
+16%
(20 827)
+21%
(17 813)
+14%
(13 643)
+23%
(5 975)
+56%
725
N/A
6 931
+857%
7 817
+13%
10 067
+29%
7 859
-22%
9 596
+22%
12 089
+26%
11 500
-5%
9 280
-19%
11 238
+21%
10 655
-5%
10 700
+0%
13 425
+25%
Net Income
Tax Provision
(84)
(88)
(85)
(99)
(118)
(130)
(122)
(137)
(153)
(158)
(182)
(193)
(216)
(256)
(278)
(301)
(357)
(388)
(409)
(388)
(378)
(410)
(420)
(441)
(494)
(529)
(552)
(622)
(577)
(516)
(471)
(381)
(306)
(322)
(284)
(269)
(291)
(263)
(311)
(414)
(415)
(529)
(607)
(600)
(393)
(596)
(526)
(501)
(675)
(611)
(600)
(515)
(397)
(279)
(259)
(300)
(411)
(616)
(666)
(854)
(1 032)
(1 031)
(926)
(960)
(787)
(635)
(834)
(840)
(1 289)
(1 461)
(1 939)
(2 224)
(2 293)
(1 638)
10
1 284
2 445
2 620
2 493
2 344
3 638
3 199
1 420
48
(2 408)
(2 667)
(3 129)
(3 373)
(3 508)
(3 772)
(3 642)
(3 384)
(2 636)
(2 730)
(2 483)
(2 903)
Income from Continuing Operations
282
322
314
307
381
339
295
302
412
454
533
662
780
922
978
1 058
1 123
1 242
1 324
1 318
1 321
1 346
1 357
1 490
1 654
1 958
2 091
2 109
1 978
1 625
1 502
1 270
1 496
1 690
1 532
1 514
1 317
1 534
1 740
2 914
2 927
3 291
3 337
2 554
3 410
3 465
3 572
3 763
4 182
4 218
4 390
4 446
4 502
5 233
5 174
5 339
7 134
8 579
8 806
8 904
6 809
5 167
5 161
5 303
5 620
5 393
5 833
5 728
4 751
3 632
4 332
7 801
10 994
8 392
(2 448)
(12 883)
(30 156)
(28 546)
(23 814)
(18 482)
(14 175)
(10 444)
(4 555)
773
4 523
5 149
6 938
4 486
6 088
8 317
7 858
5 896
8 602
7 925
8 216
10 523
Income to Minority Interest
(20)
(41)
(39)
(29)
(35)
(21)
(5)
(11)
(11)
(14)
(33)
(47)
(68)
(70)
(75)
(75)
(62)
(61)
(58)
(52)
(41)
(36)
(37)
(38)
(43)
(47)
(60)
(74)
(77)
(81)
(79)
(71)
(95)
(91)
(84)
(91)
(76)
(74)
(79)
(73)
(47)
(35)
(13)
1
(2)
(10)
(36)
(59)
(80)
(106)
(91)
(107)
(100)
(95)
(111)
(99)
(94)
(121)
(158)
(189)
(219)
(228)
(216)
(205)
(205)
(182)
(153)
(171)
(244)
(259)
(379)
(308)
(296)
(51)
555
835
1 296
1 662
1 454
1 282
1 009
734
330
46
(236)
(546)
(641)
(653)
(681)
(788)
(761)
(793)
(852)
(904)
(933)
(835)
Net Income (Common)
262
N/A
280
+7%
274
-2%
277
+1%
346
+25%
318
-8%
289
-9%
289
N/A
399
+38%
432
+8%
489
+13%
603
+23%
699
+16%
841
+20%
894
+6%
974
+9%
1 052
+8%
1 171
+11%
1 255
+7%
1 255
N/A
1 271
+1%
1 301
+2%
1 316
+1%
1 449
+10%
1 602
+11%
1 913
+19%
2 031
+6%
2 036
+0%
1 901
-7%
1 542
-19%
1 421
-8%
1 197
-16%
1 400
+17%
1 599
+14%
1 448
-9%
1 422
-2%
1 241
-13%
1 460
+18%
1 660
+14%
2 840
+71%
2 880
+1%
3 254
+13%
3 323
+2%
2 555
-23%
3 409
+33%
3 455
+1%
3 536
+2%
3 705
+5%
4 101
+11%
4 112
+0%
4 300
+5%
4 339
+1%
4 402
+1%
5 139
+17%
5 063
-1%
5 240
+3%
7 040
+34%
8 458
+20%
8 649
+2%
8 716
+1%
6 590
-24%
4 939
-25%
4 944
+0%
5 097
+3%
5 415
+6%
5 210
-4%
5 678
+9%
5 555
-2%
4 297
-23%
2 835
-34%
3 087
+9%
6 298
+104%
9 409
+49%
7 050
-25%
(3 189)
N/A
(13 423)
-321%
(30 320)
-126%
(28 408)
+6%
(23 952)
+16%
(18 763)
+22%
(14 712)
+22%
(11 223)
+24%
(5 707)
+49%
(615)
+89%
2 828
N/A
3 071
+9%
4 656
+52%
2 096
-55%
3 582
+71%
5 717
+60%
5 338
-7%
3 307
-38%
6 002
+82%
5 268
-12%
5 525
+5%
7 998
+45%
EPS (Diluted)
0.09
N/A
0.09
N/A
0.09
N/A
0.09
N/A
0.11
+22%
0.14
+27%
0.12
-14%
0.11
-8%
0.11
N/A
0.15
+36%
0.16
+7%
0.19
+19%
0.22
+16%
0.25
+14%
0.27
+8%
0.29
+7%
0.31
+7%
0.34
+10%
0.32
-6%
0.32
N/A
0.33
+3%
0.33
N/A
0.33
N/A
0.36
+9%
0.4
+11%
0.48
+20%
0.5
+4%
0.5
N/A
0.46
-8%
0.37
-20%
0.31
-16%
0.32
+3%
0.35
+9%
0.4
+14%
0.37
-8%
0.36
-3%
0.31
-14%
0.37
+19%
0.42
+14%
0.72
+71%
0.72
N/A
0.82
+14%
0.78
-5%
0.63
-19%
0.83
+32%
0.83
N/A
0.76
-8%
0.86
+13%
0.95
+10%
0.93
-2%
0.97
+4%
1.08
+11%
1
-7%
1.16
+16%
1.15
-1%
1.19
+3%
1.58
+33%
1.92
+22%
1.97
+3%
1.98
+1%
1.47
-26%
1.12
-24%
1.12
N/A
1.16
+4%
1.2
+3%
1.12
-7%
1.22
+9%
1.21
-1%
0.93
-23%
0.61
-34%
0.66
+8%
1.34
+103%
2.01
+50%
1.5
-25%
-0.68
N/A
-2.68
-294%
-6.24
-133%
-5.47
+12%
-4.61
+16%
-3.62
+21%
-2.8
+23%
-2.14
+24%
-1.08
+50%
-0.12
+89%
0.53
N/A
0.58
+9%
0.87
+50%
0.38
-56%
0.65
+71%
1.01
+55%
0.95
-6%
0.59
-38%
1.06
+80%
0.93
-12%
0.97
+4%
1.41
+45%

See Also

Summary
MNILY intrinsic value, competitors valuation, and company profile.
DCF Valuation
MNILY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MNILY stock valuation using valuation multiples.
Wall Street Estimates
MNILY 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
MNILY 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
Follow us
Join more than 307,900+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.