First Time Loading...

Metro Inc
TSX:MRU

Watchlist Manager
Metro Inc Logo
Metro Inc
TSX:MRU
Watchlist
Price: 70.92 CAD -0.04% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

21B
+1%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+15%
5 Years
+38%
7 Years
+64%
10 Years
+85%
1.4B
-0.2%
Operating Income
Growth Rates:
1 Year
+8%
3 Years
+15%
5 Years
+62%
7 Years
+91%
10 Years
+129%
1B
-0.3%
Net Income
Growth Rates:
1 Year
+16%
3 Years
+24%
5 Years
+63%
7 Years
+78%
10 Years
+49%

Earnings Waterfall
Metro Inc

Revenue
21B CAD
Cost of Revenue
-16.9B CAD
Gross Profit
4.1B CAD
Operating Expenses
-2.7B CAD
Operating Income
1.4B CAD
Other Expenses
-426.5m CAD
Net Income
1B CAD

Income Statement
Metro Inc

Rotate your device to view
Income Statement
Currency: CAD
Dec-2013 Mar-2014 Jul-2014 Sep-2014 Dec-2014 Mar-2015 Jul-2015 Sep-2015 Dec-2015 Mar-2016 Jul-2016 Sep-2016 Dec-2016 Mar-2017 Jul-2017 Sep-2017 Dec-2017 Mar-2018 Jul-2018 Sep-2018 Dec-2018 Mar-2019 Jul-2019 Sep-2019 Dec-2019 Mar-2020 Jul-2020 Sep-2020 Dec-2020 Mar-2021 Jul-2021 Sep-2021 Dec-2021 Mar-2022 Jul-2022 Sep-2022 Dec-2022 Mar-2023 Jul-2023 Sep-2023 Dec-2023
Revenue
Revenue
11 397
N/A
11 440
+0%
11 490
+0%
11 590
+1%
11 730
+1%
11 882
+1%
12 102
+2%
12 224
+1%
12 345
+1%
12 520
+1%
12 693
+1%
12 788
+1%
12 798
+0%
12 818
+0%
12 876
+0%
13 175
+2%
13 316
+1%
13 312
0%
13 876
+4%
14 383
+4%
15 249
+6%
16 052
+5%
16 645
+4%
16 768
+1%
16 820
+0%
17 107
+2%
17 713
+4%
17 998
+2%
18 246
+1%
18 450
+1%
18 335
-1%
18 283
0%
18 321
+0%
18 403
+0%
18 548
+1%
18 889
+2%
19 243
+2%
19 524
+1%
20 086
+3%
20 725
+3%
21 028
+1%
Gross Profit
Cost of Revenue
(9 213)
(9 254)
(9 305)
(9 376)
(9 474)
(9 588)
(9 735)
(9 814)
(9 906)
(10 046)
(10 189)
(10 271)
(10 256)
(10 266)
(10 318)
(10 580)
(10 708)
(10 704)
(11 162)
(11 568)
(12 258)
(12 902)
(13 362)
(13 439)
(13 472)
(13 717)
(14 186)
(14 416)
(14 611)
(14 757)
(14 678)
(14 628)
(14 649)
(14 718)
(14 838)
(15 106)
(15 405)
(15 627)
(16 085)
(16 642)
(16 888)
Gross Profit
2 185
N/A
2 186
+0%
2 185
0%
2 215
+1%
2 256
+2%
2 294
+2%
2 367
+3%
2 410
+2%
2 439
+1%
2 474
+1%
2 504
+1%
2 517
+1%
2 542
+1%
2 552
+0%
2 558
+0%
2 596
+1%
2 607
+0%
2 609
+0%
2 714
+4%
2 816
+4%
2 992
+6%
3 150
+5%
3 283
+4%
3 329
+1%
3 347
+1%
3 390
+1%
3 527
+4%
3 582
+2%
3 635
+1%
3 693
+2%
3 657
-1%
3 655
0%
3 672
+0%
3 685
+0%
3 711
+1%
3 783
+2%
3 838
+1%
3 896
+2%
4 000
+3%
4 082
+2%
4 140
+1%
Operating Income
Operating Expenses
(1 555)
(1 562)
(1 569)
(1 595)
(1 624)
(1 649)
(1 693)
(1 723)
(1 738)
(1 750)
(1 768)
(1 768)
(1 790)
(1 793)
(1 798)
(1 823)
(1 838)
(1 847)
(1 947)
(2 007)
(2 104)
(2 194)
(2 238)
(2 262)
(2 262)
(2 260)
(2 330)
(2 351)
(2 383)
(2 428)
(2 410)
(2 400)
(2 401)
(2 404)
(2 412)
(2 466)
(2 507)
(2 534)
(2 587)
(2 641)
(2 701)
Selling, General & Administrative
(1 076)
(1 084)
(1 086)
(1 100)
(1 117)
(1 132)
(1 154)
(1 166)
(1 172)
(1 180)
(1 192)
(1 196)
(1 309)
(1 310)
(1 312)
(1 233)
(1 241)
(1 244)
(1 300)
(1 339)
(1 401)
(1 460)
(1 490)
(1 496)
(1 447)
(1 400)
(1 385)
(1 348)
(1 369)
(1 399)
(1 389)
(1 390)
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(179)
(178)
(177)
(176)
(175)
(174)
(174)
(177)
(177)
(180)
(182)
(183)
(186)
(188)
(192)
(194)
(198)
(200)
(214)
(233)
(250)
(268)
(282)
(286)
(324)
(360)
(412)
(462)
(468)
(477)
(485)
(478)
(483)
(489)
(494)
(503)
(511)
(515)
(520)
(525)
(536)
Other Operating Expenses
(301)
(300)
(306)
(320)
(332)
(343)
(365)
(380)
(389)
(390)
(395)
(389)
(295)
(295)
(294)
(396)
(399)
(403)
(433)
(434)
(452)
(465)
(465)
(482)
(491)
(501)
(533)
(543)
(546)
(553)
(536)
(533)
(1 918)
(1 915)
(1 918)
(1 964)
(1 997)
(2 018)
(2 067)
(2 117)
(2 165)
Operating Income
629
N/A
624
-1%
616
-1%
620
+1%
632
+2%
646
+2%
674
+4%
687
+2%
701
+2%
724
+3%
736
+2%
749
+2%
752
+0%
760
+1%
760
+0%
772
+2%
770
0%
762
-1%
766
+1%
809
+6%
888
+10%
957
+8%
1 046
+9%
1 066
+2%
1 085
+2%
1 130
+4%
1 197
+6%
1 230
+3%
1 252
+2%
1 265
+1%
1 247
-1%
1 255
+1%
1 271
+1%
1 281
+1%
1 298
+1%
1 317
+1%
1 331
+1%
1 363
+2%
1 413
+4%
1 441
+2%
1 439
0%
Pre-Tax Income
Interest Income Expense
(302)
(300)
(302)
5
7
10
7
10
22
25
32
34
27
27
32
35
1 376
1 356
1 323
1 303
(37)
(47)
(49)
(65)
(108)
(115)
(126)
(134)
(134)
(133)
(132)
(130)
(127)
(125)
(120)
(118)
(116)
(116)
(118)
(127)
(128)
Non-Reccuring Items
(52)
(54)
(53)
(14)
(7)
(5)
(10)
(6)
0
(7)
(0)
0
0
0
0
0
0
0
0
(31)
(24)
(61)
(61)
(30)
(45)
(8)
(8)
(8)
0
0
0
0
3
5
14
(45)
(29)
(32)
(41)
4
1
Gain/Loss on Disposition of Assets
0
308
308
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
610
(5)
(3)
(4)
(10)
(11)
(11)
(11)
(4)
(4)
(4)
(4)
(4)
(4)
(5)
(5)
(5)
(4)
(4)
(4)
(3)
(3)
(3)
(2)
(3)
(3)
(4)
(4)
(4)
(4)
(4)
(5)
(4)
(3)
0
(1)
0
0
0
3
0
Pre-Tax Income
885
N/A
574
-35%
566
-1%
606
+7%
622
+3%
640
+3%
661
+3%
681
+3%
718
+5%
739
+3%
763
+3%
778
+2%
775
0%
782
+1%
787
+1%
802
+2%
2 141
+167%
2 113
-1%
2 086
-1%
2 077
0%
824
-60%
845
+3%
933
+10%
969
+4%
930
-4%
1 004
+8%
1 060
+6%
1 084
+2%
1 114
+3%
1 128
+1%
1 111
-2%
1 121
+1%
1 143
+2%
1 159
+1%
1 192
+3%
1 154
-3%
1 186
+3%
1 214
+2%
1 255
+3%
1 322
+5%
1 312
-1%
Net Income
Tax Provision
(195)
(150)
(142)
(150)
(153)
(156)
(158)
(161)
(172)
(179)
(190)
(192)
(190)
(190)
(189)
(193)
(372)
(369)
(357)
(358)
(202)
(208)
(241)
(255)
(248)
(268)
(283)
(288)
(297)
(299)
(293)
(295)
(301)
(307)
(317)
(304)
(313)
(320)
(290)
(303)
(295)
Income from Continuing Operations
690
424
424
456
470
484
503
519
547
560
573
586
585
592
599
608
1 769
1 744
1 728
1 719
623
637
692
714
682
736
777
796
817
829
818
826
842
852
875
850
873
894
965
1 019
1 016
Income to Minority Interest
(9)
(9)
(9)
(9)
(10)
(10)
(12)
(13)
(14)
(15)
(15)
(15)
(15)
(15)
(16)
(17)
(14)
(12)
(7)
(2)
(1)
(2)
(3)
(3)
(3)
(2)
(1)
(1)
(1)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(4)
(3)
(4)
(4)
(4)
Net Income (Common)
681
N/A
416
-39%
415
0%
447
+8%
460
+3%
474
+3%
492
+4%
506
+3%
533
+5%
545
+2%
558
+2%
572
+3%
570
0%
577
+1%
583
+1%
592
+2%
1 755
+196%
1 732
-1%
1 722
-1%
1 717
0%
621
-64%
635
+2%
689
+8%
712
+3%
679
-5%
734
+8%
776
+6%
795
+2%
816
+3%
828
+1%
816
-1%
823
+1%
839
+2%
849
+1%
872
+3%
846
-3%
869
+3%
890
+2%
961
+8%
1 015
+6%
1 012
0%
EPS (Diluted)
2.48
N/A
1.55
-38%
1.59
+3%
1.69
+6%
1.8
+7%
1.86
+3%
1.96
+5%
2.01
+3%
2.2
+9%
2.27
+3%
2.33
+3%
2.39
+3%
2.43
+2%
2.5
+3%
2.54
+2%
2.57
+1%
7.67
+198%
7.58
-1%
7.07
-7%
7.16
+1%
2.41
-66%
2.47
+2%
2.69
+9%
2.78
+3%
2.66
-4%
2.88
+8%
3.06
+6%
3.14
+3%
3.27
+4%
3.33
+2%
3.31
-1%
3.33
+1%
3.45
+4%
3.51
+2%
3.63
+3%
3.51
-3%
3.67
+5%
3.79
+3%
4.13
+9%
4.35
+5%
4.41
+1%

See Also

Summary
MRU intrinsic value, competitors valuation, and company profile.
DCF Valuation
MRU stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MRU stock valuation using valuation multiples.
Wall Street Estimates
MRU 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
MRU 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 132,300+ 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.