M
Metro Retail Stores Group Inc
XPHS:MRSGI
Metro Retail Stores Group Inc
XPHS:MRSGI
Price:
1.12
PHP
Market Closed
Market Cap:
₱3.6B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
M
|
Metro Retail Stores Group Inc
XPHS:MRSGI
|
PH |
|
B
|
Berner Kantonalbank AG
SIX:BEKN
|
CH |
|
Verde Clean Fuels Inc
NASDAQ:VGAS
|
US |
|
T
|
TVS Supply Chain Solutions Ltd
NSE:TVSSCS
|
IN |
|
C
|
China Infrastructure Investment Ltd
HKEX:600
|
HK |
|
Morito Co Ltd
TSE:9837
|
JP |
|
Garbi Finvest Ltd
BSE:539492
|
IN |
|
C
|
China Putian Food Holding Ltd
HKEX:1699
|
CN |
Income Statement
Earnings Waterfall
Metro Retail Stores Group Inc
Metro Retail Stores Group Inc
Income Statement
Metro Retail Stores Group Inc
Metro Retail Stores Group Inc
Currency: PHP
| 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 |
1 035
|
1 017
|
512
|
484
|
457
|
438
|
469
|
466
|
483
|
505
|
523
|
544
|
509
|
506
|
537
|
531
|
549
|
538
|
520
|
0
|
0
|
0
|
|
| Revenue |
35 425
N/A
|
33 724
-5%
|
31 286
-7%
|
29 706
-5%
|
29 856
+1%
|
30 386
+2%
|
31 211
+3%
|
32 806
+5%
|
34 824
+6%
|
36 440
+5%
|
38 102
+5%
|
37 902
-1%
|
37 660
-1%
|
38 092
+1%
|
38 272
+0%
|
38 691
+1%
|
39 298
+2%
|
39 295
0%
|
39 617
+1%
|
39 787
+0%
|
40 401
+2%
|
40 754
+1%
|
|
| Gross Profit | |||||||||||||||||||||||
| Cost of Revenue |
(27 835)
|
(26 629)
|
(24 960)
|
(23 787)
|
(23 868)
|
(24 468)
|
(25 336)
|
(26 688)
|
(28 207)
|
(29 170)
|
(30 053)
|
(29 673)
|
(29 443)
|
(29 862)
|
(30 016)
|
(30 466)
|
(31 064)
|
(30 981)
|
(31 133)
|
(31 224)
|
(31 546)
|
(31 847)
|
|
| Gross Profit |
7 591
N/A
|
7 095
-7%
|
6 326
-11%
|
5 919
-6%
|
5 988
+1%
|
5 918
-1%
|
5 875
-1%
|
6 118
+4%
|
6 616
+8%
|
7 269
+10%
|
8 048
+11%
|
8 229
+2%
|
8 217
0%
|
8 230
+0%
|
8 256
+0%
|
8 224
0%
|
8 234
+0%
|
8 314
+1%
|
8 484
+2%
|
8 563
+1%
|
8 854
+3%
|
8 907
+1%
|
|
| Operating Income | |||||||||||||||||||||||
| Operating Expenses |
(6 464)
|
(6 481)
|
(6 153)
|
(5 979)
|
(5 876)
|
(5 515)
|
(5 708)
|
(5 824)
|
(6 012)
|
(6 263)
|
(6 607)
|
(6 666)
|
(6 839)
|
(6 947)
|
(7 076)
|
(7 066)
|
(7 087)
|
(7 170)
|
(7 254)
|
(7 472)
|
(7 618)
|
(7 583)
|
|
| Selling, General & Administrative |
(5 202)
|
(5 408)
|
(5 064)
|
(4 911)
|
(5 093)
|
(4 691)
|
(4 798)
|
(4 911)
|
(5 148)
|
(5 511)
|
(5 930)
|
(6 145)
|
(6 355)
|
(6 432)
|
(6 513)
|
(6 516)
|
(6 539)
|
(6 605)
|
(6 616)
|
(6 800)
|
(6 889)
|
(6 940)
|
|
| Depreciation & Amortization |
(2 673)
|
(2 616)
|
(1 357)
|
(1 210)
|
(1 049)
|
(934)
|
(1 125)
|
(1 067)
|
(1 036)
|
(999)
|
(985)
|
(984)
|
(966)
|
(958)
|
(940)
|
(944)
|
(961)
|
(987)
|
(1 085)
|
(1 133)
|
(1 194)
|
(1 246)
|
|
| Other Operating Expenses |
1 411
|
1 543
|
267
|
142
|
266
|
110
|
214
|
153
|
171
|
247
|
307
|
464
|
483
|
443
|
377
|
394
|
413
|
422
|
447
|
461
|
465
|
604
|
|
| Operating Income |
1 127
N/A
|
614
-46%
|
173
-72%
|
(60)
N/A
|
113
N/A
|
402
+257%
|
167
-59%
|
294
+76%
|
604
+106%
|
1 006
+66%
|
1 441
+43%
|
1 564
+9%
|
1 378
-12%
|
1 283
-7%
|
1 180
-8%
|
1 158
-2%
|
1 146
-1%
|
1 145
0%
|
1 230
+7%
|
1 091
-11%
|
1 236
+13%
|
1 324
+7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||
| Interest Income Expense |
(983)
|
(980)
|
(468)
|
(448)
|
(425)
|
(403)
|
(438)
|
(428)
|
(417)
|
(408)
|
(414)
|
(402)
|
(361)
|
(353)
|
(373)
|
(367)
|
(390)
|
(410)
|
(408)
|
(436)
|
(472)
|
(491)
|
|
| Non-Reccuring Items |
0
|
0
|
(33)
|
0
|
(138)
|
(138)
|
(74)
|
0
|
0
|
0
|
205
|
110
|
110
|
110
|
29
|
24
|
24
|
24
|
0
|
120
|
120
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
(217)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
(217)
|
(217)
|
(217)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
144
N/A
|
(366)
N/A
|
(546)
-49%
|
(725)
-33%
|
(668)
+8%
|
(355)
+47%
|
(345)
+3%
|
(134)
+61%
|
187
N/A
|
598
+220%
|
1 233
+106%
|
1 272
+3%
|
1 126
-11%
|
1 040
-8%
|
836
-20%
|
814
-3%
|
780
-4%
|
758
-3%
|
822
+8%
|
775
-6%
|
883
+14%
|
833
-6%
|
|
| Net Income | |||||||||||||||||||||||
| Tax Provision |
(88)
|
63
|
96
|
141
|
121
|
21
|
27
|
(24)
|
(104)
|
(209)
|
(315)
|
(328)
|
(291)
|
(269)
|
(218)
|
(206)
|
(199)
|
(190)
|
(212)
|
(202)
|
(228)
|
(215)
|
|
| Income from Continuing Operations |
56
|
(304)
|
(450)
|
(584)
|
(547)
|
(334)
|
(318)
|
(158)
|
83
|
389
|
917
|
944
|
835
|
771
|
618
|
608
|
582
|
568
|
609
|
573
|
655
|
618
|
|
| Net Income (Common) |
56
N/A
|
(304)
N/A
|
(450)
-48%
|
(584)
-30%
|
(547)
+6%
|
(334)
+39%
|
(318)
+5%
|
(158)
+50%
|
83
N/A
|
389
+370%
|
917
+136%
|
944
+3%
|
835
-12%
|
771
-8%
|
618
-20%
|
608
-2%
|
582
-4%
|
568
-2%
|
609
+7%
|
573
-6%
|
655
+14%
|
618
-6%
|
|
| EPS (Diluted) |
0.02
N/A
|
-0.09
N/A
|
-0.13
-44%
|
-0.17
-31%
|
-0.19
-12%
|
-0.11
+42%
|
-0.09
+18%
|
-0.05
+44%
|
0.02
N/A
|
0.12
+500%
|
0.28
+133%
|
0.28
N/A
|
0.25
-11%
|
0.23
-8%
|
0.19
-17%
|
0.18
-5%
|
0.18
N/A
|
0.17
-6%
|
0.19
+12%
|
0.17
-11%
|
0.2
+18%
|
0.18
-10%
|
|
Switch to:
Switch to:
See Also
Discover More
