Create Free Account

By creating account you will get access to hot stocks & personalised emails

Myer Holdings Ltd

Consumer Cyclical AU MYR

1.205AUD
0.01(0.84%)

Last update at 2024-12-23T05:11:00Z

Day Range

1.171.21
LowHigh

52 Week Range

0.541.27
LowHigh

Fundamentals

  • Previous Close 1.20
  • Market Cap1009.26M
  • Volume1423656
  • P/E Ratio24.10
  • Dividend Yield2.88%
  • EBITDA221.40M
  • Revenue TTM2644.40M
  • Revenue Per Share TTM3.19
  • Gross Profit TTM 1224.60M
  • Diluted EPS TTM0.05

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-07-31 2022-07-31 2021-07-31 2020-07-31 2019-07-31
Type yearly yearly yearly yearly yearly
Date 2023-07-31 2022-07-31 2021-07-31 2020-07-31 2019-07-31
Income before tax 89.30M 72.10M 66.80M -241.10000M 34.52M
Minority interest - - - - -
Net income 60.40M 49.00M 46.40M -172.40000M 24.47M
Selling general administrative 277.30M 271.00M 239.30M 247.00M 286.58M
Selling and marketing expenses 751.10M 690.90M 648.30M 635.80M 822.83M
Gross profit 1199.30M 1122.70M 1036.80M 945.40M 1145.68M
Reconciled depreciation 204.30M 215.90M 219.50M 193.30M 65.17M
Ebit -33.40000M -55.10000M -70.30000M -32.70000M 54.37M
Ebitda 170.90M 160.80M 149.20M 191.00M 154.31M
Depreciation and amortization 204.30M 215.90M 219.50M 223.70M 99.94M
Non operating income net other - - - - -
Operating income -33.40000M -55.10000M -70.30000M -32.70000M 54.37M
Other operating expenses 2768.60M 2534.60M 2301.50M 2307.70M 2545.54M
Interest expense - -98.90000M 137.10M 11.00M 12.08M
Tax provision 28.90M 23.10M 20.40M -68.70000M 10.04M
Interest income 4.70M 0.30M 96.40M 98.20M 11.53M
Net interest income -91.50000M -98.90000M -96.10000M -10.60000M -11.52500M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 28.90M 23.10M 20.40M -68.70000M 10.04M
Total revenue 2735.20M 2479.50M 2231.20M 2146.60M 2481.87M
Total operating expenses 1232.70M 1177.80M 1107.10M 1106.50M 1209.35M
Cost of revenue 1535.90M 1356.80M 1194.40M 1201.20M 1336.19M
Total other income expense net 9.90M 127.20M 137.10M -208.40000M -19.85600M
Discontinued operations - - - - -
Net income from continuing ops 60.40M 49.00M 46.40M -172.40000M 24.47M
Net income applicable to common shares 60.40M 49.00M 46.40M -172.40000M 24.50M
Preferred stock and other adjustments - - - - -
Breakdown 2024-07-31 2023-07-31 2022-07-31 2021-07-31 2020-07-31
Type yearly yearly yearly yearly yearly
Date 2024-07-31 2023-07-31 2022-07-31 2021-07-31 2020-07-31
Total assets 2375.50M 2436.80M 2550.60M 2468.10M 2464.10M
Intangible assets 305.80M 305.20M 305.30M 304.40M 319.60M
Earning assets - - - - -
Other current assets 20.10M 13.70M 11.70M 7.10M 17.20M
Total liab 2120.50M 2196.30M 2283.20M 2241.20M 2290.00M
Total stockholder equity 255.00M 240.50M 267.40M 226.90M 174.10M
Deferred long term liab - - - - -
Other current liab 240.40M 0.10M 326.40M 0.20M 0.20M
Common stock 786.20M 734.00M 737.10M 737.70M 738.10M
Capital stock - 734.00M 737.10M 737.70M 738.10M
Retained earnings -492.80000M -503.10000M -477.30000M -514.00000M -558.90000M
Other liab - 4.90M 4.50M 4.80M 3.80M
Good will - 0.00000M 0.00000M 0.00000M 0.00000M
Other assets - 123.10M 113.50M 114.20M 117.20M
Cash 176.00M 179.70M 243.90M 178.60M 86.50M
Cash and equivalents - - - - -
Total current liabilities 646.30M 640.70M 665.70M 590.30M 659.00M
Current deferred revenue 48.50M 298.30M - 268.70M 58.50M
Net debt -113.80000M 1525.30M 1513.30M 1623.70M 1786.80M
Short term debt 161.90M 154.30M 144.20M 156.20M 246.10M
Short long term debt - - - - 78.60M
Short long term debt total 62.20M 1705.00M 1757.20M 1802.30M 1873.30M
Other stockholder equity -52.20000M 0.30M 7.60M 3.20M -5.10000M
Property plant equipment - 1423.10M 1482.80M 1542.60M 1619.60M
Total current assets 584.40M 585.40M 649.00M 506.90M 407.70M
Long term investments - - - - -
Net tangible assets - -64.70000M -37.90000M -77.50000M -145.50000M
Short term investments - - - - -
Net receivables 10.10M 20.70M 22.00M 16.00M 48.00M
Long term debt - 60.10M 58.00M 66.80M 0.00000M
Inventory 368.50M 371.30M 371.40M 305.20M 256.00M
Accounts payable 195.50M 188.00M 195.10M 165.20M 354.20M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 13.80M 9.60M 7.60M 3.20M -5.10000M
Additional paid in capital - - - - -
Common stock total equity - - - - 738.10M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - -42.30000M -41.90000M
Accumulated amortization - - - - -
Non currrent assets other -418.10000M 0.80M 1.90M 1.30M 1.70M
Deferred long term asset charges - - - - -
Non current assets total 1791.10M 1851.40M 1901.60M 1961.20M 2056.40M
Capital lease obligations - 1644.90M 1699.20M 1735.50M 1794.70M
Long term debt total - 1550.70M 1613.00M 1646.10M 1627.20M
Breakdown 2023-07-31 2022-07-31 2021-07-31 2020-07-31 2019-07-31
Type yearly yearly yearly yearly yearly
Date 2023-07-31 2022-07-31 2021-07-31 2020-07-31 2019-07-31
Investments -69.80000M -43.90000M -31.60000M -39.90000M -44.14000M
Change to liabilities -29.00000M 77.50M -3.10000M -93.60000M -11.10000M
Total cashflows from investing activities -69.80000M -43.90000M -31.60000M -39.90000M -44.20000M
Net borrowings -142.80000M -153.00000M -152.90000M -111.90000M -64.90000M
Total cash from financing activities -232.10000M -165.90000M -153.30000M -112.60000M -65.28200M
Change to operating activities 9.00M -3.50000M 14.60M -5.30000M -7.40000M
Net income 60.40M 49.00M 46.40M -172.40000M 24.47M
Change in cash -64.20000M 65.30M 92.10M 39.10M 5.66M
Begin period cash flow 243.90M 178.60M 86.50M 47.40M 41.79M
End period cash flow 179.70M 243.90M 178.60M 86.50M 47.45M
Total cash from operating activities 237.70M 264.90M 277.00M 191.60M 115.10M
Issuance of capital stock - - - - -
Depreciation 183.40M 215.90M 219.50M 223.70M 99.94M
Other cashflows from investing activities 30.50M 24.60M 25.40M 5.10M 8.50M
Dividends paid -86.20000M -12.30000M 12.30M 12.30M 12.30M
Change to inventory -2.70000M -61.60000M -54.70000M 91.00M 21.30M
Change to account receivables - -10.00000M 34.50M -31.30000M -6.80000M
Sale purchase of stock -3.10000M -0.60000M -0.40000M -0.70000M -0.26100M
Other cashflows from financing activities -142.80000M -83.00000M -140.30000M -101.90000M -0.10600M
Change to netincome 3.20M 0.20M -3.70000M 178.60M -6.30000M
Capital expenditures 100.30M 68.50M 57.00M 45.00M 52.67M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 0.00000M 1.00M 2.70M 0.70M -
Stock based compensation - - - - -
Other non cash items - -264.90000M -265.90000M -51.30000M -124.41400M
Free cash flow -100.30000M 196.40M -57.00000M -45.00000M -52.66700M

Peer Comparison

Sector: Consumer Cyclical Industry: Department Stores

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
MYR
Myer Holdings Ltd		 0.01 0.84% 1.21 24.10 19.42 0.38 3.99 0.94 18.72
BGP
Briscoe Group Limited		 - -% 4.30 14.33 - 1.36 3.51 1.69 8.17
AUK
Aumake Ltd		 - -% 0.005 - - 0.58 28.69 0.59 -0.7689

Reports Covered

Stock Research & News

View All

Profile

Myer Holdings Limited, together with its subsidiaries, engages in the operation of department stores under the Myer brand name in Australia. The company offers womenswear, menswear, childrenswear, homewares, beauty products, travel products, electrical goods, toys, gifts, and general merchandise. It also provides beauty, grooming, gift registry, alterations, formal hire, and breast cancer screening services; and operates cafés and restaurants. In addition, the company provides customer loyalty programs and credit cards. Further, the company involved in the online retailing business under the sass & bide, and Marcs and David Lawrence brand names. Myer Holdings Limited was founded in 1900 and is based in Docklands, Australia.

Myer Holdings Ltd

1000 La Trobe Street, Docklands, VIC, Australia, 3008

Key Executives

Name Title Year Born
Mr. John Anthony King CEO, MD & Director 1963
Mr. Nigel Chadwick Chief Financial Officer NA
Mr. Allan Winstanley Chief Merchandise Officer NA
Mr. A. Sutton Exec. Gen. Mang. of Stores & Retail Operations NA
Mr. Paul Morris Gen. Counsel & Company Sec. NA
Martin Barr Gen. Mang. of Corp. Affairs & Communications NA
Mr. Geoff Ikin Chief Customer Officer NA
Mr. John Anthony King CEO, MD & Executive Director 1963
Mr. Paul Morris General Counsel & Company Secretary NA
Martin Barr General Manager of Corporate Affairs & Communications NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.

Our Company

Useful Links

Contact Us

ISO Certified Market Research

Kalkine Solutions Private Limited, authorized representative of Kalkine Pty Ltd, holds ISO 27001:2022 certification bearing Certificate No.- IC-IS-2404072

Our Company

Useful Links

Contact Us

Disclaimer

The information given by Kalkine Pty Ltd ABN34 154 808 312 (Australian Financial Services License Number 425376) on this website is general information or advice only.

It does not take into account any of your personal objectives, circumstances or needs. Choosing an investment is an important decision. If you do not feel confident making a decision based on the recommendations Kalkine has made in our reports, you should consider obtaining personal advice from an authorised adviser.

There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. Terms & Conditions have been provided for our services, please go through them and also read our Financial Services Guide.

Our website may contain information on past performance of particular investments. Past performance is not an indicator of future performance. Hypothetical returns may not reflect actual performance. Any displays of potential investment opportunities are for sample purposes only and may not actually be available to investors.

The information on the website does not constitute an offer to sell securities or a solicitation of an offer to buy securities. Our reports contain general recommendations to invest in securities.

Copyright 2024 Krish Capital Pty. Ltd. All rights reserved. No part of this website, or its content, may be reproduced in any form without our prior consent.