MRO - Melrose Industries PLC
LSE
->
Industrials
->
Specialty Industrial Machinery
London,
United Kingdom
Type: Equity
MRO price evolution
MRO
| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | ||||
| Short term investments | ||||
| Net receivables | $1136 | $1340 | $1276 | $1152 |
| Inventory | $166 | $161 | $179 | $186 |
| Total current assets | $1484 | $1619 | $1557 | $1569 |
| Long term investments | ||||
| Property, plant & equipment | $17220 | $17387 | $17303 | $17456 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | ||||
| Total investments | ||||
| Total assets | $19422 | $19740 | $19668 | $19575 |
| Current liabilities | ||||
| Accounts payable | $1390 | $1564 | $1514 | $1364 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $2166 | $2830 | $2849 | $3922 |
| Long term debt | $4573 | $4572 | $4578 | $3390 |
| Total noncurrent liabilities | ||||
| Total debt | ||||
| Total liabilities | $7987 | $8534 | $8524 | $8370 |
| Shareholders' equity | ||||
| Retained earnings | $12711 | $12485 | $12199 | $11966 |
| Other shareholder equity | $68 | $77 | $80 | $82 |
| Total shareholder equity | ||||
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $473 | $311 | ||
| Short term investments | ||||
| Net receivables | $1152 | $1146 | $1142 | $1627 |
| Inventory | $186 | $125 | $77 | $1126 |
| Total current assets | $1569 | $1671 | $1821 | $3165 |
| Long term investments | $516 | $464 | ||
| Property, plant & equipment | $17456 | $17524 | $14586 | $3133 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | $16344 | |||
| Total investments | ||||
| Total assets | $19575 | $19940 | $16994 | $16680 |
| Current liabilities | ||||
| Accounts payable | $1364 | $1279 | $1110 | $1153 |
| Deferred revenue | ||||
| Short long term debt | $457 | $16 | ||
| Total current liabilities | $3922 | $2306 | $1637 | $3363 |
| Long term debt | $3390 | $5539 | $4002 | $3091 |
| Total noncurrent liabilities | $6182 | |||
| Total debt | ||||
| Total liabilities | $8370 | $8543 | $6308 | $9570 |
| Shareholders' equity | ||||
| Retained earnings | $11966 | $10663 | $7271 | $861 |
| Other shareholder equity | $82 | $106 | $82 | -$2251 |
| Total shareholder equity | $7507 | $7081 | ||
| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $1791 | $1697 | $1551 | $1680 |
| Cost of revenue | ||||
| Gross Profit | $1568 | $1481 | $1330 | $1459 |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | ||||
| Total operating expenses | $1027 | $968 | $882 | $948 |
| Operating income | ||||
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | $179 | $96 | $85 | $43 |
| Interest expense | -$77 | -$80 | -$69 | -$84 |
| Net income | ||||
| Net income | $287 | $349 | $297 | $397 |
| Income (for common shares) | ||||
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $6680 | $8074 | $6883 | $8770 |
| Cost of revenue | $5872 | $7492 | ||
| Gross Profit | $5852 | $7384 | $1011 | $1278 |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $1181 | $1556 | ||
| Total operating expenses | $3580 | $3305 | $7053 | $9048 |
| Operating income | -$170 | -$278 | ||
| Income from continuing operations | ||||
| EBIT | -$170 | -$278 | ||
| Income tax expense | $357 | $167 | -$172 | -$12 |
| Interest expense | -$335 | -$193 | -$162 | -$177 |
| Net income | ||||
| Net income | $1554 | $3612 | $833 | -$536 |
| Income (for common shares) | $833 | -$536 | ||
| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Net income | ||||
| Operating activities | ||||
| Depreciation | ||||
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | ||||
| Investing activities | ||||
| Capital expenditures | ||||
| Investments | ||||
| Total cash flows from investing | -$1665 | -$1123 | -$489 | -$2006 |
| Financing activities | ||||
| Dividends paid | -$188 | -$127 | -$64 | -$251 |
| Sale and purchase of stock | ||||
| Net borrowings | ||||
| Total cash flows from financing | -$1410 | -$800 | -$374 | -$2260 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$21 | -$78 | -$106 | -$179 |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
|---|---|---|---|---|
| Net income | $833 | -$536 | ||
| Operating activities | ||||
| Depreciation | $826 | $961 | ||
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $263 | $764 | ||
| Investing activities | ||||
| Capital expenditures | -$220 | -$275 | ||
| Investments | -$10 | -$2 | ||
| Total cash flows from investing | -$2006 | -$4605 | $2511 | -$248 |
| Financing activities | ||||
| Dividends paid | -$251 | -$220 | -$69 | |
| Sale and purchase of stock | ||||
| Net borrowings | -$1609 | -$674 | ||
| Total cash flows from financing | -$2260 | -$1069 | -$2466 | -$676 |
| Effect of exchange rate | $3 | |||
| Change in cash and equivalents | -$179 | -$246 | $308 | -$157 |
News
Fundamentals
| Market cap | $237.57B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 559.00M |
| Revenue | $6.72B |
|---|---|
| EBITDA | N/A |
| EBIT | N/A |
| Net Income | $1.33B |
| Revenue Q/Q | -1.16% |
| Revenue Y/Y | -0.78% |
| P/E ratio | 178.63 |
|---|---|
| EV/Sales | N/A |
| EV/EBITDA | N/A |
| EV/EBIT | N/A |
| P/S ratio | 35.36 |
| P/B ratio | N/A |
| Book/Share | N/A |
| Cash/Share | N/A |
| EPS | $2.38 |
|---|---|
| ROA | 6.79% |
| ROE | N/A |
| Debt/Equity | N/A |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 0.69 |
| Quick ratio | 0.61 |