MRFG3 Income Statement - Marfrig Global Foods SA - Alpha Spread

Marfrig Global Foods SA
BOVESPA:MRFG3

Watchlist Manager
Marfrig Global Foods SA Logo
Marfrig Global Foods SA
BOVESPA:MRFG3
Watchlist
Price: 14.4 BRL 3.6%
Market Cap: 13.3B BRL
Have any thoughts about
Marfrig Global Foods SA?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

137.8B
-16%
Revenue
Growth Rates:
1 Year
-18%
3 Years
+89%
5 Years
+218%
7 Years
+915%
10 Years
+710%
4.1B
+101%
Operating Income
Growth Rates:
1 Year
+245%
3 Years
-50%
5 Years
+135%
7 Years
+690%
10 Years
+339%
38.1m
Net Income
Growth Rates:
1 Year
-
3 Years
-99%
5 Years
-98%
7 Years
-
10 Years
-

Earnings Waterfall
Marfrig Global Foods SA

Revenue
137.8B BRL
Cost of Revenue
-121B BRL
Gross Profit
16.8B BRL
Operating Expenses
-12.7B BRL
Operating Income
4.1B BRL
Other Expenses
-4B BRL
Net Income
38.1m BRL

Income Statement
Marfrig Global Foods SA

Rotate your device to view
Income Statement
Currency: BRL
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
Revenue
Revenue
17 011
N/A
15 864
-7%
15 209
-4%
14 794
-3%
17 215
+16%
18 538
+8%
19 549
+5%
20 285
+4%
20 239
0%
19 466
-4%
18 828
-3%
16 076
-15%
13 580
-16%
11 920
-12%
10 128
-15%
11 037
+9%
13 972
+27%
22 374
+60%
29 715
+33%
36 731
+24%
43 336
+18%
44 991
+4%
48 761
+8%
52 183
+7%
59 345
+14%
63 433
+7%
67 482
+6%
71 216
+6%
72 909
+2%
79 713
+9%
85 388
+7%
90 493
+6%
126 746
+40%
139 525
+10%
125 371
-10%
162 389
+30%
167 613
+3%
165 892
-1%
132 218
-20%
163 809
+24%
137 818
-16%
Gross Profit
Cost of Revenue
(14 837)
(13 783)
(13 227)
(12 956)
(15 133)
(16 365)
(17 250)
(17 874)
(17 808)
(17 131)
(16 662)
(14 228)
(12 033)
(10 473)
(8 760)
(9 555)
(12 008)
(19 282)
(25 873)
(32 334)
(38 213)
(39 484)
(42 377)
(45 050)
(49 132)
(52 372)
(55 760)
(58 920)
(60 666)
(64 803)
(68 188)
(72 061)
(104 559)
(117 371)
(108 890)
(141 861)
(150 057)
(149 990)
(118 841)
(146 594)
(121 035)
Gross Profit
2 175
N/A
2 082
-4%
1 981
-5%
1 837
-7%
2 081
+13%
2 172
+4%
2 299
+6%
2 411
+5%
2 431
+1%
2 336
-4%
2 167
-7%
1 850
-15%
1 549
-16%
1 448
-7%
1 368
-6%
1 482
+8%
1 964
+33%
3 092
+57%
3 842
+24%
4 397
+14%
5 122
+17%
5 507
+8%
6 384
+16%
7 133
+12%
10 213
+43%
11 061
+8%
11 722
+6%
12 295
+5%
12 243
0%
14 910
+22%
17 201
+15%
18 433
+7%
22 188
+20%
22 154
0%
16 481
-26%
20 528
+25%
17 556
-14%
15 902
-9%
13 377
-16%
17 215
+29%
16 783
-3%
Operating Income
Operating Expenses
(1 252)
(1 168)
(1 022)
(902)
(966)
(1 153)
(1 241)
(1 278)
(1 383)
(1 198)
(1 123)
(1 085)
(1 034)
(995)
(943)
(989)
(1 780)
(2 181)
(3 420)
(3 705)
(3 396)
(3 489)
(2 972)
(3 218)
(3 469)
(3 706)
(3 867)
(4 062)
(4 135)
(4 314)
(4 569)
(4 717)
(4 112)
(6 315)
(7 250)
(11 060)
(16 382)
(16 050)
(12 253)
(15 199)
(12 732)
Selling, General & Administrative
(1 197)
(1 094)
(936)
(825)
(935)
(924)
(974)
(1 011)
(1 025)
(1 041)
(983)
(932)
(854)
(813)
(787)
(851)
(1 064)
(1 460)
(1 714)
(2 052)
(2 288)
(2 313)
(2 512)
(2 616)
(2 739)
(2 929)
(3 138)
(3 275)
(3 388)
(3 544)
(3 818)
(4 041)
(7 000)
(9 139)
(9 554)
(13 065)
(14 581)
(14 218)
(11 306)
(13 973)
(11 632)
Depreciation & Amortization
0
0
(21)
0
0
(7)
(18)
(20)
(29)
(36)
(35)
0
0
(17)
(34)
(27)
0
(28)
(181)
(234)
(309)
(373)
(299)
(309)
(332)
(358)
(382)
(399)
(400)
(398)
(402)
(400)
(651)
(812)
(872)
(1 156)
(1 336)
(1 351)
(1 092)
(1 358)
(1 101)
Other Operating Expenses
(55)
(74)
(65)
(78)
(31)
(224)
(249)
(247)
(329)
(122)
(106)
(153)
(180)
(166)
(122)
(112)
(716)
(694)
(1 525)
(1 420)
(799)
(803)
(161)
(293)
(397)
(419)
(348)
(388)
(347)
(372)
(349)
(276)
3 539
3 636
3 176
3 161
(465)
(481)
145
132
1
Operating Income
923
N/A
914
-1%
959
+5%
935
-3%
1 115
+19%
1 019
-9%
1 058
+4%
1 133
+7%
1 048
-8%
1 137
+8%
1 044
-8%
763
-27%
513
-33%
452
-12%
424
-6%
492
+16%
183
-63%
910
+397%
422
-54%
692
+64%
1 726
+150%
2 018
+17%
3 412
+69%
3 915
+15%
6 744
+72%
7 356
+9%
7 855
+7%
8 233
+5%
8 108
-2%
10 596
+31%
12 632
+19%
13 716
+9%
18 076
+32%
15 839
-12%
9 231
-42%
9 468
+3%
1 175
-88%
(148)
N/A
1 125
N/A
2 016
+79%
4 052
+101%
Pre-Tax Income
Interest Income Expense
(1 050)
(1 387)
(1 484)
(1 572)
(1 359)
(1 964)
(2 568)
(1 617)
(1 887)
(1 085)
(1 122)
(911)
(729)
(654)
(743)
(675)
(685)
(942)
(1 098)
(1 015)
(1 196)
(1 241)
(1 386)
(2 152)
(2 728)
(2 950)
(2 757)
(2 607)
(1 779)
(2 264)
(3 775)
(4 016)
(7 416)
(8 227)
(5 796)
(7 926)
(6 998)
(6 169)
(5 163)
(6 012)
(4 505)
Total Other Income
(525)
(413)
(595)
(1 139)
(1 457)
(1 407)
(555)
(912)
(762)
(777)
(899)
(1 196)
(1 342)
(1 365)
(1 146)
(1 170)
(1 200)
(1 238)
(1 211)
(1 203)
(909)
(815)
(674)
(711)
(504)
(231)
31
329
322
145
46
(51)
(167)
(142)
(444)
(552)
(873)
(1 296)
(503)
(641)
(726)
Pre-Tax Income
(654)
N/A
(886)
-35%
(1 120)
-26%
(1 778)
-59%
(1 702)
+4%
(2 352)
-38%
(2 065)
+12%
(1 394)
+33%
(1 601)
-15%
(724)
+55%
(977)
-35%
(1 344)
-38%
(1 557)
-16%
(1 567)
-1%
(1 465)
+7%
(1 353)
+8%
(1 702)
-26%
(1 270)
+25%
(1 887)
-49%
(1 526)
+19%
(378)
+75%
(38)
+90%
1 353
N/A
1 052
-22%
3 512
+234%
4 175
+19%
5 128
+23%
5 955
+16%
6 652
+12%
8 476
+27%
8 902
+5%
9 649
+8%
10 493
+9%
7 470
-29%
2 992
-60%
989
-67%
(6 697)
N/A
(7 613)
-14%
(4 541)
+40%
(4 637)
-2%
(1 180)
+75%
Net Income
Tax Provision
201
291
305
484
479
728
688
496
535
247
335
449
588
566
474
455
632
630
398
426
113
160
230
356
(302)
(669)
(597)
(886)
(1 408)
(1 728)
(2 256)
(3 017)
(1 875)
(1 243)
448
222
510
978
1 090
1 318
1 571
Income from Continuing Operations
(453)
(594)
(815)
(1 294)
(1 223)
(1 624)
(1 377)
(898)
(1 066)
(477)
(642)
(896)
(970)
(1 001)
(991)
(896)
(1 068)
(639)
(1 489)
(1 100)
(265)
121
1 582
1 408
3 209
3 506
4 531
5 069
5 244
6 748
6 646
6 632
8 617
6 227
3 440
1 211
(6 186)
(6 635)
(3 452)
(3 319)
392
Income to Minority Interest
(18)
(18)
(19)
(24)
(28)
(34)
(47)
(51)
(54)
(56)
(46)
(45)
(45)
(42)
(38)
(28)
(171)
(556)
(759)
(895)
(1 053)
(1 200)
(1 364)
(1 331)
(1 625)
(1 349)
(1 229)
(1 351)
(1 382)
(1 885)
(2 304)
(2 461)
(1 804)
(657)
1 403
2 338
4 290
4 179
2 103
1 998
(400)
Net Income (Common)
(563)
N/A
(537)
+5%
(739)
-38%
(1 214)
-64%
(1 165)
+4%
(676)
+42%
(586)
+13%
(121)
+79%
(247)
-104%
(603)
-144%
(679)
-13%
(806)
-19%
(841)
-4%
(733)
+13%
(483)
+34%
(454)
+6%
(825)
-82%
(843)
-2%
1 395
N/A
1 602
+15%
2 226
+39%
2 407
+8%
218
-91%
77
-65%
1 584
+1 962%
2 158
+36%
3 302
+53%
3 718
+13%
3 862
+4%
4 863
+26%
4 342
-11%
4 171
-4%
6 797
+63%
5 553
-18%
4 166
-25%
3 532
-15%
(2 249)
N/A
(2 791)
-24%
(1 518)
+46%
(1 455)
+4%
38
N/A
EPS (Diluted)
-1.07
N/A
-1.03
+4%
-1.42
-38%
-2.33
-64%
-2.24
+4%
-1.3
+42%
-1.12
+14%
-0.23
+79%
-0.47
-104%
-1.15
-145%
-1.32
-15%
-1.35
-2%
-1.41
-4%
-1.23
+13%
-0.77
+37%
-0.76
+1%
-1.39
-83%
-1.42
-2%
2.24
N/A
2.58
+15%
3.59
+39%
3.88
+8%
0.35
-91%
0.1
-71%
2.26
+2 160%
3.08
+36%
4.69
+52%
5.31
+13%
5.53
+4%
6.91
+25%
6.38
-8%
5.97
-6%
12.19
+104%
11.95
-2%
6.36
-47%
5.46
-14%
-3.51
N/A
-4.36
-24%
-2.36
+46%
-2.28
+3%
0.06
N/A

See Also

Summary
MRFG3 intrinsic value, competitors valuation, and company profile.
DCF Valuation
MRFG3 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MRFG3 stock valuation using valuation multiples.
Wall Street Estimates
MRFG3 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
MRFG3 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 179,600+ 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.