Mainfreight Ltd
NZX:MFT

Watchlist Manager
Mainfreight Ltd Logo
Mainfreight Ltd
NZX:MFT
Watchlist
Price: 72.4 NZD 0.14% Market Closed
Market Cap: 7.3B NZD
Have any thoughts about
Mainfreight Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

4.9B
+4%
Revenue
Growth Rates:
1 Year
-2%
3 Years
+17%
5 Years
+63%
7 Years
+301%
10 Years
-
426.7m
-0.2%
Operating Income
Growth Rates:
1 Year
-12%
3 Years
+18%
5 Years
+97%
7 Years
+550%
10 Years
-
198.7m
-5%
Net Income
Growth Rates:
1 Year
-41%
3 Years
-19%
5 Years
+41%
7 Years
+371%
10 Years
-

Earnings Waterfall
Mainfreight Ltd

Revenue
4.9B NZD
Cost of Revenue
-2.8B NZD
Gross Profit
2.1B NZD
Operating Expenses
-1.7B NZD
Operating Income
426.7m NZD
Other Expenses
-228m NZD
Net Income
198.7m NZD

Income Statement
Mainfreight Ltd

Rotate your device to view
Income Statement
Currency: NZD
Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024 Sep-2024
Revenue
Revenue
907
N/A
826
-9%
787
-5%
758
-4%
703
-7%
764
+9%
823
+8%
912
+11%
1 023
+12%
1 153
+13%
1 259
+9%
1 266
+1%
1 238
-2%
1 176
-5%
1 115
-5%
1 132
+2%
1 186
+5%
1 241
+5%
1 302
+5%
1 342
+3%
1 476
+10%
1 589
+8%
1 698
+7%
1 814
+7%
1 829
+1%
1 857
+2%
1 226
-34%
2 616
+113%
2 822
+8%
2 953
+5%
3 023
+2%
3 095
+2%
3 203
+4%
3 544
+11%
4 209
+19%
5 218
+24%
5 947
+14%
5 676
-5%
5 027
-11%
4 718
-6%
4 915
+4%
Gross Profit
Cost of Revenue
(161)
(248)
(382)
(494)
(447)
(492)
(529)
(591)
(668)
(764)
(844)
(846)
(824)
(775)
(730)
(750)
(798)
(845)
(889)
(912)
(978)
(1 034)
(1 086)
(1 146)
(1 160)
(1 179)
(749)
(1 605)
(1 733)
(1 792)
(1 799)
(1 803)
(1 874)
(2 142)
(2 639)
(3 357)
(3 802)
(3 444)
(2 854)
(2 623)
(2 810)
Gross Profit
73
N/A
129
+78%
405
+213%
265
-35%
255
-3%
272
+6%
294
+8%
321
+9%
355
+10%
390
+10%
416
+7%
420
+1%
414
-1%
401
-3%
385
-4%
382
-1%
387
+1%
396
+2%
412
+4%
430
+4%
497
+16%
556
+12%
612
+10%
668
+9%
667
0%
678
+2%
477
-30%
1 011
+112%
1 089
+8%
1 162
+7%
1 224
+5%
1 291
+5%
1 329
+3%
1 402
+5%
1 570
+12%
1 861
+19%
2 145
+15%
2 231
+4%
2 174
-3%
2 095
-4%
2 104
+0%
Operating Income
Operating Expenses
(695)
(524)
(350)
(211)
(202)
(213)
(230)
(257)
(286)
(321)
(348)
(353)
(353)
(342)
(322)
(322)
(324)
(331)
(343)
(353)
(409)
(457)
(513)
(561)
(565)
(575)
(411)
(843)
(905)
(958)
(1 008)
(1 062)
(1 082)
(1 118)
(1 208)
(1 351)
(1 514)
(1 619)
(1 687)
(1 667)
(1 678)
Selling, General & Administrative
(66)
(96)
(131)
(145)
(139)
(150)
(164)
(179)
(202)
(229)
(250)
(251)
(252)
(243)
(227)
(230)
(232)
(238)
(248)
(256)
(300)
(339)
(383)
(418)
(421)
(429)
(302)
(612)
(655)
(696)
(693)
(670)
(677)
(723)
(796)
(887)
(984)
(1 023)
(1 042)
(1 012)
(1 016)
Depreciation & Amortization
(20)
(19)
(21)
(12)
(11)
(10)
(10)
(11)
(11)
(12)
(13)
(14)
(15)
(16)
(16)
(16)
(16)
(16)
(16)
(16)
(20)
(24)
(28)
(32)
(32)
(33)
(23)
(48)
(51)
(53)
(109)
(170)
(179)
(182)
(185)
(201)
(216)
(239)
(262)
(293)
(314)
Other Operating Expenses
(608)
(409)
(198)
(53)
(50)
(53)
(56)
(67)
(73)
(80)
(85)
(87)
(86)
(83)
(79)
(76)
(76)
(77)
(79)
(82)
(89)
(95)
(103)
(110)
(112)
(113)
(86)
(184)
(199)
(208)
(206)
(223)
(225)
(212)
(227)
(264)
(313)
(357)
(383)
(362)
(347)
Operating Income
51
N/A
54
+5%
55
+3%
54
-2%
54
+0%
59
+8%
64
+9%
65
+1%
69
+6%
69
+1%
68
-2%
67
-1%
61
-9%
60
-3%
63
+6%
60
-5%
64
+7%
66
+3%
70
+7%
77
+9%
89
+17%
98
+10%
99
+1%
107
+8%
104
-3%
103
0%
66
-37%
167
+155%
184
+10%
204
+11%
216
+6%
229
+6%
248
+8%
284
+15%
363
+28%
510
+41%
632
+24%
612
-3%
487
-21%
428
-12%
427
0%
Pre-Tax Income
Interest Income Expense
(7)
(8)
(9)
(4)
(5)
(4)
(4)
(4)
(4)
(6)
(7)
(6)
(7)
(7)
(6)
(6)
(6)
(6)
(6)
(7)
(8)
(10)
(11)
(13)
(13)
(12)
(4)
(7)
(7)
(7)
(15)
(23)
(22)
(22)
(20)
(21)
(22)
(25)
(26)
(32)
(45)
Non-Reccuring Items
1
0
0
1
0
0
0
0
0
(0)
(0)
(7)
(9)
(8)
(8)
(3)
(1)
(1)
(1)
(5)
(6)
(6)
(6)
13
14
14
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
46
N/A
46
+1%
46
+1%
51
+10%
50
-2%
55
+10%
61
+10%
60
-1%
64
+6%
63
-2%
61
-3%
54
-11%
46
-16%
44
-3%
48
+9%
51
+5%
57
+12%
60
+4%
64
+7%
65
+2%
76
+16%
83
+10%
82
-1%
107
+31%
105
-2%
106
+1%
62
-41%
160
+160%
177
+10%
197
+11%
202
+2%
206
+2%
226
+9%
262
+16%
342
+30%
489
+43%
609
+24%
587
-4%
461
-22%
395
-14%
382
-3%
Net Income
Tax Provision
(15)
(16)
(16)
(15)
(15)
(16)
(18)
(20)
(21)
(21)
(20)
(19)
(16)
(15)
(16)
(15)
(17)
(18)
(19)
(39)
(42)
(45)
(44)
(27)
(26)
(26)
(19)
(48)
(52)
(56)
(57)
(58)
(64)
(74)
(96)
(134)
(168)
(161)
(127)
(256)
(252)
Income from Continuing Operations
31
30
30
36
35
39
43
41
43
42
41
36
30
29
32
36
40
42
45
26
33
38
38
81
79
79
43
112
125
141
144
148
162
188
246
355
442
426
334
139
129
Income to Minority Interest
(1)
(1)
(0)
(1)
(1)
(2)
(2)
(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
Net Income (Common)
31
N/A
50
+61%
51
+2%
61
+18%
120
+99%
106
-12%
108
+2%
102
-6%
44
-57%
42
-5%
41
-1%
36
-14%
30
-15%
29
-3%
32
+10%
36
+13%
40
+11%
42
+4%
45
+7%
26
-43%
33
+29%
38
+16%
38
-1%
81
+112%
79
-2%
79
+1%
42
-47%
108
+155%
121
+13%
138
+14%
141
+2%
159
+13%
173
+9%
188
+9%
246
+31%
355
+44%
442
+24%
426
-3%
334
-22%
209
-38%
199
-5%
EPS (Diluted)
0.32
N/A
0.51
+59%
0.52
+2%
0.61
+17%
1.24
+103%
1.11
-10%
1.11
N/A
0.99
-11%
0.44
-56%
0.43
-2%
0.41
-5%
0.36
-12%
0.3
-17%
0.29
-3%
0.32
+10%
0.37
+16%
0.41
+11%
0.43
+5%
0.46
+7%
0.26
-43%
0.33
+27%
0.38
+15%
0.38
N/A
0.81
+113%
0.8
-1%
0.8
N/A
0.42
-48%
0.44
+5%
1.2
+173%
1.36
+13%
1.4
+3%
1.58
+13%
1.71
+8%
1.87
+9%
2.44
+30%
3.53
+45%
4.39
+24%
4.24
-3%
3.32
-22%
2.07
-38%
1.97
-5%

See Also

Summary
MFT intrinsic value, competitors valuation, and company profile.
DCF Valuation
MFT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MFT stock valuation using valuation multiples.
Wall Street Estimates
MFT 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
MFT 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 211,000+ 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 Wide Economic Moat 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.