Mcmillan Shakespeare Ltd (mms) Logo

Mcmillan Shakespeare Ltd (MMS)

___:___ · Industrials
0.00
0.00
(0.00)
VOLUME
DIV YIELD
PE RATIO
1 YR RETURN
52 WEEK RANGE
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
06/2013
06/2012
Profitability
NPAT ($M) 61.07 1.27 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT Margin 17.40% 17.39% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Equity (ROE) 35.18% 30.89% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Assets (ROA) 14.66% 11.23% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Valuation
PE Ratio 10.65 10.14 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
PE Relative to Market 72.9% 71.5% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Book 3.72 3.07 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Cash Flow 6.10 4.54 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Shares Outstanding (M) 77.38 77.38 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Market Cap ($M) $1,002.09 $702.62 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Enterprise Value ($M) $1,069.29 $899.27 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Performance
Total Shareholder Return 46.6% -20.1% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Relative to Market 16.3% -12.9% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Per Share
Earnings 121.58 89.57 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash Flow 250.30 238.70 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash 2.04 1.18 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Tangible Assets 1.74 1.14 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Book Value 3.48 2.96 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share Price $12.95 $9.08 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Liquidity
Quick Ratio 1.63 1.70 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Current Ratio 1.71 1.75 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Efficiency
Asset Turnover 0.79 0.59 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventory Turnover 35.54 52.70 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Working Capital Turnover (134.01) 8.46 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends
DPS (c) 61.30 34.00 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividend yield 4.73% 3.74% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Franking 100% 100% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Gross DPS (c) 87.57 48.57 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Gross Dividend Yield 6.76% 5.35% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payout Ratio 50% 38% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo
06/2021
AUD $M
06/2020
AUD $M
06/2019
AUD $M
06/2018
AUD $M
06/2017
AUD $M
06/2016
AUD $M
06/2015
AUD $M
06/2014
AUD $M
06/2013
AUD $M
06/2012
AUD $M
INCOME
Trading Revenue 544.22 406.6 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Income - 87.97 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Income Excl. Interest 544.22 494.58 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INTEREST/FINANCE INCOME
Forex Gain/Loss - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Income 544.22 494.58 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EXPENSES
Expenses (338.18) (308.99) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EBITDA 206.05 185.59 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
DEPRECIATION AND AMORTISATION
Depreciation (56.88) (67.7) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Amortisation (10.23) (15.59) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Depreciation & Amortisation (67.11) (83.29) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EBIT 138.93 102.3 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INTEREST/FINANCE EXPENSES
Interest/Finance Income 0.23 0.85 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Expense (8.39) (8.79) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Capitalised - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Expenses Incl. Capital (8.39) (8.79) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Interest Expenses (8.16) (7.94) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Pre-Tax Profit 130.78 94.36 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Capital Profits - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Pre-Tax Profit Pre-Cap 130.78 94.36 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
TAX
Tax Expenses (36.08) (22.59) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Abnormals 94.7 71.77 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
ABNORMALS
Abnormals (33.63) (69.44) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Abnormals Tax - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Abnormals (33.63) (69.44) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-Controlling Interests - (1.06) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Reported NPAT after Abnormals 61.07 1.27 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Capital 61.07 1.27 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EQUITY
Diluted Shares 77.38 77.38 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Diluted Weighted Shares 77.89 78.95 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Ordinary Dividends - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Preference Dividends - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EPS Adjusted 1.22 0.9 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EPS after Abnormals 0.78 0.02 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share of net Profit/Loss 1.81 - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo
06/2021
AUD $M
06/2020
AUD $M
06/2019
AUD $M
06/2018
AUD $M
06/2017
AUD $M
06/2016
AUD $M
06/2015
AUD $M
06/2014
AUD $M
06/2013
AUD $M
06/2012
AUD $M
Current Assets
Cash 158 91.41 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Receivables 40.98 69.38 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Prepayments 4.66 3.3 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventories 15.31 7.72 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Investments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 89.57 111.41 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Current Assets 308.52 283.22 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-current assets
Receivables - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventories - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
PP&E 44.69 174.89 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Investments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Intangibles Excl. Goodwill 46.99 51.09 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Goodwill 87.86 89.33 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Future Income Tax Benefit 13.75 10.12 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 184.12 75.79 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Non-Current Assets 377.41 401.22 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Assets 685.93 684.44 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Current Liabilities
Accounts Payable 102.09 94.46 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions 18.08 20.75 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Short Term Debt 25.49 18.23 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 34.41 28.52 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Current Liabilities 180.07 161.97 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-current liabilities
Accounts Payable - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Long Term Debt 199.72 269.83 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions 14.2 3.28 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 22.75 20.48 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Non-Current Liabilities 236.67 293.59 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Liabilities 416.74 455.55 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Shareholder Equity
Share Capital 76.26 76.42 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Convertible Equity - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Equity - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Reserves ex. Share Premium (9.51) (12.08) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share Premium Reserves - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Retained Profits 202.45 164.55 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Available Equity Assets 269.19 - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
External Equity
Non-controlling Interests - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Assets 269.2 228.89 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Debt 225.21 288.06 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo
06/2021
AUD $M
06/2020
AUD $M
06/2019
AUD $M
06/2018
AUD $M
06/2017
AUD $M
06/2016
AUD $M
06/2015
AUD $M
06/2014
AUD $M
06/2013
AUD $M
06/2012
AUD $M
OPERATING ACTIVITIES
Receipts 551.4 554.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments (371) (293.7) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends Received - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Received 0.23 0.85 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Paid (9.94) (9.17) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Taxes Paid (30.26) (18.91) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 54.53 (45.31) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Operating Cash Flow 194.97 188.46 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INVESTMENT ACTIVITIES
Capital Expend. Excl. Investments (9.94) (14.71) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for Investment - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for Subsidiaries - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from PP&E - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Investments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Subsidiaries - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Loans Granted - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Loans Repaid - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Investments 1.88 (12.6) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Investment Cash Flow (8.06) (27.3) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Operating CF less Investment CF 186.9 161.16 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
FINANCING ACTIVITIES
Proceeds from Issues - 5.48 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Borrowings 124.79 107.95 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Repayment of Borrowings (215.07) (171.09) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends Paid (23.37) (59.59) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Financing Activities (6.89) (90.32) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Financing Cash Flow (120.54) (207.57) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Net Cashflow 66.37 (46.41) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
CASH
Cash and Cash Equiv. Period Open 91.41 137.76 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Exchange Rate Adjustments 0.22 0.05 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Cash Adjustments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash and Cash Equiv. Period Close 158 91.41 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo