Market Price

2.06 

-0.01 -0.5%

as of Aug 06 '20

52 Week Range:

1.65 3.53


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Mirvac is a leading, diversified Australian property group, with an integrated development and asset management capability. We have 45 years of experience in the property industry and an unmatched reputation for delivering superior products and services across our businesses. Principally located in Australia's four key cities of Sydney, Melbourne, Brisbane and Perth, Mirvac owns and manages assets across the office, retail and industrial sectors, with over $18 billion of assets currently under management. Our development activities allow us to create and deliver innovative and high-quality commercial assets and residential projects for our customers, while driving long-term value for our securityholders. Our integrated approach gives us a competitive advantage in the creation of quality assets across the entire lifecycle of a project; from planning through to design, construction and development, leasing, property management and long-term ownership. Recognising the contribution we make to Australia's major cities, our purpose, Reimagine Urban Life, inspires us to question how and why we do things. With a strong focus on our customers, we're asked to think about how we can redefine the landscape and create more sustainable, connected and vibrant urban environments, leaving a lasting legacy for generations to come.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Jun '09 Jun '10 Jun '11 Jun '12 Jun '13 Jun '14 Jun '15 Jun '16 Jun '17 Jun '18 Jun '19
Equity (BVPS) 1.72
1.67
1.64
1.65
1.55
1.66
1.71
1.84
2.03
2.22
2.30
growth rate -2.9% -1.8% 0.6% -6.1% 7.1% 3.0% 7.6% 10.3% 9.4% 3.6%
Earnings BIT -1,140.00
229.60
79.00
316.40
445.00
604.90
582.00
698.00
801.00
growth rate 100.0% -65.6% 300.5% 40.6% 35.9% -3.8% 19.9% 14.8%
Avg.PE -2.20
16.64
23.31
11.34
40.00
14.66
11.24
10.37
8.09
7.19
9.56
growth rate 100.0% 40.1% -51.4% 252.7% -63.4% -23.3% -7.7% -22.0% -11.1% 33.0%
ROA -14.50
3.11
2.14
4.74
1.58
4.67
6.00
9.58
10.00
8.56
7.25
growth rate 100.0% -31.2% 121.5% -66.7% 195.6% 28.5% 59.7% 4.4% -14.4% -15.3%
ROE -23.57
4.63
3.31
7.34
2.38
7.34
9.65
15.14
15.36
13.10
11.02
growth rate 100.0% -28.5% 121.8% -67.6% 208.4% 31.5% 56.9% 1.5% -14.7% -15.9%
ROIC -14.96
3.52
3.06
6.15
2.38
6.63
7.63
11.72
12.04
10.53
9.12
growth rate 100.0% -13.1% 101.0% -61.3% 178.6% 15.1% 53.6% 2.7% -12.5% -13.4%
Cur. Ratio 2.66
1.94
1.28
1.34
0.98
1.91
1.06
0.92
1.09
1.07
1.15
growth rate -27.1% -34.0% 4.7% -26.9% 94.9% -44.5% -13.2% 18.5% -1.8% 7.5%
Quick Ratio 1.71
1.07
0.78
0.46
0.26
0.29
0.16
0.34
0.21
0.47
0.42
growth rate -37.4% -27.1% -41.0% -43.5% 11.5% -44.8% 112.5% -38.2% 123.8% -10.6%
Leverage 1.53
1.45
1.64
1.46
1.54
1.61
1.61
1.56
1.52
1.54
1.50
growth rate -5.2% 13.1% -11.0% 5.5% 4.6% 0.0% -3.1% -2.6% 1.3% -2.6%
Balance Sheet Jun '09 Jun '10 Jun '11 Jun '12 Jun '13 Jun '14 Jun '15 Jun '16 Jun '17 Jun '18 Jun '19
Acct.Receivable 119.50
145.90
198.00
132.00
94.00
98.70
73.00
110.00
227.00
growth rate 22.1% 35.7% -33.3% -28.8% 5.0% -26.0% 50.7% 106.4%
Acct.Payable 43.00
33.00
51.00
79.00
96.00
87.00
134.00
growth rate -23.3% 54.6% 54.9% 21.5% -9.4% 54.0%
Cur.Assets 1,806.50
1,458.20
1,463.00
644.00
891.00
1,717.80
940.00
1,246.00
1,027.00
growth rate -19.3% 0.3% -56.0% 38.4% 92.8% -45.3% 32.6% -17.6%
Total Assets 7,373.80
7,887.50
9,138.00
8,411.00
9,246.00
9,921.70
10,403.00
11,169.00
12,108.00
growth rate 7.0% 15.9% -8.0% 9.9% 7.3% 4.9% 7.4% 8.4%
Cash 896.50
582.00
673.00
77.00
126.00
97.80
60.00
354.00
106.00
growth rate -35.1% 15.6% -88.6% 63.6% -22.4% -38.7% 490.0% -70.1%
Inventory 590.00
573.30
550.00
404.00
560.00
598.10
774.00
750.00
662.00
growth rate -2.8% -4.1% -26.6% 38.6% 6.8% 29.4% -3.1% -11.7%
Cur.Liabilities 680.20
750.70
1,140.00
481.00
911.00
899.40
887.00
1,353.00
944.00
growth rate 10.4% 51.9% -57.8% 89.4% -1.3% -1.4% 52.5% -30.2%
Liabilities 2,565.80
2,443.10
3,543.00
2,656.00
3,236.00
3,745.60
3,941.00
3,989.00
4,136.00
growth rate -4.8% 45.0% -25.0% 21.8% 15.8% 5.2% 1.2% 3.7%
LT Debt 1,681.30
1,516.60
2,176.00
1,915.00
2,007.00
2,531.60
2,710.00
2,313.00
2,848.00
growth rate -9.8% 43.5% -12.0% 4.8% 26.1% 7.1% -14.7% 23.1%
Equity 4,808.00
5,444.40
5,583.20
5,754.70
6,010.80
6,176.10
6,462.00
7,180.00
7,972.00
growth rate 13.2% 2.6% 3.1% 4.5% 2.8% 4.6% 11.1% 11.0%
Common Shares 1,653.00
3,005.00
3,401.00
3,416.00
3,454.00
3,675.00
3,696.00
3,697.00
3,702.00
3,708.00
3,694.00
growth rate 81.8% 13.2% 0.4% 1.1% 6.4% 0.6% 0.0% 0.1% 0.2% -0.4%
Cash Flow Statement Jun '09 Jun '10 Jun '11 Jun '12 Jun '13 Jun '14 Jun '15 Jun '16 Jun '17 Jun '18 Jun '19
Capital Expenditures 73.90
6.90
8.00
8.00
4.00
3.70
13.00
16.00
14.00
growth rate -90.7% 15.9% 0.0% -50.0% -7.5% 251.4% 23.1% -12.5%
Cash Dividends 141.20
185.70
278.80
280.20
225.90
280.20
336.00
355.00
374.00
growth rate 31.5% 50.1% 0.5% -19.4% 24.0% 19.9% 5.7% 5.4%
Cash From OA 48.00
340.00
249.00
317.00
386.00
399.30
413.00
509.00
513.00
growth rate 608.3% -26.8% 27.3% 21.8% 3.5% 3.4% 23.2% 0.8%
FCF per Share -0.02
0.11
0.07
0.02
0.13
0.06
0.21
-0.03
0.16
0.15
0.23
growth rate 100.0% -36.4% -71.4% 550.0% -53.9% 250.0% -100.0% 100.0% -6.3% 53.3%
FCF -26.00
333.00
238.00
309.00
382.00
396.00
399.00
455.00
499.00
649.00
506.00
growth rate 100.0% -28.5% 29.8% 23.6% 3.7% 0.8% 14.0% 9.7% 30.1% -22.0%
Income Statement Jun '09 Jun '10 Jun '11 Jun '12 Jun '13 Jun '14 Jun '15 Jun '16 Jun '17 Jun '18 Jun '19
Sales 1,767.20
1,645.90
1,659.00
1,564.00
1,487.00
1,917.80
1,763.00
2,436.00
2,422.00
growth rate -6.9% 0.8% -5.7% -4.9% 29.0% -8.1% 38.2% -0.6%
Op.Income -1,079.60
217.10
170.00
385.00
445.00
604.90
582.00
698.00
801.00
growth rate 100.0% -21.7% 126.5% 15.6% 35.9% -3.8% 19.9% 14.8%
IBT -1,144.50
229.60
79.00
316.40
114.80
460.70
628.00
1,075.00
1,104.00
growth rate 100.0% -65.6% 300.5% -63.7% 301.3% 36.3% 71.2% 2.7%
Net Income -1,078.10
237.40
170.00
385.00
140.00
447.30
610.00
1,033.00
1,164.00
growth rate 100.0% -28.4% 126.5% -63.6% 219.5% 36.4% 69.3% 12.7%
EPS -0.65
0.08
0.05
0.12
0.04
0.12
0.17
0.28
0.31
0.29
0.28
growth rate 100.0% -37.5% 140.0% -66.7% 200.0% 41.7% 64.7% 10.7% -6.5% -3.5%
Gross Profit 669.20
707.70
687.00
633.00
646.00
817.90
835.00
952.00
1,049.00
growth rate 5.8% -2.9% -7.9% 2.1% 26.6% 2.1% 14.0% 10.2%

Quarterly Statements

Item Name Dec '16 Mar '17 Jun '17 Sep '17 Dec '17
Earnings BIT 197.50
203.00
203.00
161.50
161.50
growth rate 2.8% 0.0% -20.4% 0.0%
Balance Sheet Dec '16 Mar '17 Jun '17 Sep '17 Dec '17
Acct.Receivable 185.00
227.00
227.00
206.00
206.00
growth rate 22.7% 0.0% -9.3% 0.0%
Acct.Payable 134.00
134.00
growth rate 0.0%
Cur.Assets 1,086.00
1,027.00
1,027.00
1,356.00
1,356.00
growth rate -5.4% 0.0% 32.0% 0.0%
Total Assets 11,936.00
12,108.00
12,108.00
12,869.00
12,869.00
growth rate 1.4% 0.0% 6.3% 0.0%
Cash 59.00
106.00
106.00
108.00
108.00
growth rate 79.7% 0.0% 1.9% 0.0%
Inventory 800.00
662.00
662.00
999.00
999.00
growth rate -17.3% 0.0% 50.9% 0.0%
Cur.Liabilities 977.00
944.00
944.00
921.00
921.00
growth rate -3.4% 0.0% -2.4% 0.0%
Liabilities 4,420.00
4,136.00
4,136.00
4,621.00
4,621.00
growth rate -6.4% 0.0% 11.7% 0.0%
LT Debt 3,130.00
2,848.00
2,848.00
3,125.00
3,125.00
growth rate -9.0% 0.0% 9.7% 0.0%
Equity 7,516.00
7,972.00
7,972.00
8,248.00
8,248.00
growth rate 6.1% 0.0% 3.5% 0.0%
Common Shares 6,817.00
6,819.00
6,819.00
6,827.00
6,827.00
growth rate 0.0% 0.0% 0.1% 0.0%
Cash Flow Statement Dec '16 Mar '17 Jun '17 Sep '17 Dec '17
Capital Expenditures 3.00
4.00
4.00
3.00
3.00
growth rate 33.3% 0.0% -25.0% 0.0%
Cash Dividends 96.00
91.00
91.00
102.00
102.00
growth rate -5.2% 0.0% 12.1% 0.0%
Cash From OA -45.50
302.00
302.00
-10.00
-10.00
growth rate 100.0% 0.0% -100.0% 0.0%
FCF -48.50
298.00
298.00
-13.00
-13.00
growth rate 100.0% 0.0% -100.0% 0.0%
Income Statement Dec '16 Mar '17 Jun '17 Sep '17 Dec '17
Sales 552.00
659.00
659.00
384.50
384.50
growth rate 19.4% 0.0% -41.7% 0.0%
Op.Income 197.50
203.00
203.00
161.50
161.50
growth rate 2.8% 0.0% -20.4% 0.0%
IBT 254.00
298.00
298.00
236.00
236.00
growth rate 17.3% 0.0% -20.8% 0.0%
Net Income 254.00
328.00
328.00
232.50
232.50
growth rate 29.1% 0.0% -29.1% 0.0%
Gross Profit 254.50
270.00
270.00
224.50
224.50
growth rate 6.1% 0.0% -16.9% 0.0%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

C (51.21)

YOY Growth Grade:

D (33.70)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 7.98 7.98 11.44
EPS / Growth 4.7% 0.26 4.2%

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 7.7%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 4.2% 5.5% 5.5%
Future PE 7.98 10.15 10.15
Future EPS 0.39 0.44 0.44
Value Price
MOS %
0.77
-62.8%
1.11
-46.2%
1.11
-46.2%
MOS Price 0.38 0.55 0.55
IRT 6.78 6.49 6.49

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.