Market Price

30.27 

0.61 2.1%

as of Jun 02 '23

52 Week Range:

4.52 39.47


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

Mercury NZ Limited, together with its subsidiaries, engages in the production, trading, and sale of electricity and related activities in New Zealand. The company operates through Generation/Wholesale, Retail, and Other segments. It operates 9 hydro generation stations on the Waikato River; five wind plants; and five geothermal generation stations in the central North Island. The company sells electricity to residential, commercial, industrial, and spot market customers under the GLOBUG, Trustpower, and Mercury brands. It also provides piped natural gas; and telecommunication and other products and services. The company was formerly known as Mighty River Power Limited and changed its name to Mercury NZ Limited in July 2016. Mercury NZ Limited was incorporated in 1998 and is based in Auckland, New Zealand.

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 '13 Jun '14 Jun '15 Jun '16 Jun '17 Jun '18 Jun '19 Jun '20 Jun '21 Jun '22
Equity (BVPS) 2.07
1.92
2.24
2.23
2.14
2.26
2.33
2.45
growth rate -7.3% 16.7% -0.5% -4.0% 5.6% 3.1% 5.2%
Earnings BIT 240.00
343.00
312.00
311.00
334.00
365.00
302.00
283.00
242.00
288.00
growth rate 42.9% -9.0% -0.3% 7.4% 9.3% -17.3% -6.3% -14.5% 19.0%
Avg.PE 35.12
30.19
30.79
26.24
26.24
26.24
28.21
growth rate -14.0% 2.0% -14.8% 0.0% 0.0% 7.5%
ROA 1.98
3.69
0.80
2.64
3.05
3.87
5.68
3.10
1.90
growth rate 86.4% -78.3% 230.0% 15.5% 26.9% 46.8% -45.4% -38.7%
ROE 3.61
6.62
1.43
4.81
5.56
7.10
10.46
5.69
3.56
growth rate 83.4% -78.4% 236.4% 15.6% 27.7% 47.3% -45.6% -37.4%
ROIC 3.53
6.41
2.70
5.13
5.65
6.64
8.92
5.09
3.44
growth rate 81.6% -57.9% 90.0% 10.1% 17.5% 34.3% -42.9% -32.4%
Cur. Ratio 0.78
1.08
1.44
1.01
0.91
0.51
0.52
0.54
0.83
growth rate 38.5% 33.3% -29.9% -9.9% -44.0% 2.0% 3.9% 53.7%
Quick Ratio 0.63
0.87
1.07
0.75
0.73
0.38
0.42
0.36
0.45
growth rate 38.1% 23.0% -29.9% -2.7% -48.0% 10.5% -14.3% 25.0%
Leverage 1.82
1.77
1.82
1.84
1.81
1.85
1.83
1.84
1.91
growth rate -2.8% 2.8% 1.1% -1.6% 2.2% -1.1% 0.6% 3.8%
Balance Sheet Jun '13 Jun '14 Jun '15 Jun '16 Jun '17 Jun '18 Jun '19 Jun '20 Jun '21 Jun '22
Acct.Receivable 240.00
218.00
180.00
191.00
231.00
220.00
250.00
246.00
320.00
509.00
growth rate -9.2% -17.4% 6.1% 20.9% -4.8% 13.6% -1.6% 30.1% 59.1%
Cur.Assets 312.00
292.00
315.00
313.00
327.00
300.00
426.00
473.00
875.00
996.00
growth rate -6.4% 7.9% -0.6% 4.5% -8.3% 42.0% 11.0% 85.0% 13.8%
Total Assets 5,802.00
5,689.00
6,058.00
6,085.00
5,997.00
6,106.00
6,484.00
6,877.00
7,978.00
9,660.00
growth rate -2.0% 6.5% 0.5% -1.5% 1.8% 6.2% 6.1% 16.0% 21.1%
Cash 11.00
19.00
32.00
46.00
30.00
5.00
94.00
79.00
163.00
65.00
growth rate 72.7% 68.4% 43.8% -34.8% -83.3% 1,780.0% -16.0% 106.3% -60.1%
Inventory 20.00
24.00
30.00
45.00
39.00
35.00
23.00
22.00
24.00
94.00
growth rate 20.0% 25.0% 50.0% -13.3% -10.3% -34.3% -4.4% 9.1% 291.7%
Cur.Liabilities 399.00
271.00
203.00
310.00
358.00
589.00
821.00
875.00
1,057.00
1,267.00
growth rate -32.1% -25.1% 52.7% 15.5% 64.5% 39.4% 6.6% 20.8% 19.9%
Liabilities 2,619.00
2,470.00
2,721.00
2,770.00
2,689.00
2,801.00
2,947.00
3,144.00
3,792.00
4,908.00
growth rate -5.7% 10.2% 1.8% -2.9% 4.2% 5.2% 6.7% 20.6% 29.4%
LT Debt 1,136.00
1,139.00
1,326.00
1,231.00
1,119.00
936.00
718.00
882.00
1,041.00
1,397.00
growth rate 0.3% 16.4% -7.2% -9.1% -16.4% -23.3% 22.8% 18.0% 34.2%
Equity 3,219.00
3,337.00
3,315.00
3,308.00
3,305.00
3,537.00
3,733.00
4,186.00
4,752.00
growth rate 3.7% -0.7% -0.2% -0.1% 7.0% 5.5% 12.1% 13.5%
Common Shares 1,456.00
1,444.00
1,376.00
1,376.00
1,376.00
378.00
378.00
378.00
378.00
378.00
growth rate -0.8% -4.7% 0.0% 0.0% -72.5% 0.0% 0.0% 0.0% 0.0%
Cash Flow Statement Jun '13 Jun '14 Jun '15 Jun '16 Jun '17 Jun '18 Jun '19 Jun '20 Jun '21 Jun '22
Capital Expenditures 201.00
82.00
105.00
78.00
103.00
94.00
93.00
195.00
254.00
114.00
growth rate -59.2% 28.1% -25.7% 32.1% -8.7% -1.1% 109.7% 30.3% -55.1%
Cash Dividends 173.00
191.00
194.00
198.00
204.00
208.00
214.00
221.00
232.00
growth rate 10.4% 1.6% 2.1% 3.0% 2.0% 2.9% 3.3% 5.0%
Cash From OA 286.00
317.00
309.00
280.00
372.00
376.00
326.00
352.00
338.00
352.00
growth rate 10.8% -2.5% -9.4% 32.9% 1.1% -13.3% 8.0% -4.0% 4.1%
FCF per Share 0.04
0.14
0.14
0.14
0.18
0.14
0.12
0.01
growth rate 250.0% 0.0% 0.0% 28.6% -22.2% -14.3% -91.7%
FCF 63.00
215.00
191.00
190.00
249.00
244.00
204.00
133.00
30.00
238.00
growth rate 241.3% -11.2% -0.5% 31.1% -2.0% -16.4% -34.8% -77.4% 693.3%
Income Statement Jun '13 Jun '14 Jun '15 Jun '16 Jun '17 Jun '18 Jun '19 Jun '20 Jun '21 Jun '22
Sales 1,837.00
1,705.00
1,678.00
1,564.00
1,597.00
1,798.00
2,001.00
1,768.00
2,045.00
2,188.00
growth rate -7.2% -1.6% -6.8% 2.1% 12.6% 11.3% -11.6% 15.7% 7.0%
Op.Income 240.00
343.00
312.00
311.00
334.00
365.00
302.00
283.00
242.00
288.00
growth rate 42.9% -9.0% -0.3% 7.4% 9.3% -17.3% -6.3% -14.5% 19.0%
IBT 295.00
94.00
218.00
258.00
325.00
430.00
251.00
173.00
510.00
growth rate -68.1% 131.9% 18.4% 26.0% 32.3% -41.6% -31.1% 194.8%
Net Income 115.00
212.00
47.00
160.00
184.00
234.00
357.00
209.00
141.00
469.00
growth rate 84.4% -77.8% 240.4% 15.0% 27.2% 52.6% -41.5% -32.5% 232.6%
EPS 0.08
0.15
0.03
0.12
0.13
0.17
0.26
0.15
0.10
growth rate 87.5% -80.0% 300.0% 8.3% 30.8% 52.9% -42.3% -33.3%
Gross Profit 644.00
504.00
482.00
493.00
523.00
566.00
506.00
490.00
463.00
581.00
growth rate -21.7% -4.4% 2.3% 6.1% 8.2% -10.6% -3.2% -5.5% 25.5%

Quarterly Statements

Item Name Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Earnings BIT 29.00
52.00
52.00
92.00
92.00
growth rate 79.3% 0.0% 76.9% 0.0%
Balance Sheet Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Acct.Receivable 320.00
254.00
254.00
509.00
509.00
growth rate -20.6% 0.0% 100.4% 0.0%
Cur.Assets 875.00
440.00
440.00
996.00
996.00
growth rate -49.7% 0.0% 126.4% 0.0%
Total Assets 7,978.00
8,497.00
8,497.00
9,660.00
9,660.00
growth rate 6.5% 0.0% 13.7% 0.0%
Cash 163.00
48.00
48.00
65.00
65.00
growth rate -70.6% 0.0% 35.4% 0.0%
Inventory 24.00
65.00
65.00
94.00
94.00
growth rate 170.8% 0.0% 44.6% 0.0%
Cur.Liabilities 1,057.00
811.00
811.00
1,267.00
1,267.00
growth rate -23.3% 0.0% 56.2% 0.0%
Liabilities 3,792.00
3,892.00
3,892.00
4,908.00
4,908.00
growth rate 2.6% 0.0% 26.1% 0.0%
LT Debt 1,041.00
1,101.00
1,101.00
1,397.00
1,397.00
growth rate 5.8% 0.0% 26.9% 0.0%
Equity 4,186.00
4,605.00
4,605.00
4,752.00
4,752.00
growth rate 10.0% 0.0% 3.2% 0.0%
Common Shares 378.00
378.00
378.00
378.00
378.00
growth rate 0.0% 0.0% 0.0% 0.0%
Cash Flow Statement Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Capital Expenditures 38.50
35.00
35.00
22.00
22.00
growth rate -9.1% 0.0% -37.1% 0.0%
Cash Dividends 46.50
69.50
69.50
46.50
46.50
growth rate 49.5% 0.0% -33.1% 0.0%
Cash From OA 87.50
66.00
66.00
110.00
110.00
growth rate -24.6% 0.0% 66.7% 0.0%
FCF 49.00
31.00
31.00
88.00
88.00
growth rate -36.7% 0.0% 183.9% 0.0%
Income Statement Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Sales 550.50
436.50
436.50
657.50
657.50
growth rate -20.7% 0.0% 50.6% 0.0%
Op.Income 29.00
52.00
52.00
92.00
92.00
growth rate 79.3% 0.0% 76.9% 0.0%
IBT 3.50
225.00
225.00
30.00
30.00
growth rate 6,328.6% 0.0% -86.7% 0.0%
Net Income 5.50
213.50
213.50
21.00
21.00
growth rate 3,781.8% 0.0% -90.2% 0.0%
Gross Profit 84.50
121.00
121.00
169.50
169.50
growth rate 43.2% 0.0% 40.1% 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:

E (30.82)

YOY Growth Grade:

E (23.52)

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 30.58 174.97
EPS / Growth 0.17

Value Price & Investment Recovery Time

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

Equity Growth Rate: 8.8%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 8.8% 8.8% 8.8%
Future PE 0.01 16.04 16.04
Future EPS 0.40 0.40 0.40
Value Price
MOS %
0.00
-100.0%
1.59
-94.8%
1.59
-94.8%
MOS Price 0.00 0.79 0.79
IRT 32.31 32.31 32.31

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.