MultiChoice Group Limited (JSE: MCG)
South Africa
· Delayed Price · Currency is ZAR 10,850
+50 (0.46%)
Nov 22, 2024, 5:04 PM SAST
MultiChoice Group Income Statement
Financials in millions ZAR. Fiscal year is April - March.
Millions ZAR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2019 - 2016 |
| Revenue | 53,056 | 55,968 | 59,141 | 55,240 | 53,338 | 51,387 | Upgrade
|
| Revenue Growth (YoY) | -9.80% | -5.37% | 7.06% | 3.57% | 3.80% | 2.58% | Upgrade
|
| Cost of Revenue | 30,309 | 30,811 | 33,437 | 30,605 | 27,812 | 28,454 | Upgrade
|
| Gross Profit | 22,747 | 25,157 | 25,704 | 24,635 | 25,526 | 22,933 | Upgrade
|
| Selling, General & Admin | 17,198 | 17,191 | 15,615 | 14,016 | 15,048 | 14,571 | Upgrade
|
| Other Operating Expenses | -403 | - | - | -4 | -21 | -87 | Upgrade
|
| Operating Expenses | 16,978 | 17,391 | 15,639 | 14,070 | 15,179 | 14,659 | Upgrade
|
| Operating Income | 5,769 | 7,766 | 10,065 | 10,565 | 10,347 | 8,274 | Upgrade
|
| Interest Expense | -2,231 | -1,999 | -1,458 | -1,210 | -1,080 | -1,039 | Upgrade
|
| Interest & Investment Income | 793 | 640 | 449 | 260 | 366 | 456 | Upgrade
|
| Earnings From Equity Investments | -859 | -752 | -2,475 | -134 | -58 | -44 | Upgrade
|
| Currency Exchange Gain (Loss) | -4,384 | -5,592 | -5,580 | -2,118 | -757 | -2,256 | Upgrade
|
| EBT Excluding Unusual Items | -912 | 63 | 1,001 | 7,363 | 8,818 | 5,391 | Upgrade
|
| Merger & Restructuring Charges | -144 | -123 | -159 | - | -25 | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 82 | 450 | 78 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 17 | 16 | 3 | -269 | - | - | Upgrade
|
| Asset Writedown | -1,120 | -1,112 | -2 | - | 76 | -28 | Upgrade
|
| Other Unusual Items | - | - | - | - | - | -49 | Upgrade
|
| Pretax Income | -2,077 | -706 | 921 | 7,094 | 8,904 | 5,314 | Upgrade
|
| Income Tax Expense | 3,004 | 3,442 | 3,841 | 4,210 | 4,827 | 3,444 | Upgrade
|
| Earnings From Continuing Operations | -5,081 | -4,148 | -2,920 | 2,884 | 4,077 | 1,870 | Upgrade
|
| Minority Interest in Earnings | 632 | 174 | -558 | -1,526 | -1,916 | -1,363 | Upgrade
|
| Net Income | -4,449 | -3,974 | -3,478 | 1,358 | 2,161 | 507 | Upgrade
|
| Net Income to Common | -4,449 | -3,974 | -3,478 | 1,358 | 2,161 | 507 | Upgrade
|
| Net Income Growth | - | - | - | -37.16% | 326.23% | - | Upgrade
|
| Shares Outstanding (Basic) | 426 | 425 | 427 | 427 | 427 | 435 | Upgrade
|
| Shares Outstanding (Diluted) | 426 | 425 | 427 | 439 | 435 | 439 | Upgrade
|
| Shares Change (YoY) | -0.23% | -0.47% | -2.73% | 0.92% | -0.91% | - | Upgrade
|
| EPS (Basic) | -10.46 | -9.35 | -8.15 | 3.18 | 5.06 | 1.17 | Upgrade
|
| EPS (Diluted) | -10.46 | -9.35 | -8.15 | 3.09 | 4.97 | 1.15 | Upgrade
|
| EPS Growth | - | - | - | -37.83% | 332.17% | - | Upgrade
|
| Free Cash Flow | 1,943 | 2,706 | 5,056 | 8,028 | 8,177 | 7,139 | Upgrade
|
| Free Cash Flow Per Share | 4.57 | 6.37 | 11.84 | 18.29 | 18.80 | 16.26 | Upgrade
|
| Dividend Per Share | - | - | - | 5.650 | 5.650 | 5.650 | Upgrade
|
| Gross Margin | 42.87% | 44.95% | 43.46% | 44.60% | 47.86% | 44.63% | Upgrade
|
| Operating Margin | 10.87% | 13.88% | 17.02% | 19.13% | 19.40% | 16.10% | Upgrade
|
| Profit Margin | -8.39% | -7.10% | -5.88% | 2.46% | 4.05% | 0.99% | Upgrade
|
| Free Cash Flow Margin | 3.66% | 4.83% | 8.55% | 14.53% | 15.33% | 13.89% | Upgrade
|
| EBITDA | 6,581 | 8,668 | 11,018 | 11,543 | 11,421 | 9,408 | Upgrade
|
| EBITDA Margin | 12.40% | 15.49% | 18.63% | 20.90% | 21.41% | 18.31% | Upgrade
|
| D&A For EBITDA | 812 | 902 | 953 | 978 | 1,074 | 1,134 | Upgrade
|
| EBIT | 5,769 | 7,766 | 10,065 | 10,565 | 10,347 | 8,274 | Upgrade
|
| EBIT Margin | 10.87% | 13.88% | 17.02% | 19.13% | 19.40% | 16.10% | Upgrade
|
| Effective Tax Rate | - | - | 417.05% | 59.35% | 54.21% | 64.81% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.