Mullen Group Ltd. (MTL.TO) Annual Margin Report - Discounting Cash Flows
MTL.TO
Mullen Group Ltd.
MTL.TO (TSX)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in CAD

Monetary values in CAD

amounts except #

Average LTM
Jan 29
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 1,787 2,099 1,989 1,995 1,999 1,477 1,164
Revenue Growth Rate 9.71% 5.51% -0.274% -0.237% 35.33% 26.89% -8.93%
Cost of Revenue 1,376 1,610 1,517 1,521 1,540 1,169 898.1
Gross Profit 411.4 488.5 472.7 473.9 459 308.1 266.2
Gross Margin 22.91% 23.28% 23.76% 23.76% 22.96% 20.85% 22.86%
Operating Income 174.9 181.5 201.3 212.3 214.4 123.5 116.7
Operating Margin 9.75% 8.65% 10.12% 10.64% 10.72% 8.36% 10.02%
Net Income 106.6 95.33 112.3 136.7 158.6 72.44 63.98
Net Margin 5.9% 4.54% 5.64% 6.85% 7.93% 4.9% 5.5%

Monetary values in CAD

amounts except #

Average LTM
Jan 29
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 1,787 2,099 1,989 1,995 1,999 1,477 1,164
Cash From Operating Activities Margin 15.04% 15.65% 14.89% 13.87% 13.15% 13.4% 19.31%
Cash From Operating Activities 264.5 328.5 296.1 276.7 263 198 224.8
Free Cash Flow Margin 10.52% 11.5% 11.29% 8.78% 9.08% 8.78% 13.71%
Free Cash Flow 185.3 241.3 224.6 175.1 181.6 129.8 159.7
Depreciation and Amortization Margin 6.88% 6.82% 6.58% 5.81% 5.63% 7.71% 8.72%
Depreciation and Amortization 119.7 143.2 130.9 115.9 112.5 114 101.6
Capital Expenditure Margin -4.52% -4.15% -3.6% -5.09% -4.07% -4.62% -5.6%
Capital Expenditure -79.17 -87.12 -71.51 -101.6 -81.41 -68.2 -65.17
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program