NYSE: MFC - Manulife Financial Corporation

Rentabilidad a seis meses: +6.01%
Rendimiento de dividendos: +4.35%
Sector: Financials

Informes Manulife Financial Corporation

Capitalización

NIIF
Informes Anual Trimestral
2010 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM promedio de 5 años CAGR 5
Капитализация, млрд $
33.87 29.11 38 36.15 34.61 29.2 38.67 34.77 34.49 33.01 34.35 -0.07
Выручка, млрд $
32.82 51.69 56.65 37.26 77.82 77.12 59.84 15.28 42.31 42.31 54.47 -11.47
Чистая прибыль, млрд $
2.22 2.99 2.07 4.67 5.27 5.33 6.66 -2.1 5.46 5.46 4.12 0.71
EV, млрд $
25.68 26.84 35.6 38.73 26.62 18 37.88 39.62 51.9 45.74 34.80 14.29
EBIT, млрд $
3.65 4.89 4.01 7.33 -3.79 3.65 5.44 -2.09 8.01 3.52 2.24 -216.14
EBITDA, млрд $
4.23 4.89 4.01 7.33 -3.79 4.3 5.97 -1.57 8.59 4.1 2.70 -217.78
Баланс стоимость, млрд $
41.35 42.08 41.23 46.06 48.9 51.55 57.18 54.72 47.3 47.3 51.93 -0.66
FCF, млрд $
10.33 17.04 17.79 19.19 20.54 20.05 23.16 17.74 20.42 34.18 20.38 -0.12
Операционный денежный поток, млрд $
10.33 17.04 17.79 19.19 20.54 20.05 23.16 17.74 20.42 20.42 20.38 -0.12
Операционная прибыль, млрд $
3.65 4.2 3.45 6.58 -4.41 3.65 5.44 10.1 9.45 5.52 4.85 -216.47
Операционные расходы, млрд $
-29.17 -47.49 -53.2 -30.68 -82.23 -73.47 -54.4 -5.19 42.31 6.56 -34.5960 -187.56
CAPEX, млрд $
55.06 80.61 24.25 18.2 13.75 13.75 38.37 -24.23


Balance

NIIF
Informes Anual Trimestral
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM promedio de 5 años CAGR 5
Наличность, млрд $
17.89 15.15 15.97 16.22 20.3 26.17 22.59 19.15 14.18 20.34 20.48 -6.92
Short Term Investments $
140.84 142.27 138.28 146.38 156.7 170.16 169.8 176.01 6.16 167.74 135.77 -47.65
Long term investments $
162.66 31.68 188.12 195.55 204.77 220.97 242.45 252.21 227.42 237.68 236.15 1.47
Total Receivables $
0.737 0.878 0.845 1.15 1.37 1.39 1.44 1.29 1.45 1.45 1.39 1.14
Total Current Assets $
18.76 16 17.11 17.58 21.69 27.61 23.89 20.6 43.5 20.34 27.46 14.93
Чистые активы, млрд $
0.1961 1.38 1.28 2.02 1.93 1.85 1.81 1.88 34.95 20.6 8.48 78.48
Активы, млрд $
704.64 720.68 729.53 750.27 809.13 880.35 917.64 848.94 875.57 875.57 866.33 1.59
Short Term Debt $
16.47 1.85 0.15 0.007 0.4 0.649 0.978 0.615 0.594 0.594 0.6472 8.23
Long Term Debt $
9.55 12.88 13.17 13.5 11.66 13.99 11.86 12.36 12.14 12.14 12.40 0.81
Задолженность, млрд $
662.71 677.86 687.37 703.12 13.64 16.61 14.63 792.56 826.85 826.85 332.86 127.26
Чистый долг, млрд $
-8.34 -2.28 -2.79 -2.71 -8.64 -12.17 -10.73 -6.8 -1.44 -7.6 -7.9560 -30.12
Долг, млрд $
9.7 12.88 13.57 13.5 12.31 14.97 19.99 12.97 12.74 12.74 14.60 0.69
Interest income $
1.1 1.01 1.14 1.28 1.32 14.27 15.7 1.35 16.12 9.75 64.95
Расходы на обслуживание долга $
1.1 1.01 1.14 1.28 1.32 1.18 1.01 1.35 1.55 1.55 1.28 3.26
Чист. проц. доходы, млрд $
-1.01 -1.14 -1.28 -1.32 -1.18 -1.01 -1.35 -1.55 11.94 -1.2820 3.26
Goodwill $
3.18 5.69 5.88 5.71 5.86 5.74 5.71 5.65 6.01 5.92 5.81 0.62
Амортизация, млрд $
0.58 0.0000 0.0001 0.000161 0.000172 0.656 0.529 0.519 0.581 0.581 0.4570 407.84
Себестоимость, млрд $
43.01 22.15 7.61 37.03 4.26 2.14 4.48 1.43 4.65 5.87 3.71 22.36
Товарно материальные запасы $
-21.24 -18.7 -20.07 -21.72 -24.7 -31.13 -27.19 22.46 -16.4560 -200.67


Promoción

NIIF
Informes Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM promedio de 5 años CAGR 5
EPS 1.68 1.96 2.24 2.74 2.97 2.76 3.25 -1.1 2.97 2.97 2.17 0.00
Цена акции ао 20.86 14.19 20.29 17.82 19.07 17.84 22.1 30.71 31.41 31.41 24.23 10.50
Число акций ао, млн 1972.73 2023 1981 1985 1953 1940 1942 1910 1838 1838 1916.60 -1.21
FCF/акцию 5.24 8.42 8.98 9.67 10.52 10.33 11.92 9.29 11.11 18.59 10.63 1.10


Eficiencia

NIIF
Informes Anual Trimestral
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Promedio de la industria promedio de 5 años CAGR 5
ROE, % 5.37 7.11 5.02 10.15 10.78 10.33 11.64 -3.75 10.71 11.55 10.84 7.94 -0.13
ROA, % 0.3152 0.4149 0.2835 0.6228 0.6512 0.605 0.7254 -0.2377 0.6336 0.6239 3.71 0.4755 -0.55
ROIC, % 10.69 7.15 8.34 7.02 9.44 10.89 11.52 11.26 1.29 14.05 8.01 9.80 5.23
ROS, % 3.65 12.54 6.77 6.91 11.12 -13.74 12.91 12.91 12.91 12.91 23.12 7.22 3.03
ROCE, % 11.42 9.5 15.54 -0.476 0.4222 0.6023 -0.246 0.9151 7.22 7.22 -0.98 1.78 76.44
Ebit margin, % -4.87 10.31 15.27 -13.65 18.92 8.32 8.32 7.83 -4.20
Рентаб EBITDA, % 9.46 7.07 19.66 -4.86 5.58 9.97 -10.26 20.3 9.69 9.69 33.45 7.06 11.67
Чистая рентаб, % 6.77 5.78 3.65 12.54 6.77 6.91 11.12 -13.74 12.91 12.91 23.02 4.79 13.78
Operation Margin, % 6.08 17.66 -5.67 4.73 9.09 66.07 22.33 13.04 13.04 13.04 34.35 24.71 7.48
Чистая процентная маржа, % 17.14 6.34 6.32 5.41 3.43 12.43 6.98 7.39 11.51 15.68 25.36 8.35 27.40
Доходность FCF, % 30.24 30.51 58.53 46.82 53.08 59.36 68.66 59.87 51.01 99.09 67.60 10.79


Impares

NIIF
Informes Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Promedio de la industria promedio de 5 años CAGR 5
P/E
15.25 9.73 18.37 7.74 6.57 5.48 5.81 6.46 9.76 9.76 22.00 6.82 8.24
P/BV
0.8191 0.6917 0.9215 0.7848 0.7078 0.5664 0.6764 0.8234 1.09 1.09 2.50 0.7728 9.02
P/S
1.03 0.5631 0.6707 0.97 0.4447 0.3786 0.6463 3.04 1.26 1.26 4.83 1.15 23.16
P/FCF
2.14 1.88 1.68 1.46 1.67 1.96 1.01 0.9659 0.9659 0.9659 7.77 1.31 -10.37
E/P
0.0544 0.1293 0.1523 0.1824 0.1721 0.2066 0.1584 0.1655 0.1655 0.1655 1.16 0.1736 -0.78
EV/EBIT
-11.52 4.06 4.03 -18.99 6.48 13 13 13 3.50 26.39
EV/EBITDA
6.07 5.49 8.89 5.12 -7.03 4.18 3.06 -25.27 6.04 11.16 29.48 -3.8040 -197.01
EV/S
0.5192 0.6285 0.342 0.2335 0.6153 2.59 1.23 1.08 1.08 1.08 5.45 1.32 11.91
EV/FCF
1.58 2 1.3 0.8981 1.59 2.23 2.54 1.34 1.34 1.34 11.12 1.81 -3.36
Debt/EBITDA
3.39 1.84 -3.25 3.48 1.26 -8.27 1.48 3.11 3.11 3.11 -6.06 0.1380 19.81
Netdebt/Ebitda
-0.6972 -0.3704 2.28 -2.83 -1.8 4.33 -0.1675 -1.85 -1.85 -1.85 -6.58 -0.2675 0.55
Debt/Ratio
0.0186 0.94 0.0152 0.017 0.94 0.0153 0.0145 0.0145 0.0145 0.0145 0.19 0.1998 -56.58
Debt/Equity
0.3291 15.29 0.2518 0.2904 15.02 0.2371 0.2693 0.6183 0.6183 0.6183 18.90 3.35 -47.17
Debt/Net Income
4.31 6.56 2.34 2.81 1.78 -6.18 2.33 2.33 2.33 2.33 20.98 0.5180 5.53
peg
25.46 25.46 25.46 0.00
Бета
1.25 1.2 1.13 2.35 1.96 0.3587 0.3587 0.13 1.40 -21.46
Индекс Альтмана
-0.1129 -0.2973 0.0074 0.0608 0.0461 -0.0454 -1.71 -1.54 -1.54 -1.54 4.38 -0.9579 -301.73


Dividendos

NIIF
Informes Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Promedio de la industria promedio de 5 años CAGR 5
Див.выплата, млрд
1.43 1.59 1.78 1.79 1.4 2.34 2.5 2.97 2.97 2.32 2.44 16.23
Дивиденд
0.5579 0.6288 0.7047 0.7521 1.12 0.934 1.02 1.07 1.58 1.58 1.14 7.12
Див доход, ао, %
3.88 3.28 3.87 4.24 7.41 4.69 5.71 4.86 3.75 4.35 2.34 5.28 -12.73
Дивиденды / прибыль, %
64.25 53.28 86.07 38.26 26.53 43.94 37.55 -141.52 54.4 54.4 44.83 4.18 15.44


Paga tu suscripción

Más funciones y datos para el análisis de empresas y carteras están disponibles mediante suscripción

Suscribir

Descansar

NIIF
Informes Anual
2021 2022 2023 2024 CAGR 5
Персонал, чел
37000 38000 40000 38000 0.67