Stock MEL MERIDIAN ENERGY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Meridian Energy Limited

Equities

MEL

NZMELE0002S7

Electric Utilities

End-of-day quote New Zealand S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
5.915 NZD -0.17% Intraday chart for Meridian Energy Limited +0.42% +6.77%
Apr. 17 Meridian Expects to Complete North Dakota Refinery Construction in Late 2026 -- OPIS DJ
Apr. 16 New Zealand Shares Drop on Inflation Concerns; Auckland International Airport Falls Slightly Despite Positive March Data MT

Valuation

Fiscal Period: Juni 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 12,173 12,326 13,656 12,063 14,466 15,312 - -
Enterprise Value (EV) 1 13,479 13,839 15,281 12,910 15,698 16,557 16,532 16,461
P/E ratio 36 x 69.7 x 31.9 x 18.1 x 151 x 43.8 x 34.6 x 28.8 x
Yield 4.48% 3.51% 3.17% 3.72% 3.2% 3.24% 3.72% 4.03%
Capitalization / Revenue 3.49 x 3.62 x 3.18 x 3.26 x 4.49 x 3.44 x 3.43 x 3.34 x
EV / Revenue 3.86 x 4.06 x 3.56 x 3.49 x 4.87 x 3.72 x 3.7 x 3.6 x
EV / EBITDA 16.1 x 16.2 x 21 x 18.2 x 20 x 19.2 x 16.1 x 14.4 x
EV / FCF 23.8 x 24.6 x 43 x 44.7 x 87.2 x 30.3 x 33.9 x 25.8 x
FCF Yield 4.2% 4.06% 2.32% 2.24% 1.15% 3.3% 2.95% 3.88%
Price to Book 2.23 x 2.42 x 2.61 x 2.18 x 2.42 x 2.56 x 2.54 x 2.52 x
Nbr of stocks (in thousands) 2,562,743 2,562,535 2,562,114 2,577,566 2,583,169 2,588,594 - -
Reference price 2 4.750 4.810 5.330 4.680 5.600 5.915 5.915 5.915
Announcement Date 8/25/19 8/25/20 8/24/21 8/23/22 8/28/23 - - -
1NZD in Million2NZD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,491 3,405 4,296 3,703 3,222 4,449 4,465 4,578
EBITDA 1 838 854 729 709 783 862.8 1,025 1,145
EBIT 1 562 542 426 416 489 557.2 705.1 820.4
Operating Margin 16.1% 15.92% 9.92% 11.23% 15.18% 12.53% 15.79% 17.92%
Earnings before Tax (EBT) 1 472 239 595 625 126 492.2 615.3 754.9
Net income 1 339 176 428 664 95 345.9 442.5 535.1
Net margin 9.71% 5.17% 9.96% 17.93% 2.95% 7.78% 9.91% 11.69%
EPS 2 0.1320 0.0690 0.1670 0.2580 0.0370 0.1350 0.1712 0.2057
Free Cash Flow 1 566 562 355 289 180 546.5 488 638.5
FCF margin 16.21% 16.51% 8.26% 7.8% 5.59% 12.28% 10.93% 13.95%
FCF Conversion (EBITDA) 67.54% 65.81% 48.7% 40.76% 22.99% 63.34% 47.62% 55.77%
FCF Conversion (Net income) 166.96% 319.32% 82.94% 43.52% 189.47% 157.98% 110.28% 119.32%
Dividend per Share 2 0.2130 0.1690 0.1690 0.1740 0.1790 0.1918 0.2199 0.2386
Announcement Date 8/25/19 8/25/20 8/24/21 8/23/22 8/28/23 - - -
1NZD in Million2NZD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Juni 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2023 S1 2024 S1 2024 S2
Net sales 1,780 1,625 1,869 2,427 1,672 1,529 2,111 -
EBITDA 465 - - - 394 425 443 -
EBIT - - - 157 - - - -
Operating Margin - - - 6.47% - - - -
Earnings before Tax (EBT) - - - - - - - -
Net income - - - - - - - -
Net margin - - - - - - - -
EPS - - - - - - - -
Dividend per Share 0.0814 - - - 0.0585 0.0600 0.0615 -
Announcement Date 2/25/20 8/25/20 2/23/21 8/24/21 2/22/22 3/1/23 2/27/24 -
Estimates

Balance Sheet Analysis

Fiscal Period: Juni 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,306 1,513 1,625 847 1,232 1,246 1,221 1,149
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.558 x 1.772 x 2.229 x 1.195 x 1.573 x 1.444 x 1.191 x 1.004 x
Free Cash Flow 1 566 562 355 289 180 547 488 639
ROE (net income / shareholders' equity) 6.6% 6.02% 4.5% 4.34% 5.47% 5.9% 7.66% 9.01%
ROA (Net income/ Total Assets) 3.71% 3.29% 2.38% 2.42% 3.25% 4.95% 5.96% 7.34%
Assets 1 9,137 5,352 17,967 27,394 2,924 6,987 7,423 7,292
Book Value Per Share 2 2.130 1.980 2.040 2.140 2.320 2.310 2.320 2.340
Cash Flow per Share 2 0.2500 0.2400 0.1700 0.1800 0.2000 0.2700 0.2800 0.3300
Capex 1 45 43 76 141 316 360 274 231
Capex / Sales 1.29% 1.26% 1.77% 3.81% 9.81% 8.1% 6.15% 5.05%
Announcement Date 8/25/19 8/25/20 8/24/21 8/23/22 8/28/23 - - -
1NZD in Million2NZD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Meridian Energy Limited

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
5
Last Close Price
5.915 NZD
Average target price
5.648 NZD
Spread / Average Target
-4.51%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Hydroelectric & Tidal Utilities

1st Jan change Capi.
MERIDIAN ENERGY LIMITED Stock Meridian Energy Limited
+6.77% 9.08B
CHINA YANGTZE POWER CO., LTD. Stock China Yangtze Power Co., Ltd.
+9.55% 86.34B
CENTRAIS ELETRICAS BRASILEIRAS S.A. Stock Centrais Eletricas Brasileiras S.A.
-9.64% 16.81B
SICHUAN CHUANTOU ENERGY CO.LTD Stock Sichuan Chuantou Energy Co.Ltd
+10.12% 11.2B
NHPC LIMITED Stock NHPC Limited
+43.27% 11.15B
BROOKFIELD RENEWABLE PARTNERS L.P. Stock Brookfield Renewable Partners L.P.
-16.20% 10.32B
GUANGXI GUIGUAN ELECTRIC POWERCO.,LTD. Stock Guangxi Guiguan Electric PowerCo.,Ltd.
+12.09% 6.76B
MERCURY NZ LIMITED Stock Mercury NZ Limited
-3.03% 5.29B
CHINA SOUTHERN POWER GRID ENERGY STORAGE CO., LTD. Stock China Southern Power Grid Energy Storage Co., Ltd.
+0.10% 4.35B
FEDERAL HYDRO-GENERATING COMPANY - RUSHYDRO Stock Federal Hydro-Generating Company - RusHydro
-.--% 3.84B
Hydroelectric & Tidal Utilities
  1. Stock Market
  2. Equities
  3. MEL Stock
  4. Financials Meridian Energy Limited