Membership Collective Group Inc. Class A (MCG) Key Ratios
$6.91
As on 19-May-2023 09:30EDT
Market cap
$1,287 Mln
Revenue (TTM)
$1,035 Mln
P/E Ratio
--
P/B Ratio
52.5
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | -5.61 | 32.92 | 18.11 | 33.04 | -- |
| EBIT | 46.85 | 63.16 | 86.01 | 16.09 | -- |
| Net Profit | -268.62 | 67.57 | 50.96 | 4.17 | -- |
| EPS | -- | -- | -- | -- | -- |
| Book Value | -- | -- | -- | -- | -- |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-22 | Dec-21 |
| EBIT-Margin
| -25.62 | -- | -5.33 | -7.61 | -28.99 |
| Net Margin
| -35.03 | -- | -17.07 | -22.51 | -47.55 |
| Return on equity
| -1.30 | -- | -- | -285.99 | 209.70 |
| Return on Capital
| -13.26 | -- | -- | -10.51 | -14.60 |
| Return on Assets
| -10.87 | -- | -6.18 | -9.06 | -11.98 |
| Debt to Equity (x)
| -- | -- | -14.88 | -94.65 | 10.80 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
--
|
-10.51
|
-14.60
|
-14.68
|
-18.13
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
--
--
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
--
|
-285.99
|
209.70
|
72.39
|
154.48
|
|
Peer Median
|
26.56
|
--
|
--
|
--
|
--
|
ROA
-6.18
Lower than Peers by 14.10
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
-6.18
|
-9.06
|
-11.98
|
-11.56
|
-14.87
|
|
Peer Median
|
7.92
|
--
|
--
|
--
|
--
|
EBIT Margin
-5.33
Lower than Peers by 23.04
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
-5.33
|
-7.61
|
-28.99
|
-40.25
|
-41.13
|
|
Peer Median
|
17.71
|
--
|
--
|
--
|
--
|
Net Margin
-17.07
Lower than Peers by 35.47
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
-17.07
|
-22.51
|
-47.55
|
-61.21
|
-61.21
|
|
Peer Median
|
18.40
|
--
|
--
|
--
|
--
|
Cash Profit Margin
--
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
18.11
Higher than Peers by 5.43
Year on year growth in net sales
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
18.11
|
0.73
|
0.46
|
-0.07
|
-0.28
|
|
Peer Median
|
12.68
|
--
|
--
|
--
|
--
|
EBIT Growth
86.01
Higher than Peers by 64.84
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
86.01
|
54.49
|
-5.01
|
8.88
|
-439.68
|
|
Peer Median
|
21.17
|
--
|
--
|
--
|
--
|
Net Profit Growth
50.96
Higher than Peers by 24.73
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
50.96
|
18.21
|
-14.21
|
6.91
|
-181.29
|
|
Peer Median
|
26.24
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
-14.88
Lower than Peers by 15.06
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
-14.88
|
-94.65
|
10.80
|
-4.70
|
-8.37
|
|
Peer Median
|
0.18
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
-1.75
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
-1.75
|
-2.91
|
0.36
|
-0.25
|
-0.43
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
0.94
Lower than Peers by 0.70
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
0.94
|
0.96
|
0.99
|
0.38
|
0.49
|
|
Peer Median
|
1.64
|
--
|
--
|
--
|
--
|
Quick Ratio
0.80
Lower than Peers by 0.84
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
0.80
|
0.82
|
0.90
|
0.32
|
0.39
|
|
Peer Median
|
1.64
|
--
|
--
|
--
|
--
|
Interest Coverage
-1.28
Lower than Peers by 18.66
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
-1.28
|
-1.03
|
-1.93
|
-1.99
|
-2.03
|
|
Peer Median
|
17.38
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
14.89
Higher than Peers by 3.97
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
14.89
|
10.74
|
8.82
|
9.65
|
11.55
|
|
Peer Median
|
10.91
|
--
|
--
|
--
|
--
|
Asset Turnover
0.36
Lower than Peers by 0.15
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
0.36
|
0.40
|
0.25
|
0.19
|
0.24
|
|
Peer Median
|
0.51
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
--
|
28.90
|
28.18
|
40.28
|
43.24
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
--
|
20.62
|
20.05
|
28.30
|
24.40
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
--
|
65.32
|
83.33
|
99.92
|
89.81
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
--
|
-15.80
|
-35.10
|
-31.34
|
-22.17
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Book Value
52.52
Higher than Peers by 47.54
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
52.52
|
--
|
--
|
--
|
--
|
|
Peer Median
|
4.98
|
--
|
--
|
--
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
-23.36
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
-23.36
|
74.70
|
-20.84
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
1,287
Lower than Peers by 3,413
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Membership Collective Group Inc. Class A (MCG)
|
1,287
|
--
|
--
|
--
|
--
|
|
Peer Median
|
4,700
|
--
|
--
|
--
|
--
|