AU
UK
CA
US
IND
NZ
Last update at 2026-06-03T06:10:00Z
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
3 ASX Stocks Estimated To Be 13.2% To 25.1% Below Their Intrinsic Value
Sun 01 Feb 26, 07:34 PMASX Stocks Estimated To Be Up To 48.3% Below Intrinsic Value
Tue 09 Dec 25, 07:34 PMASX Stocks Estimated To Be Undervalued In October 2025
Sun 12 Oct 25, 07:34 PMAustralia's Myer Holdings swings to annual loss, shares tumble
Tue 23 Sep 25, 01:15 AMThere's Been No Shortage Of Growth Recently For Myer Holdings' (ASX:MYR) Returns On Capital
Tue 18 Jul 23, 04:44 AMMyer Holdings (ASX:MYR) shareholders have earned a 71% CAGR over the last three years
Thu 04 May 23, 10:18 PMMyer Holdings Limited's (ASX:MYR) Intrinsic Value Is Potentially 62% Above Its Share Price
Fri 10 Mar 23, 09:01 PMInvestors Will Want Myer Holdings' (ASX:MYR) Growth In ROCE To Persist
Mon 06 Feb 23, 12:30 AM| Breakdown | 2025-07-31 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-07-31 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 |
| Income before tax | -203.90000M | 63.20M | 89.30M | 72.10M | 66.80M |
| Minority interest | - | - | - | - | - |
| Net income | -211.20000M | 43.50M | 60.40M | 49.00M | 46.40M |
| Selling general administrative | 620.80M | 284.30M | 277.30M | 271.00M | 239.30M |
| Selling and marketing expenses | 903.90M | 749.10M | 751.10M | 690.90M | 648.30M |
| Gross profit | 1406.50M | 1194.40M | 1199.30M | 1122.70M | 1036.80M |
| Reconciled depreciation | 242.90M | 196.90M | 204.30M | 215.90M | 219.50M |
| Ebit | -118.20000M | 161.00M | -33.40000M | -55.10000M | -70.30000M |
| Ebitda | -70.20000M | 221.40M | 170.90M | 160.80M | 149.20M |
| Depreciation and amortization | 48.00M | 60.40M | 204.30M | 215.90M | 219.50M |
| Non operating income net other | - | - | - | - | - |
| Operating income | -118.20000M | 161.00M | -33.40000M | -55.10000M | -70.30000M |
| Other operating expenses | 3126.90M | 2483.40M | 2768.60M | 2534.60M | 2301.50M |
| Interest expense | 93.60M | 92.80M | - | -98.90000M | 137.10M |
| Tax provision | 7.30M | 19.70M | 28.90M | 23.10M | 20.40M |
| Interest income | 6.60M | 5.50M | 4.70M | 0.30M | 96.40M |
| Net interest income | -87.00000M | -87.30000M | -91.50000M | -98.90000M | -96.10000M |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | 7.30M | 19.70M | 28.90M | 23.10M | 20.40M |
| Total revenue | 3008.70M | 2644.40M | 2735.20M | 2479.50M | 2231.20M |
| Total operating expenses | 1524.70M | 1033.40M | 1232.70M | 1177.80M | 1107.10M |
| Cost of revenue | 1602.20M | 1450.00M | 1535.90M | 1356.80M | 1194.40M |
| Total other income expense net | -85.70000M | -97.80000M | 9.90M | 127.20M | 137.10M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | -211.20000M | 43.50M | 60.40M | 49.00M | 46.40M |
| Net income applicable to common shares | -211.20000M | 43.50M | 60.40M | 49.00M | 46.40M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2025-07-31 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-07-31 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 |
| Total assets | 3146.00M | 2375.50M | 2436.80M | 2550.60M | 2468.10M |
| Intangible assets | 501.20M | 305.80M | 305.20M | 305.30M | 304.40M |
| Earning assets | - | - | - | - | - |
| Other current assets | 66.10M | 20.10M | 13.70M | 11.70M | 7.10M |
| Total liab | 2255.30M | 2120.50M | 2196.30M | 2283.20M | 2241.20M |
| Total stockholder equity | 890.70M | 255.00M | 240.50M | 267.40M | 226.90M |
| Deferred long term liab | - | - | - | - | - |
| Other current liab | 295.10M | 240.40M | 0.10M | 326.40M | 0.20M |
| Common stock | 1610.60M | 786.20M | 734.00M | 737.10M | 737.70M |
| Capital stock | - | - | 734.00M | 737.10M | 737.70M |
| Retained earnings | -729.10000M | -492.80000M | -503.10000M | -477.30000M | -514.00000M |
| Other liab | - | - | 4.90M | 4.50M | 4.80M |
| Good will | 378.80M | - | 0.00000M | 0.00000M | 0.00000M |
| Other assets | - | - | 123.10M | 113.50M | 114.20M |
| Cash | 167.20M | 176.00M | 179.70M | 243.90M | 178.60M |
| Cash and equivalents | - | - | - | - | - |
| Total current liabilities | 837.60M | 646.30M | 640.70M | 665.70M | 590.30M |
| Current deferred revenue | - | 48.50M | 298.30M | - | 268.70M |
| Net debt | 1461.80M | -113.80000M | 1525.30M | 1513.30M | 1623.70M |
| Short term debt | 238.40M | 161.90M | 154.30M | 144.20M | 156.20M |
| Short long term debt | - | - | - | - | - |
| Short long term debt total | 1629.00M | 62.20M | 1705.00M | 1757.20M | 1802.30M |
| Other stockholder equity | - | -52.20000M | 0.30M | 7.60M | 3.20M |
| Property plant equipment | - | - | 1423.10M | 1482.80M | 1542.60M |
| Total current assets | 731.10M | 584.40M | 585.40M | 649.00M | 506.90M |
| Long term investments | - | - | - | - | - |
| Net tangible assets | - | - | -64.70000M | -37.90000M | -77.50000M |
| Short term investments | - | - | - | - | - |
| Net receivables | 4.80M | 10.10M | 20.70M | 22.00M | 16.00M |
| Long term debt | - | - | 60.10M | 58.00M | 66.80M |
| Inventory | 493.00M | 368.50M | 371.30M | 371.40M | 305.20M |
| Accounts payable | 304.10M | 195.50M | 188.00M | 195.10M | 165.20M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | 9.20M | 13.80M | 9.60M | 7.60M | 3.20M |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | - | - | - |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | - | - | -42.30000M |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | 78.20M | -418.10000M | 0.80M | 1.90M | 1.30M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 2414.90M | 1791.10M | 1851.40M | 1901.60M | 1961.20M |
| Capital lease obligations | - | - | 1644.90M | 1699.20M | 1735.50M |
| Long term debt total | - | - | 1550.70M | 1613.00M | 1646.10M |
| Breakdown | 2025-07-31 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-07-31 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 |
| Investments | -46.40000M | -63.90000M | -69.80000M | -43.90000M | -31.60000M |
| Change to liabilities | - | - | -29.00000M | 77.50M | -3.10000M |
| Total cashflows from investing activities | -53.00000M | -63.90000M | -69.80000M | -43.90000M | -31.60000M |
| Net borrowings | -66.00000M | 0.00000M | -142.80000M | -153.00000M | -152.90000M |
| Total cash from financing activities | -291.10000M | -184.70000M | -232.10000M | -165.90000M | -153.30000M |
| Change to operating activities | - | - | 9.00M | -3.50000M | 14.60M |
| Net income | -211.20000M | 43.50M | 60.40M | 49.00M | 46.40M |
| Change in cash | -8.80000M | -3.70000M | -64.20000M | 65.30M | 92.10M |
| Begin period cash flow | 176.00M | 179.70M | 243.90M | 178.60M | 86.50M |
| End period cash flow | 167.20M | 176.00M | 179.70M | 243.90M | 178.60M |
| Total cash from operating activities | 253.30M | 244.90M | 237.70M | 264.90M | 277.00M |
| Issuance of capital stock | - | - | - | - | - |
| Depreciation | 247.60M | 207.40M | 183.40M | 215.90M | 219.50M |
| Other cashflows from investing activities | -12.20000M | -11.90000M | 30.50M | 24.60M | 25.40M |
| Dividends paid | -25.10000M | -33.20000M | -86.20000M | -12.30000M | 12.30M |
| Change to inventory | -10.00000M | 2.80M | -2.70000M | -61.60000M | -54.70000M |
| Change to account receivables | 14.20M | -5.20000M | - | -10.00000M | 34.50M |
| Sale purchase of stock | - | 0.00000M | -3.10000M | -0.60000M | -0.40000M |
| Other cashflows from financing activities | - | -151.50000M | -142.80000M | -83.00000M | -140.30000M |
| Change to netincome | - | - | 3.20M | 0.20M | -3.70000M |
| Capital expenditures | 40.80M | 52.00M | 100.30M | 68.50M | 57.00M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | 4.40M | -8.20000M | 0.00000M | 1.00M | 2.70M |
| Stock based compensation | 1.30M | 2.30M | - | - | - |
| Other non cash items | 211.20M | -0.10000M | - | -264.90000M | -265.90000M |
| Free cash flow | 205.90M | 192.90M | -100.30000M | 196.40M | -57.00000M |
Sector: Consumer Cyclical Industry: Department Stores
| Company | Change (AUD) | Price (AUD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| MYR Myer Holdings Ltd |
0.005 2.08% | 0.24 | - | 6.39 | 0.12 | 0.45 | 0.51 | 37.84 |
| BGP Briscoe Group Australasia Ltd |
- -% | 3.66 | 16.64 | 11.89 | 1.02 | 3.26 | 1.41 | 8.35 |
| XEN Xenitra Limited |
0.0005 20.00% | 0.003 | - | 1.19 | 0.23 | 5.91 | 0.23 | -0.7689 |
Myer Holdings Limited operates department stores in Australia and New Zealand. The company offers dresses, tops, pants, skirts, swimwear, jackets and coats, jeans and denim products, shorts, knitwear and sweaters, loungewear, t-shirts, shirts, polos, shorts, chinos, singlets and tanks, coveralls and bodysuits, sets, bottoms, lingerie and sleepwear, underwear, socks and tights, jumpsuits, activewear, shoes, suiting and occasionwear, bags and wallets, hats, bags, fascinators and hair accessories, lunchboxes and drink bottles, jewellery and watches, sunglasses, belts and ties, stationery and skin products, bath and body products, beanies, pocket squares and handkerchiefs, gift packs, reading glasses, wraps, umbrellas, and scarves and gloves for women, men, and kids. It also provides perfumes, skincare and makeup products, and gift sets; dinnerware, serveware, glassware, barware, cookware, lunch and drink, tea and coffee making, baking and kitchen linen, and cutlery products; and coffee machines, toasters, kettles, blenders and juicers, mixers and food processors, slow and multi cookers, grills and sandwich makers, fryers, microwaves, snacks and drink makers, vacuum cleaners, irons and garment care products, heating and cooling products, air purifiers and dehumidifiers, whitegoods, ovens, stoves and cooktops, quilt covers, sheets and pillowcases, quilts and pillows, bed covers and coverlets, blankets and electric blankets, cushions and throws, mattress protectors and toppers, kids bedroom products, beds and mattresses, knives and chopping boards, utensils and gadgets, cups and mugs, and table linen products and accessories. In addition, the company offers gift cards; suitcases, bags and travel accessories, audio products, and health and fitness products; gifts; toys; and beauty services. It also sells its products through online. The company was founded in 1900 and is based in Docklands, Australia.
1000 La Trobe Street, Docklands, VIC, Australia, 3008
| Name | Title | Year Born |
|---|---|---|
| Mr. John Anthony King | CEO, MD & Director | 1963 |
| Mr. Nigel Chadwick | Chief Financial Officer | NA |
| Mr. Allan Winstanley | Chief Merchandise Officer | NA |
| Mr. A. Sutton | Exec. Gen. Mang. of Stores & Retail Operations | NA |
| Mr. Paul Morris | Gen. Counsel & Company Sec. | NA |
| Martin Barr | Gen. Mang. of Corp. Affairs & Communications | NA |
| Mr. Geoff Ikin | Chief Customer Officer | NA |
| Mr. John Anthony King | CEO, MD & Executive Director | 1963 |
| Mr. Paul Morris | General Counsel & Company Secretary | NA |
| Martin Barr | General Manager of Corporate Affairs & Communications | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.
Please wait processing your request...