$63.71B Market Cap.
BNS Market Cap. (MRY)
BNS Shares Outstanding (MRY)
BNS Assets (MRY)
Total Assets
$1.41T
Total Liabilities
$1.33T
Total Investments
$1.05T
BNS Income (MRY)
Revenue
$33.67B
Net Income
$7.76B
Operating Expense
$23.75B
BNS Cash Flow (MRY)
CF Operations
$15.65B
CF Investing
-$7.45B
CF Financing
-$8.84B
BNS Dividends (MRY)
Period | Dividends | Yield % | Growth % | Payout Ratio | Coverage Ratio |
|---|---|---|---|---|---|
2024 | $3.98 | 7.70% | 28.30% | 67.00% | 1.49 |
2023 | $3.10 | 7.70% | -0.80% | 53.12% | 1.88 |
2022 | $3.13 | 6.50% | 9.34% | 38.84% | 2.57 |
2021 | $2.86 | 4.40% | -15.28% | 36.95% | 2.71 |
2020 | $3.38 | 8.10% | - | 62.17% | 1.61 |
BNS Balance Sheet (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Total Assets | $1,412,027,000,000 (0.09%) | $1,410,789,000,000 (4.55%) | $1,349,418,000,000 (13.89%) | $1,184,844,000,000 (4.26%) |
Assets Current | - | - | - | - |
Assets Non-Current | - | - | - | - |
Goodwill & Intangible Assets | $16,853,000,000 (-1.98%) | $17,193,000,000 (2.14%) | $16,833,000,000 (1.38%) | $16,604,000,000 (-2.42%) |
Shareholders Equity | $82,369,000,000 (7.07%) | $76,928,000,000 (5.06%) | $73,225,000,000 (3.42%) | $70,802,000,000 (3.93%) |
Property Plant & Equipment Net | $5,252,000,000 (-6.91%) | $5,642,000,000 (-1.02%) | $5,700,000,000 (1.41%) | $5,621,000,000 (-4.68%) |
Cash & Equivalents | $264,403,000,000 (-8.71%) | $289,637,000,000 (20.08%) | $241,208,000,000 (12.68%) | $214,062,000,000 (9.10%) |
Accumulated Other Comprehensive Income | -$6,147,000,000 (11.14%) | -$6,918,000,000 (3.46%) | -$7,166,000,000 (-34.37%) | -$5,333,000,000 (-150.96%) |
Deferred Revenue | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Total Investments | $1,052,119,000,000 (5.90%) | $993,538,000,000 (1.91%) | $974,877,000,000 (50.56%) | $647,487,000,000 (3.60%) |
Investments Current | - | - | - | - |
Investments Non-Current | - | - | - | - |
Inventory | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Trade & Non-Trade Receivables | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Trade & Non-Trade Payables | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Accumulated Retained Earnings (Deficit) | $57,751,000,000 (3.60%) | $55,746,000,000 (3.69%) | $53,761,000,000 (4.69%) | $51,354,000,000 (10.81%) |
Tax Assets | $2,942,000,000 (-16.66%) | $3,530,000,000 (85.50%) | $1,903,000,000 (-7.22%) | $2,051,000,000 (-6.13%) |
Tax Liabilities | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Total Debt | $198,431,000,000 (5.31%) | $188,418,000,000 (12.81%) | $167,019,000,000 (523.79%) | $26,775,000,000 (23.33%) |
Debt Current | - | - | - | - |
Debt Non-Current | - | - | - | - |
Total Liabilities | $1,327,951,000,000 (-0.31%) | $1,332,122,000,000 (4.51%) | $1,274,669,000,000 (14.63%) | $1,111,952,000,000 (4.31%) |
Liabilities Current | - | - | - | - |
Liabilities Non-Current | - | - | - | - |
BNS Income Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Revenues | $33,670,000,000 (4.22%) | $32,307,000,000 (2.84%) | $31,416,000,000 (0.52%) | $31,252,000,000 (-0.27%) |
Cost of Revenue | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Selling General & Administrative Expense | $14,158,000,000 (4.02%) | $13,611,000,000 (8.32%) | $12,566,000,000 (3.98%) | $12,085,000,000 (-1.19%) |
Research & Development Expense | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Operating Expenses | $23,746,000,000 (5.29%) | $22,553,000,000 (22.01%) | $18,484,000,000 (0.31%) | $18,426,000,000 (-19.68%) |
Interest Expense | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Income Tax Expense | $2,032,000,000 (-8.72%) | $2,226,000,000 (-19.29%) | $2,758,000,000 (-3.94%) | $2,871,000,000 (86.07%) |
Net Loss Income from Discontinued Operations | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Consolidated Income | $7,892,000,000 (4.84%) | $7,528,000,000 (-26.01%) | $10,174,000,000 (2.20%) | $9,955,000,000 (45.26%) |
Net Income to Non-Controlling Interests | $134,000,000 (13.56%) | $118,000,000 (-54.26%) | $258,000,000 (-22.05%) | $331,000,000 (341.33%) |
Net Income | $7,758,000,000 (4.70%) | $7,410,000,000 (-25.27%) | $9,916,000,000 (3.03%) | $9,624,000,000 (41.99%) |
Preferred Dividends Income Statement Impact | $472,000,000 (12.65%) | $419,000,000 (61.15%) | $260,000,000 (11.59%) | $233,000,000 (18.88%) |
Net Income Common Stock | $7,286,000,000 (4.22%) | $6,991,000,000 (-27.60%) | $9,656,000,000 (2.82%) | $9,391,000,000 (42.68%) |
Weighted Average Shares | $1,237,338,748 (2.68%) | $1,205,000,000 (1.01%) | $1,193,000,000 (-1.53%) | $1,211,479,297 (-0.38%) |
Weighted Average Shares Diluted | - | - | - | - |
Earning Before Interest & Taxes (EBIT) | $9,790,000,000 (1.60%) | $9,636,000,000 (-23.97%) | $12,674,000,000 (1.43%) | $12,495,000,000 (50.16%) |
Gross Profit | $33,670,000,000 (4.22%) | $32,307,000,000 (2.84%) | $31,416,000,000 (0.52%) | $31,252,000,000 (-0.27%) |
Operating Income | $9,924,000,000 (1.74%) | $9,754,000,000 (-24.57%) | $12,932,000,000 (0.83%) | $12,826,000,000 (52.76%) |
BNS Cash Flow Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Net Cash Flow from Investing | -$7,450,000,000 (75.20%) | -$30,040,000,000 (-166.01%) | -$11,293,000,000 (-176.84%) | $14,697,000,000 (126.03%) |
Net Cash Flow from Financing | -$8,838,000,000 (-219.52%) | -$2,766,000,000 (39.59%) | -$4,579,000,000 (-64.89%) | -$2,777,000,000 (-2041.96%) |
Net Cash Flow from Operations | $15,652,000,000 (-50.66%) | $31,724,000,000 (87.24%) | $16,943,000,000 (232.29%) | -$12,807,000,000 (-122.60%) |
Net Cash Flow / Change in Cash & Cash Equivalents | -$767,000,000 (14.01%) | -$892,000,000 (-165.01%) | $1,372,000,000 (195.94%) | -$1,430,000,000 (-752.97%) |
Net Cash Flow - Business Acquisitions and Disposals | $0 (0%) | $895,000,000 (263.02%) | -$549,000,000 (23.43%) | -$717,000,000 (-118.21%) |
Net Cash Flow - Investment Acquisitions and Disposals | -$5,930,000,000 (79.95%) | -$29,582,000,000 (-235.28%) | -$8,823,000,000 (-153.47%) | $16,500,000,000 (127.99%) |
Capital Expenditure | -$489,000,000 (-10.63%) | -$442,000,000 (22.59%) | -$571,000,000 (-23.59%) | -$462,000,000 (40.08%) |
Issuance (Repayment) of Debt Securities | -$2,553,000,000 (-344.54%) | $1,044,000,000 (-40.61%) | $1,758,000,000 (260.69%) | -$1,094,000,000 (-209.04%) |
Issuance (Purchase) of Equity Shares | $1,945,000,000 (38.73%) | $1,402,000,000 (151.24%) | -$2,736,000,000 (-1120.90%) | $268,000,000 (175.49%) |
Payment of Dividends & Other Cash Distributions | -$5,670,000,000 (-4.57%) | -$5,422,000,000 (-5.94%) | -$5,118,000,000 (-11.16%) | -$4,604,000,000 (-0.99%) |
Effect of Exchange Rate Changes on Cash | -$131,000,000 (-168.95%) | $190,000,000 (-36.88%) | $301,000,000 (155.43%) | -$543,000,000 (-320.93%) |
Share Based Compensation | $13,000,000 (-7.14%) | $14,000,000 (40.00%) | $10,000,000 (42.86%) | $7,000,000 (40.00%) |
Depreciation Amortization & Accretion | $1,760,000,000 (-3.30%) | $1,820,000,000 (18.88%) | $1,531,000,000 (1.32%) | $1,511,000,000 (-2.26%) |
BNS Financial Metrics (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Gross Margin | 100.00% (0.00%) | 100.00% (0.00%) | 100.00% (0.00%) | 100.00% (0.00%) |
Profit Margin | 21.60% (0.00%) | 21.60% (-29.64%) | 30.70% (2.33%) | 30.00% (42.86%) |
EBITDA Margin | 34.30% (-3.38%) | 35.50% (-21.46%) | 45.20% (0.89%) | 44.80% (42.22%) |
Return on Average Equity (ROAE) | 9.10% (-1.09%) | 9.20% (-31.34%) | 13.40% (-0.74%) | 13.50% (39.18%) |
Return on Average Assets (ROAA) | 0.50% (0.00%) | 0.50% (-28.57%) | 0.70% (-12.50%) | 0.80% (33.33%) |
Return on Sales (ROS) | 29.10% (-2.35%) | 29.80% (-26.05%) | 40.30% (0.75%) | 40.00% (50.38%) |
Return on Invested Capital (ROIC) | 0.70% (-12.50%) | 0.80% (-27.27%) | 1.10% (-15.38%) | 1.30% (44.44%) |
Dividend Yield | 7.70% (0.00%) | 7.70% (18.46%) | 6.50% (47.73%) | 4.40% (-45.68%) |
Price to Earnings Ratio (P/E) | 11.96 (26.00%) | 9.49 (14.62%) | 8.28 (-21.14%) | 10.5 (4.76%) |
Price to Sales Ratio (P/S) | 2.61 (26.26%) | 2.07 (-18.33%) | 2.53 (-19.64%) | 3.15 (49.12%) |
Price to Book Ratio (P/B) | 1.07 (22.93%) | 0.87 (-20.07%) | 1.09 (-21.93%) | 1.39 (43.11%) |
Debt to Equity Ratio (D/E) | 16.12 (-6.90%) | 17.32 (-0.53%) | 17.41 (10.84%) | 15.71 (0.37%) |
Earnings Per Share (EPS) | 5.94 (1.71%) | 5.84 (-27.45%) | 8.05 (4.01%) | 7.74 (42.54%) |
Sales Per Share (SPS) | 19.72 (0.76%) | 19.57 (2.56%) | 19.08 (-8.28%) | 20.8 (5.77%) |
Free Cash Flow Per Share (FCFPS) | 12.26 (-52.79%) | 25.96 (89.17%) | 13.72 (225.29%) | -10.95 (-123.83%) |
Book Value Per Share (BVPS) | 66.57 (4.27%) | 63.84 (4.01%) | 61.38 (5.02%) | 58.44 (4.33%) |
Tangible Assets Book Value Per Share (TABVPS) | 1,127.56 (-2.50%) | 1,156.51 (3.54%) | 1,117 (15.83%) | 964.31 (4.76%) |
Enterprise Value Over EBIT (EV/EBIT) | 3 (160.00%) | -5 (-600.00%) | 1 (114.29%) | -7 (36.36%) |
Enterprise Value Over EBITDA (EV/EBITDA) | 2.12 (152.82%) | -4.02 (-739.97%) | 0.63 (110.80%) | -5.82 (39.37%) |
Asset Turnover | 0.02 (4.35%) | 0.02 (-4.17%) | 0.02 (-11.11%) | 0.03 (0.00%) |
Current Ratio | - | - | - | - |
Dividends | $3.98 (28.30%) | $3.1 (-0.80%) | $3.13 (9.34%) | $2.86 (-15.28%) |
Free Cash Flow (FCF) | $15,163,000,000 (-51.53%) | $31,282,000,000 (91.07%) | $16,372,000,000 (223.39%) | -$13,269,000,000 (-123.74%) |
Enterprise Value (EV) | $17,766,454,487 (152.86%) | -$33,609,205,556 (-619.56%) | $6,468,836,923 (109.85%) | -$65,688,217,289 (9.09%) |
Earnings Before Tax (EBT) | $9,790,000,000 (1.60%) | $9,636,000,000 (-23.97%) | $12,674,000,000 (1.43%) | $12,495,000,000 (50.16%) |
Earnings Before Interest Taxes & Depreciation Amortization (EBITDA) | $11,550,000,000 (0.82%) | $11,456,000,000 (-19.35%) | $14,205,000,000 (1.42%) | $14,006,000,000 (41.95%) |
Invested Capital | $1,329,202,000,000 (2.85%) | $1,292,377,000,000 (2.70%) | $1,258,396,000,000 (28.28%) | $980,953,000,000 (3.81%) |
Working Capital | - | - | - | - |
Tangible Asset Value | $1,395,174,000,000 (0.11%) | $1,393,596,000,000 (4.58%) | $1,332,585,000,000 (14.07%) | $1,168,240,000,000 (4.36%) |
Market Capitalization | $63,710,572,135 (30.64%) | $48,766,350,000 (-15.40%) | $57,645,760,000 (-27.42%) | $79,424,582,711 (57.14%) |
Average Equity | $80,496,250,000 (5.80%) | $76,081,000,000 (5.88%) | $71,857,250,000 (3.57%) | $69,381,000,000 (2.19%) |
Average Assets | $1,401,677,250,000 (0.94%) | $1,388,630,750,000 (7.32%) | $1,293,875,000,000 (11.60%) | $1,159,392,750,000 (-1.48%) |
Invested Capital Average | $1,317,431,500,000 (3.52%) | $1,272,655,000,000 (5.81%) | $1,202,791,500,000 (24.84%) | $963,487,750,000 (-1.45%) |
Shares | 1,237,338,748 (2.68%) | 1,205,000,000 (1.01%) | 1,193,000,000 (-1.53%) | 1,211,479,297 (-0.38%) |
