£42.17B Market Cap.
NWG Market Cap. (MRY)
NWG Shares Outstanding (MRY)
NWG Assets (MRY)
Total Assets
£707.99B
Total Liabilities
£668.61B
Total Investments
£596.92B
NWG Income (MRY)
Revenue
£14.70B
Net Income
£4.52B
Operating Expense
£8.51B
NWG Cash Flow (MRY)
CF Operations
£1.77B
CF Investing
-£12.70B
CF Financing
-£1.89B
NWG Dividends (MRY)
Period | Dividends | Yield % | Growth % | Payout Ratio | Coverage Ratio |
|---|---|---|---|---|---|
2024 | $0.44 | 4.40% | -14.62% | 41.50% | 2.41 |
2023 | $0.52 | 9.20% | -28.96% | 54.28% | 1.84 |
2022 | $0.73 | 11.30% | 306.67% | 108.28% | 0.92 |
2021 | $0.18 | 2.70% | -19.28% | 32.97% | 3.03 |
2020 | $0.22 | 4.60% | - | -166.42% | -0.60 |
NWG Balance Sheet (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Total Assets | £707,985,000,000 (2.21%) | £692,673,000,000 (-3.80%) | £720,053,000,000 (-7.92%) | £781,992,000,000 (-2.19%) |
Assets Current | - | - | - | - |
Assets Non-Current | - | - | - | - |
Goodwill & Intangible Assets | £7,588,000,000 (-0.34%) | £7,614,000,000 (7.00%) | £7,116,000,000 (5.85%) | £6,723,000,000 (1.02%) |
Shareholders Equity | £39,350,000,000 (5.90%) | £37,157,000,000 (1.83%) | £36,488,000,000 (-12.70%) | £41,796,000,000 (-4.71%) |
Property Plant & Equipment Net | £0 (0%) | £0 (0%) | £0 (0%) | £0 (0%) |
Cash & Equivalents | £92,994,000,000 (-10.81%) | £104,262,000,000 (-28.01%) | £144,832,000,000 (-18.52%) | £177,757,000,000 (42.79%) |
Accumulated Other Comprehensive Income | £0 (0%) | £0 (0%) | £0 (0%) | £0 (0%) |
Deferred Revenue | £0 (0%) | £0 (0%) | £0 (0%) | £0 (0%) |
Total Investments | £596,922,000,000 (5.86%) | £563,904,000,000 (2.62%) | £549,496,000,000 (-4.95%) | £578,114,000,000 (-12.16%) |
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) | - | - | - | - |
Tax Assets | £0 (0%) | £0 (0%) | £0 (0%) | £0 (0%) |
Tax Liabilities | £0 (0%) | £0 (0%) | £0 (0%) | £0 (0%) |
Total Debt | £136,485,000,000 (4.41%) | £130,721,000,000 (-10.69%) | £146,372,000,000 (-4.46%) | £153,208,000,000 (-26.75%) |
Debt Current | - | - | - | - |
Debt Non-Current | - | - | - | - |
Total Liabilities | £668,607,000,000 (2.00%) | £655,485,000,000 (-4.11%) | £683,557,000,000 (-7.65%) | £740,189,000,000 (-2.05%) |
Liabilities Current | - | - | - | - |
Liabilities Non-Current | - | - | - | - |
NWG Income Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Revenues | £14,703,000,000 (-0.33%) | £14,752,000,000 (12.13%) | £13,156,000,000 (26.15%) | £10,429,000,000 (0.25%) |
Cost of Revenue | £0 (0%) | £0 (0%) | £0 (0%) | £0 (0%) |
Selling General & Administrative Expense | £8,149,000,000 (1.91%) | £7,996,000,000 (4.02%) | £7,687,000,000 (-0.92%) | £7,758,000,000 (-1.27%) |
Research & Development Expense | £0 (0%) | £0 (0%) | £0 (0%) | £0 (0%) |
Operating Expenses | £8,508,000,000 (-0.77%) | £8,574,000,000 (11.54%) | £7,687,000,000 (-0.92%) | £7,758,000,000 (-1.27%) |
Interest Expense | £0 (0%) | £0 (0%) | £0 (0%) | £0 (0%) |
Income Tax Expense | £1,465,000,000 (2.16%) | £1,434,000,000 (12.47%) | £1,275,000,000 (28.01%) | £996,000,000 (1245.95%) |
Net Loss Income from Discontinued Operations | -£81,000,000 (-172.32%) | £112,000,000 (-57.25%) | £262,000,000 (156.47%) | -£464,000,000 (-140.41%) |
Consolidated Income | £4,811,000,000 (3.86%) | £4,632,000,000 (28.85%) | £3,595,000,000 (8.54%) | £3,312,000,000 (863.13%) |
Net Income to Non-Controlling Interests | £9,000,000 (125.00%) | £4,000,000 (166.67%) | -£6,000,000 (86.36%) | -£44,000,000 (-170.97%) |
Net Income | £4,519,000,000 (2.84%) | £4,394,000,000 (31.56%) | £3,340,000,000 (13.22%) | £2,950,000,000 (491.77%) |
Preferred Dividends Income Statement Impact | £283,000,000 (16.94%) | £242,000,000 (-2.81%) | £249,000,000 (-21.70%) | £318,000,000 (-16.54%) |
Net Income Common Stock | £4,236,000,000 (2.02%) | £4,152,000,000 (34.33%) | £3,091,000,000 (17.44%) | £2,632,000,000 (332.10%) |
Weighted Average Shares | £8,293,000,000 (-6.52%) | £8,871,000,000 (-16.70%) | £10,648,841,018 (-5.18%) | £11,230,058,535 (0.00%) |
Weighted Average Shares Diluted | - | - | - | - |
Earning Before Interest & Taxes (EBIT) | £5,984,000,000 (2.68%) | £5,828,000,000 (26.28%) | £4,615,000,000 (16.95%) | £3,946,000,000 (681.15%) |
Gross Profit | £14,703,000,000 (-0.33%) | £14,752,000,000 (12.13%) | £13,156,000,000 (26.15%) | £10,429,000,000 (0.25%) |
Operating Income | £6,195,000,000 (0.28%) | £6,178,000,000 (12.96%) | £5,469,000,000 (104.75%) | £2,671,000,000 (4.95%) |
NWG Cash Flow Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Net Cash Flow from Investing | -£12,699,000,000 (13.58%) | -£14,694,000,000 (-177.10%) | £19,059,000,000 (521.83%) | £3,065,000,000 (-59.39%) |
Net Cash Flow from Financing | -£1,886,000,000 (70.08%) | -£6,304,000,000 (40.82%) | -£10,652,000,000 (-309.53%) | -£2,601,000,000 (-2990.00%) |
Net Cash Flow from Operations | £1,772,000,000 (110.16%) | -£17,438,000,000 (60.00%) | -£43,597,000,000 (-181.21%) | £53,684,000,000 (84.51%) |
Net Cash Flow / Change in Cash & Cash Equivalents | -£13,979,000,000 (64.72%) | -£39,625,000,000 (-22.84%) | -£32,257,000,000 (-162.63%) | £51,507,000,000 (33.40%) |
Net Cash Flow - Business Acquisitions and Disposals | -£1,919,000,000 | - | £5,420,000,000 (255.35%) | -£3,489,000,000 (-4884.29%) |
Net Cash Flow - Investment Acquisitions and Disposals | -£10,514,000,000 | - | £14,124,000,000 (93.74%) | £7,290,000,000 (-4.64%) |
Capital Expenditure | -£266,000,000 (0%) | £0 (0%) | -£485,000,000 (34.10%) | -£736,000,000 (-2528.57%) |
Issuance (Repayment) of Debt Securities | -£72,000,000 | - | -£5,393,000,000 (-653.21%) | -£716,000,000 (58.97%) |
Issuance (Purchase) of Equity Shares | -£1,326,000,000 | - | -£2,054,000,000 (-136.36%) | -£869,000,000 (-139.21%) |
Payment of Dividends & Other Cash Distributions | -£1,800,000,000 | - | -£3,205,000,000 (-215.45%) | -£1,016,000,000 (-166.67%) |
Effect of Exchange Rate Changes on Cash | -£1,166,000,000 (1.93%) | -£1,189,000,000 (-140.54%) | £2,933,000,000 (211.06%) | -£2,641,000,000 (-240.55%) |
Share Based Compensation | £0 | - | £0 (0%) | £0 (0%) |
Depreciation Amortization & Accretion | £0 | - | £833,000,000 (-9.75%) | £923,000,000 (0.98%) |
NWG 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 | 28.80% (2.49%) | 28.10% (19.57%) | 23.50% (-6.75%) | 25.20% (331.19%) |
EBITDA Margin | 40.70% | - | 41.40% (-11.35%) | 46.70% (1930.43%) |
Return on Average Equity (ROAE) | 11.10% (-3.48%) | 11.50% (38.55%) | 8.30% (33.87%) | 6.20% (338.46%) |
Return on Average Assets (ROAA) | 0.60% (0.00%) | 0.60% (50.00%) | 0.40% (33.33%) | 0.30% (400.00%) |
Return on Sales (ROS) | 40.70% (3.04%) | 39.50% (12.54%) | 35.10% (-7.14%) | 37.80% (681.54%) |
Return on Invested Capital (ROIC) | 0.80% (0.00%) | 0.80% (33.33%) | 0.60% (20.00%) | 0.50% (600.00%) |
Dividend Yield | 4.40% (-52.17%) | 9.20% (-18.58%) | 11.30% (318.52%) | 2.70% (-41.30%) |
Price to Earnings Ratio (P/E) | 7.6 (63.77%) | 4.64 (-41.46%) | 7.93 (-12.24%) | 9.04 (134.08%) |
Price to Sales Ratio (P/S) | 2.29 (71.58%) | 1.34 (-38.39%) | 2.17 (-18.33%) | 2.66 (38.53%) |
Price to Book Ratio (P/B) | 0.86 (61.39%) | 0.53 (-32.10%) | 0.78 (17.95%) | 0.66 (45.71%) |
Debt to Equity Ratio (D/E) | 16.99 (-3.68%) | 17.64 (-5.83%) | 18.73 (5.78%) | 17.71 (2.79%) |
Earnings Per Share (EPS) | 1.07 (11.69%) | 0.96 (41.72%) | 0.68 (23.81%) | 0.55 (507.46%) |
Sales Per Share (SPS) | 4.43 (5.27%) | 4.21 (41.42%) | 2.98 (20.23%) | 2.48 (-2.44%) |
Free Cash Flow Per Share (FCFPS) | 0.36 (109.23%) | -3.93 (52.52%) | -8.28 (-187.79%) | 9.43 (82.15%) |
Book Value Per Share (BVPS) | 9.49 (13.29%) | 8.38 (22.24%) | 6.85 (-7.94%) | 7.44 (-4.70%) |
Tangible Assets Book Value Per Share (TABVPS) | 168.91 (9.36%) | 154.45 (15.35%) | 133.9 (-3.02%) | 138.07 (-2.22%) |
Enterprise Value Over EBIT (EV/EBIT) | 10 (42.86%) | 7 (-41.67%) | 12 (300.00%) | 3 (101.71%) |
Enterprise Value Over EBITDA (EV/EBITDA) | 9.61 | - | 10.49 (333.68%) | 2.42 (-99.52%) |
Asset Turnover | 0.02 (0.00%) | 0.02 (23.53%) | 0.02 (30.77%) | 0.01 (0.00%) |
Current Ratio | - | - | - | - |
Dividends | £0.44 (-14.62%) | £0.52 (-28.96%) | £0.73 (306.67%) | £0.18 (-19.28%) |
Free Cash Flow (FCF) | £1,506,000,000 (108.64%) | -£17,438,000,000 (60.44%) | -£44,082,000,000 (-183.26%) | £52,948,000,000 (82.16%) |
Enterprise Value (EV) | £71,880,294,610 (42.14%) | £50,570,645,488 (-26.59%) | £68,888,779,745 (338.51%) | £15,709,651,202 (-90.35%) |
Earnings Before Tax (EBT) | £5,984,000,000 (2.68%) | £5,828,000,000 (26.28%) | £4,615,000,000 (16.95%) | £3,946,000,000 (681.15%) |
Earnings Before Interest Taxes & Depreciation Amortization (EBITDA) | £5,984,000,000 | - | £5,448,000,000 (11.89%) | £4,869,000,000 (1971.91%) |
Invested Capital | £743,888,000,000 (4.55%) | £711,518,000,000 (-0.41%) | £714,477,000,000 (-4.83%) | £750,720,000,000 (-14.45%) |
Working Capital | - | - | - | - |
Tangible Asset Value | £700,397,000,000 (2.24%) | £685,059,000,000 (-3.91%) | £712,937,000,000 (-8.04%) | £775,269,000,000 (-2.22%) |
Market Capitalization | £42,169,905,000 (68.87%) | £24,971,865,000 (-27.40%) | £34,395,756,489 (-6.90%) | £36,946,892,582 (35.18%) |
Average Equity | £38,304,250,000 (5.64%) | £36,260,500,000 (-2.84%) | £37,321,000,000 (-12.31%) | £42,557,750,000 (-2.34%) |
Average Assets | £701,918,000,000 (-0.01%) | £702,009,750,000 (-9.81%) | £778,355,500,000 (0.24%) | £776,476,000,000 (-3.41%) |
Invested Capital Average | £714,905,750,000 (0.50%) | £711,342,500,000 (-7.26%) | £767,031,500,000 (0.17%) | £765,693,250,000 (-16.69%) |
Shares | 8,293,000,000 (-6.52%) | 8,871,000,000 (-16.70%) | 10,648,841,018 (-5.18%) | 11,230,058,535 (0.00%) |
