25 XP   0   0   10

Mirgor S.A.
Buy, Hold or Sell?

Let's analyse Mirgor together

PenkeI guess you are interested in Mirgor S.A.. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Mirgor S.A.. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Mirgor S.A.

I send you an email if I find something interesting about Mirgor S.A..

Quick analysis of Mirgor (30 sec.)










What can you expect buying and holding a share of Mirgor? (30 sec.)

How much money do you get?

How much money do you get?
ARS0.43
When do you have the money?
1 year
How often do you get paid?
80.0%

What is your share worth?

Current worth
ARS8,421.47
Expected worth in 1 year
ARS12,887.71
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
ARS4,820.80
Return On Investment
37.8%

For what price can you sell your share?

Current Price per Share
ARS12,758.00
Expected price per share
ARS12,176 - ARS17,190
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Mirgor (5 min.)




Live pricePrice per Share (EOD)

ARS12,758.00

Intrinsic Value Per Share

ARS-38,532.79 - ARS-14,882.19

Total Value Per Share

ARS-30,111.32 - ARS-6,460.73

2. Growth of Mirgor (5 min.)




Is Mirgor growing?

Current yearPrevious yearGrowGrow %
How rich?$155.6m$46.6m$65.8m58.5%

How much money is Mirgor making?

Current yearPrevious yearGrowGrow %
Making money$193.2k$1.5m-$1.3m-687.3%
Net Profit Margin0.7%1.9%--

How much money comes from the company's main activities?

3. Financial Health of Mirgor (5 min.)




4. Comparing to competitors in the Consumer Electronics industry (5 min.)




  Industry Rankings (Consumer Electronics)  


Richest
#59 / 129

Most Revenue
#45 / 129

Most Profit
#69 / 129
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Mirgor? (5 min.)

Welcome investor! Mirgor's management wants to use your money to grow the business. In return you get a share of Mirgor.

What can you expect buying and holding a share of Mirgor?

First you should know what it really means to hold a share of Mirgor. And how you can make/lose money.

Speculation

The Price per Share of Mirgor is ARS12,758. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Mirgor.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Mirgor, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ARS8,421.47. Based on the TTM, the Book Value Change Per Share is ARS1,116.56 per quarter. Based on the YOY, the Book Value Change Per Share is ARS540.69 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ARS88.64 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Mirgor.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ARS% of Price per ShareARS% of Price per ShareARS% of Price per ShareARS% of Price per ShareARS% of Price per Share
Usd Eps-0.520.0%0.080.0%0.120.0%0.090.0%0.050.0%
Usd Book Value Change Per Share0.840.0%1.340.0%0.650.0%0.500.0%0.250.0%
Usd Dividend Per Share0.050.0%0.110.0%0.080.0%0.050.0%0.030.0%
Usd Total Gains Per Share0.890.0%1.450.0%0.730.0%0.550.0%0.280.0%
Usd Price Per Share10.02-8.51-4.27-3.33-1.93-
Price to Earnings Ratio-4.82--4.49--11.38--4.22-9.66-
Price-to-Total Gains Ratio11.24-6.61-15.17-11.09--36.65-
Price to Book Ratio0.99-1.04-1.38-1.26-2.65-
Price-to-Total Gains Ratio11.24-6.61-15.17-11.09--36.65-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share15.3096
Number of shares65
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.110.05
Usd Book Value Change Per Share1.340.50
Usd Total Gains Per Share1.450.55
Gains per Quarter (65 shares)94.0135.58
Gains per Year (65 shares)376.02142.30
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
12834836613129132
25569774226258274
3831045111839388416
41111393149452517558
51381742187065646700
61662090224679775842
71942439262292904984
82212787299810510341126
92493135337411811631268
102773484375013112921410

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share2.02.00.050.0%9.03.00.075.0%13.07.00.065.0%30.07.03.075.0%67.07.021.070.5%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%36.04.00.090.0%74.021.00.077.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%19.00.01.095.0%32.00.08.080.0%39.00.056.041.1%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%36.04.00.090.0%76.019.00.080.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Mirgor

About Mirgor S.A.

Mirgor Sociedad Anónima, Comercial, Industrial, Financiera, Inmobiliaria y Agropecuaria engages in the agriculture, innovation, manufacturing, retail, distribution, and logistics businesses in Argentina. The company was founded in 1983 and is based in Buenos Aires, Argentina.

Fundamental data was last updated by Penke on 2024-02-18 03:58:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Mirgor S.A..

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Mirgor earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Mirgor to the Consumer Electronics industry mean.
  • A Net Profit Margin of -3.5% means that $-0.04 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Mirgor S.A.:

  • The MRQ is -3.5%. The company is making a loss. -1
  • The TTM is 0.7%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ-3.5%TTM0.7%-4.2%
TTM0.7%YOY1.9%-1.2%
TTM0.7%5Y2.8%-2.1%
5Y2.8%10Y3.0%-0.2%
Compared to industry (Consumer Electronics)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.5%3.3%-6.8%
TTM0.7%1.4%-0.7%
YOY1.9%2.7%-0.8%
5Y2.8%2.3%+0.5%
10Y3.0%2.5%+0.5%
1.1.2. Return on Assets

Shows how efficient Mirgor is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Mirgor to the Consumer Electronics industry mean.
  • -1.5% Return on Assets means that Mirgor generated $-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Mirgor S.A.:

  • The MRQ is -1.5%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-1.5%TTM0.5%-2.0%
TTM0.5%YOY0.9%-0.4%
TTM0.5%5Y1.8%-1.3%
5Y1.8%10Y1.7%+0.1%
Compared to industry (Consumer Electronics)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.5%0.8%-2.3%
TTM0.5%0.5%0.0%
YOY0.9%0.7%+0.2%
5Y1.8%0.9%+0.9%
10Y1.7%0.8%+0.9%
1.1.3. Return on Equity

Shows how efficient Mirgor is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Mirgor to the Consumer Electronics industry mean.
  • -5.1% Return on Equity means Mirgor generated $-0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Mirgor S.A.:

  • The MRQ is -5.1%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 1.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-5.1%TTM1.4%-6.5%
TTM1.4%YOY3.0%-1.6%
TTM1.4%5Y5.7%-4.3%
5Y5.7%10Y6.8%-1.2%
Compared to industry (Consumer Electronics)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.1%1.7%-6.8%
TTM1.4%1.3%+0.1%
YOY3.0%2.1%+0.9%
5Y5.7%2.1%+3.6%
10Y6.8%2.1%+4.7%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Mirgor S.A..

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Mirgor is operating .

  • Measures how much profit Mirgor makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Mirgor to the Consumer Electronics industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Mirgor S.A.:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM7.1%-7.1%
TTM7.1%YOY8.0%-0.9%
TTM7.1%5Y7.4%-0.2%
5Y7.4%10Y3.7%+3.7%
Compared to industry (Consumer Electronics)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.9%-0.9%
TTM7.1%1.7%+5.4%
YOY8.0%3.2%+4.8%
5Y7.4%2.9%+4.5%
10Y3.7%2.6%+1.1%
1.2.2. Operating Ratio

Measures how efficient Mirgor is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Consumer Electronics industry mean).
  • An Operation Ratio of 1.55 means that the operating costs are $1.55 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Mirgor S.A.:

  • The MRQ is 1.547. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.650. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.547TTM1.650-0.103
TTM1.650YOY1.728-0.078
TTM1.6505Y1.723-0.072
5Y1.72310Y1.282+0.440
Compared to industry (Consumer Electronics)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5471.641-0.094
TTM1.6501.649+0.001
YOY1.7281.644+0.084
5Y1.7231.600+0.123
10Y1.2821.376-0.094
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Mirgor S.A..

1.3. Liquidity
1.3.1. Current Ratio

Measures if Mirgor is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Consumer Electronics industry mean).
  • A Current Ratio of 1.19 means the company has $1.19 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Mirgor S.A.:

  • The MRQ is 1.194. The company is just able to pay all its short-term debts.
  • The TTM is 1.245. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.194TTM1.245-0.051
TTM1.245YOY1.334-0.088
TTM1.2455Y1.263-0.018
5Y1.26310Y0.632+0.632
Compared to industry (Consumer Electronics)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1941.614-0.420
TTM1.2451.587-0.342
YOY1.3341.614-0.280
5Y1.2631.673-0.410
10Y0.6321.580-0.948
1.3.2. Quick Ratio

Measures if Mirgor is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Mirgor to the Consumer Electronics industry mean.
  • A Quick Ratio of 0.29 means the company can pay off $0.29 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Mirgor S.A.:

  • The MRQ is 0.289. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.413. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.289TTM0.413-0.124
TTM0.413YOY0.416-0.003
TTM0.4135Y0.407+0.006
5Y0.40710Y0.482-0.075
Compared to industry (Consumer Electronics)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2890.670-0.381
TTM0.4130.647-0.234
YOY0.4160.716-0.300
5Y0.4070.783-0.376
10Y0.4820.802-0.320
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Mirgor S.A..

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Mirgor assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Mirgor to Consumer Electronics industry mean.
  • A Debt to Asset Ratio of 0.71 means that Mirgor assets are financed with 71.1% credit (debt) and the remaining percentage (100% - 71.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Mirgor S.A.:

  • The MRQ is 0.711. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.686. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.711TTM0.686+0.024
TTM0.686YOY0.661+0.025
TTM0.6865Y0.691-0.005
5Y0.69110Y0.736-0.045
Compared to industry (Consumer Electronics)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7110.511+0.200
TTM0.6860.493+0.193
YOY0.6610.518+0.143
5Y0.6910.510+0.181
10Y0.7360.530+0.206
1.4.2. Debt to Equity Ratio

Measures if Mirgor is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Mirgor to the Consumer Electronics industry mean.
  • A Debt to Equity ratio of 245.7% means that company has $2.46 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Mirgor S.A.:

  • The MRQ is 2.457. The company is just not able to pay all its debts with equity.
  • The TTM is 2.198. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.457TTM2.198+0.258
TTM2.198YOY2.021+0.177
TTM2.1985Y2.291-0.093
5Y2.29110Y3.087-0.796
Compared to industry (Consumer Electronics)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4570.990+1.467
TTM2.1980.972+1.226
YOY2.0211.079+0.942
5Y2.2911.073+1.218
10Y3.0871.070+2.017
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Mirgor S.A.

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Mirgor generates.

  • Above 15 is considered overpriced but always compare Mirgor to the Consumer Electronics industry mean.
  • A PE ratio of -4.82 means the investor is paying $-4.82 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Mirgor S.A.:

  • The EOD is -7.357. Based on the earnings, the company is expensive. -2
  • The MRQ is -4.816. Based on the earnings, the company is expensive. -2
  • The TTM is -4.492. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-7.357MRQ-4.816-2.540
MRQ-4.816TTM-4.492-0.325
TTM-4.492YOY-11.381+6.890
TTM-4.4925Y-4.218-0.274
5Y-4.21810Y9.656-13.874
Compared to industry (Consumer Electronics)
PeriodCompanyIndustry (mean)+/- 
EOD-7.3578.941-16.298
MRQ-4.8168.883-13.699
TTM-4.4927.105-11.597
YOY-11.38111.295-22.676
5Y-4.21813.202-17.420
10Y9.65621.696-12.040
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Mirgor S.A.:

  • The EOD is -3.949. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -2.585. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 1.178. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-3.949MRQ-2.585-1.364
MRQ-2.585TTM1.178-3.764
TTM1.178YOY-2.613+3.792
TTM1.1785Y4.460-3.281
5Y4.46010Y-1.742+6.202
Compared to industry (Consumer Electronics)
PeriodCompanyIndustry (mean)+/- 
EOD-3.9493.371-7.320
MRQ-2.5852.910-5.495
TTM1.1781.257-0.079
YOY-2.6130.250-2.863
5Y4.4600.303+4.157
10Y-1.7420.807-2.549
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Mirgor is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Consumer Electronics industry mean).
  • A PB ratio of 0.99 means the investor is paying $0.99 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Mirgor S.A.:

  • The EOD is 1.515. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.992. Based on the equity, the company is cheap. +2
  • The TTM is 1.041. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.515MRQ0.992+0.523
MRQ0.992TTM1.041-0.049
TTM1.041YOY1.378-0.338
TTM1.0415Y1.257-0.217
5Y1.25710Y2.649-1.392
Compared to industry (Consumer Electronics)
PeriodCompanyIndustry (mean)+/- 
EOD1.5151.420+0.095
MRQ0.9921.532-0.540
TTM1.0411.542-0.501
YOY1.3781.903-0.525
5Y1.2571.943-0.686
10Y2.6492.649+0.000
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Mirgor S.A. compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--701.3771116.561-37%540.692+30%414.138+69%209.382+235%
Book Value Per Share--8421.4676823.563+23%2800.360+201%2392.356+252%1254.714+571%
Current Ratio--1.1941.245-4%1.334-10%1.263-5%0.632+89%
Debt To Asset Ratio--0.7110.686+4%0.661+7%0.691+3%0.736-3%
Debt To Equity Ratio--2.4572.198+12%2.021+22%2.291+7%3.087-20%
Dividend Per Share--41.98388.638-53%66.837-37%41.958+0%21.893+92%
Eps---433.56065.708-760%103.080-521%78.972-649%44.330-1078%
Free Cash Flow Per Share---807.651-642.531-20%514.125-257%15.954-5162%24.565-3388%
Free Cash Flow To Equity Per Share---807.651-73.092-91%450.812-279%108.797-842%79.250-1119%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.925+8%
Intrinsic Value_10Y_max---14882.195--------
Intrinsic Value_10Y_min---38532.789--------
Intrinsic Value_1Y_max---132.017--------
Intrinsic Value_1Y_min---600.271--------
Intrinsic Value_3Y_max---1432.589--------
Intrinsic Value_3Y_min---4638.671--------
Intrinsic Value_5Y_max---3982.095--------
Intrinsic Value_5Y_min---11753.270--------
Market Cap156668240000.000+18%128628500000.00097197750000.000+32%50505407974.375+155%39799629315.125+223%22618336558.963+469%
Net Profit Margin---0.0350.007-616%0.019-290%0.028-226%0.030-219%
Operating Margin---0.071-100%0.080-100%0.074-100%0.037-100%
Operating Ratio--1.5471.650-6%1.728-10%1.723-10%1.282+21%
Pb Ratio1.515+35%0.9921.041-5%1.378-28%1.257-21%2.649-63%
Pe Ratio-7.357-53%-4.816-4.492-7%-11.381+136%-4.218-12%9.656-150%
Price Per Share12758.000+35%8352.5007091.250+18%3557.000+135%2774.975+201%1608.866+419%
Price To Free Cash Flow Ratio-3.949-53%-2.5851.178-319%-2.613+1%4.460-158%-1.742-33%
Price To Total Gains Ratio17.163+35%11.2366.613+70%15.166-26%11.087+1%-36.650+426%
Quick Ratio--0.2890.413-30%0.416-31%0.407-29%0.482-40%
Return On Assets---0.0150.005-402%0.009-262%0.018-183%0.017-185%
Return On Equity---0.0510.014-480%0.030-273%0.057-191%0.068-175%
Total Gains Per Share--743.3601205.200-38%607.529+22%456.096+63%231.276+221%
Usd Book Value--155628717.600112511036.700+38%46691929.800+233%40780267.980+282%21252713.070+632%
Usd Book Value Change Per Share--0.8421.340-37%0.649+30%0.497+69%0.251+235%
Usd Book Value Per Share--10.1068.188+23%3.360+201%2.871+252%1.506+571%
Usd Dividend Per Share--0.0500.106-53%0.080-37%0.050+0%0.026+92%
Usd Eps---0.5200.079-760%0.124-521%0.095-649%0.053-1078%
Usd Free Cash Flow---14925388.800-10604998.500-29%8162639.700-283%305099.880-4992%342690.480-4455%
Usd Free Cash Flow Per Share---0.969-0.771-20%0.617-257%0.019-5162%0.029-3388%
Usd Free Cash Flow To Equity Per Share---0.969-0.088-91%0.541-279%0.131-842%0.095-1119%
Usd Market Cap188001888.000+18%154354200.000116637300.000+32%60606489.569+155%47759555.178+223%27142003.871+469%
Usd Price Per Share15.310+35%10.0238.510+18%4.268+135%3.330+201%1.931+419%
Usd Profit---8012184.000193226.400-4247%1521339.900-627%1181632.680-778%662194.410-1310%
Usd Revenue--226220320.800177416428.500+28%77495310.600+192%66753210.480+239%35501852.400+537%
Usd Total Gains Per Share--0.8921.446-38%0.729+22%0.547+63%0.278+221%
 EOD+6 -2MRQTTM+12 -23YOY+13 -225Y+18 -1710Y+21 -15

3.2. Fundamental Score

Let's check the fundamental score of Mirgor S.A. based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-7.357
Price to Book Ratio (EOD)Between0-11.515
Net Profit Margin (MRQ)Greater than0-0.035
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.289
Current Ratio (MRQ)Greater than11.194
Debt to Asset Ratio (MRQ)Less than10.711
Debt to Equity Ratio (MRQ)Less than12.457
Return on Equity (MRQ)Greater than0.15-0.051
Return on Assets (MRQ)Greater than0.05-0.015
Total2/10 (20.0%)

3.3. Technical Score

Let's check the technical score of Mirgor S.A. based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5036.722
Ma 20Greater thanMa 5014,250.050
Ma 50Greater thanMa 10013,518.380
Ma 100Greater thanMa 20011,907.510
OpenGreater thanClose13,299.500
Total4/5 (80.0%)



Latest Balance Sheet

Balance Sheet of 2023-09-30. Currency in ARS. All numbers in thousands.

Summary
Total Assets448,281,728
Total Liabilities318,591,130
Total Stockholder Equity129,690,598
 As reported
Total Liabilities 318,591,130
Total Stockholder Equity+ 129,690,598
Total Assets = 448,281,728

Assets

Total Assets448,281,728
Total Current Assets338,716,105
Long-term Assets109,565,623
Total Current Assets
Cash And Cash Equivalents 21,353,195
Short-term Investments 3,402,128
Net Receivables 78,504,906
Inventory 192,882,447
Other Current Assets 1,190,261
Total Current Assets  (as reported)338,716,105
Total Current Assets  (calculated)297,332,937
+/- 41,383,168
Long-term Assets
Property Plant Equipment 90,261,941
Intangible Assets 1,571,847
Long-term Assets Other 52,604
Long-term Assets  (as reported)109,565,623
Long-term Assets  (calculated)91,886,392
+/- 17,679,231

Liabilities & Shareholders' Equity

Total Current Liabilities283,696,341
Long-term Liabilities34,894,789
Total Stockholder Equity129,690,598
Total Current Liabilities
Short Long Term Debt 11,195,249
Accounts payable 223,632,238
Total Current Liabilities  (as reported)283,696,341
Total Current Liabilities  (calculated)234,827,487
+/- 48,868,854
Long-term Liabilities
Long term Debt 4,616,701
Capital Lease Obligations Min Short Term Debt24,783,631
Long-term Liabilities  (as reported)34,894,789
Long-term Liabilities  (calculated)29,400,332
+/- 5,494,457
Total Stockholder Equity
Retained Earnings 131,332,361
Total Stockholder Equity (as reported)129,690,598
Total Stockholder Equity (calculated)131,332,361
+/- 1,641,763
Other
Capital Stock18,000
Common Stock Shares Outstanding 15,400
Net Invested Capital 145,502,548
Net Working Capital 55,019,764
Property Plant and Equipment Gross 167,448,264



Balance Sheet

Currency in ARS. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-31
> Total Assets 
71,668
71,576
70,254
65,107
63,401
62,216
57,935
53,560
80,637
113,994
119,720
106,604
101,944
94,102
96,239
99,940
101,628
109,910
123,650
126,237
114,300
134,233
162,415
188,266
179,430
221,598
303,772
304,891
255,391
328,913
476,835
471,952
447,398
600,953
649,101
588,295
447,199
383,704
458,148
469,710
462,900
548,637
952,607
974,304
997,896
1,111,898
1,443,335
1,377,821
1,479,280
1,639,174
1,664,853
1,489,512
1,426,941
1,726,132
2,294,683
2,322,873
2,627,067
2,179,328
2,980,016
3,132,256
2,843,410
2,824,309
5,698,352
8,309,876
7,807,363
8,226,114
8,564,078
7,299,547
7,581,789
8,125,235
9,223,152
10,698,985
11,900,068
15,881,907
15,948,721
17,068,028
17,045,696
19,778,876
27,629,158
26,589,964
29,675,402
32,281,855
36,608,573
55,407,163
64,205,582
81,516,303
77,108,818
73,192,848
88,881,492
144,098,607
177,303,191
185,994,398
261,011,853
321,274,370
448,281,728
448,281,728321,274,370261,011,853185,994,398177,303,191144,098,60788,881,49273,192,84877,108,81881,516,30364,205,58255,407,16336,608,57332,281,85529,675,40226,589,96427,629,15819,778,87617,045,69617,068,02815,948,72115,881,90711,900,06810,698,9859,223,1528,125,2357,581,7897,299,5478,564,0788,226,1147,807,3638,309,8765,698,3522,824,3092,843,4103,132,2562,980,0162,179,3282,627,0672,322,8732,294,6831,726,1321,426,9411,489,5121,664,8531,639,1741,479,2801,377,8211,443,3351,111,898997,896974,304952,607548,637462,900469,710458,148383,704447,199588,295649,101600,953447,398471,952476,835328,913255,391304,891303,772221,598179,430188,266162,415134,233114,300126,237123,650109,910101,62899,94096,23994,102101,944106,604119,720113,99480,63753,56057,93562,21663,40165,10770,25471,57671,668
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,339,105
13,610,967
16,141,836
22,586,539
22,416,690
25,297,368
28,002,553
31,940,754
48,426,896
56,423,502
72,571,003
68,043,769
61,808,761
75,086,390
127,089,942
155,457,066
153,879,900
217,097,995
249,568,249
338,716,105
338,716,105249,568,249217,097,995153,879,900155,457,066127,089,94275,086,39061,808,76168,043,76972,571,00356,423,50248,426,89631,940,75428,002,55325,297,36822,416,69022,586,53916,141,83613,610,96714,339,105000000000000000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
290,787
352,241
1,152,790
1,645,296
2,374,745
1,396,087
2,347,699
2,739,291
9,335,126
6,912,309
21,552,108
14,809,877
9,311,097
12,006,113
16,863,042
35,070,325
9,751,171
11,466,546
14,010,144
21,353,195
21,353,19514,010,14411,466,5469,751,17135,070,32516,863,04212,006,1139,311,09714,809,87721,552,1086,912,3099,335,1262,739,2912,347,6991,396,0872,374,7451,645,2961,152,790352,241290,787000000000000000000000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
145,975
270,284
252,298
54,491
981,716
1,050,918
0
0
972,637
956,237
1,384,713
2,007,959
1,499,861
1,466,698
908,222
1,114,790
2,172,045
1,202,567
7,717,951
3,402,128
3,402,1287,717,9511,202,5672,172,0451,114,790908,2221,466,6981,499,8612,007,9591,384,713956,237972,637001,050,918981,71654,491252,298270,284145,975000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
18,625
17,326
17,190
17,206
16,384
14,579
12,872
8,240
12,496
19,871
20,326
12,825
16,416
13,382
12,830
17,066
19,194
18,384
26,200
37,918
27,767
33,921
49,497
81,958
54,493
77,608
126,374
138,167
84,763
106,729
165,236
215,070
116,565
180,118
223,824
236,761
142,444
123,466
146,088
187,197
126,508
150,754
356,087
433,055
407,391
500,614
728,431
609,338
584,637
756,810
624,931
788,534
635,040
801,999
1,097,042
1,254,682
1,159,579
980,463
1,476,076
1,663,509
1,142,218
997,580
2,127,811
3,001,077
2,920,300
3,320,002
3,572,291
3,078,265
3,178,885
4,074,094
4,548,377
4,666,360
5,036,093
6,124,072
4,657,291
5,083,236
5,550,801
5,914,807
6,553,222
7,338,433
6,230,781
5,173,034
8,503,057
18,954,175
19,820,616
15,347,539
18,905,402
17,896,351
25,433,648
40,810,013
36,559,079
57,853,576
72,193,702
79,724,173
78,504,906
78,504,90679,724,17372,193,70257,853,57636,559,07940,810,01325,433,64817,896,35118,905,40215,347,53919,820,61618,954,1758,503,0575,173,0346,230,7817,338,4336,553,2225,914,8075,550,8015,083,2364,657,2916,124,0725,036,0934,666,3604,548,3774,074,0943,178,8853,078,2653,572,2913,320,0022,920,3003,001,0772,127,811997,5801,142,2181,663,5091,476,076980,4631,159,5791,254,6821,097,042801,999635,040788,534624,931756,810584,637609,338728,431500,614407,391433,055356,087150,754126,508187,197146,088123,466142,444236,761223,824180,118116,565215,070165,236106,72984,763138,167126,37477,60854,49381,95849,49733,92127,76737,91826,20018,38419,19417,06612,83013,38216,41612,82520,32619,87112,4968,24012,87214,57916,38417,20617,19017,32618,625
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,289
3,042
2,509
1,596
907
1,668
1,366
2,228
2,619
2,467
1,211
585
6,619
6,253
4,121
5,659
11,251
5,502
6,811
6,562
32,480
0
0
11,120
0
0
0
19,891
0
0
0
25,224
0
0
0
100,737
0
0
108,125
65,091
91,849
95,078
62,180
378,091
126,016
337,893
482,198
54,431
118,070
78,891
69,261
371,150
437,370
705,284
451,416
624,326
1,870,312
1,601,736
1,540,753
1,598,344
1,419,916
3,993,851
7,972,161
7,607,121
1,691,762
11,247,030
1,190,261
1,190,26111,247,0301,691,7627,607,1217,972,1613,993,8511,419,9161,598,3441,540,7531,601,7361,870,312624,326451,416705,284437,370371,15069,26178,891118,07054,431482,198337,893126,016378,09162,18095,07891,84965,091108,12500100,73700025,22400019,89100011,1200032,4806,5626,8115,50211,2515,6594,1216,2536,6195851,2112,4672,6192,2281,3661,6689071,5962,5093,0422,2890000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,434,729
3,637,040
5,042,619
4,173,274
4,378,034
4,279,302
4,667,819
6,980,267
7,782,080
8,945,300
9,065,049
11,384,087
13,795,102
17,008,665
21,846,125
32,114,498
43,913,858
71,706,121
109,565,623
109,565,62371,706,12143,913,85832,114,49821,846,12517,008,66513,795,10211,384,0879,065,0498,945,3007,782,0806,980,2674,667,8194,279,3024,378,0344,173,2745,042,6193,637,0403,434,7290000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
20,250
19,896
19,513
19,216
18,817
18,432
18,015
17,553
16,994
31,610
34,368
27,283
26,278
25,129
24,004
22,822
21,806
21,363
20,313
19,464
18,766
18,668
18,094
17,909
18,285
23,576
24,576
35,527
35,347
45,758
49,551
51,580
64,867
74,179
78,543
78,144
77,716
79,261
84,887
84,521
87,020
94,451
101,234
101,025
100,280
98,177
112,158
129,076
109,103
125,487
127,516
124,836
139,706
155,051
158,370
171,887
182,947
231,048
253,442
263,404
292,050
341,780
339,453
393,741
432,329
524,491
511,361
492,252
493,936
462,134
462,154
443,267
487,211
518,297
597,825
1,233,961
1,740,519
1,926,522
2,980,877
3,242,950
3,368,918
3,557,268
3,856,538
5,026,798
5,618,759
6,243,620
6,623,970
8,992,914
11,371,865
14,271,281
18,862,093
28,683,984
39,729,282
66,670,209
90,261,941
90,261,94166,670,20939,729,28228,683,98418,862,09314,271,28111,371,8658,992,9146,623,9706,243,6205,618,7595,026,7983,856,5383,557,2683,368,9183,242,9502,980,8771,926,5221,740,5191,233,961597,825518,297487,211443,267462,154462,134493,936492,252511,361524,491432,329393,741339,453341,780292,050263,404253,442231,048182,947171,887158,370155,051139,706124,836127,516125,487109,103129,076112,15898,177100,280101,025101,23494,45187,02084,52184,88779,26177,71678,14478,54374,17964,86751,58049,55145,75835,34735,52724,57623,57618,28517,90918,09418,66818,76619,46420,31321,36321,80622,82224,00425,12926,27827,28334,36831,61016,99417,55318,01518,43218,81719,21619,51319,89620,250
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
521
521
521
521
521
521
521
521
840
835
830
824
819
813
808
803
798
792
786
781
766
766
0
0
766
0
0
0
766
0
766
766
766
766
766
766
766
766
766
766
766
766
766
766
766
766
766
766
508
568
622
700
781
842
0
0
0
0
0
0
0
0
0
0
0
135,075
167,197
0
0167,197135,07500000000000842781700622568508766766766766766766766766766766766766766766766766766766076600076600766766781786792798803808813819824830835840521521521521521521521521000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
477,309
508,041
534,536
596,320
742,126
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000742,126596,320534,536508,041477,309000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
749
647
573
483
479
404
375
352
325
529
483
364
252
138
83
33
440
395
396
356
316
276
236
195
155
115
75
556
528
524
860
834
808
782
757
1,050
1,015
1,517
1,935
1,838
1,802
2,220
2,051
1,647
1,611
1,543
1,507
1,461
1,378
1,324
1,283
1,244
1,192
1,122
1,060
1,013
967
4,498
4,883
10,304
15,345
22,217
26,536
40,728
44,556
42,218
40,851
39,319
36,477
33,676
31,403
28,779
26,071
36,186
32,322
60,125
63,839
85,721
92,840
84,009
74,599
60,408
49,984
112,494
115,433
83,671
43,219
98,503
139,733
762,658
0
843,325
948,799
1,070,878
1,571,847
1,571,8471,070,878948,799843,3250762,658139,73398,50343,21983,671115,433112,49449,98460,40874,59984,00992,84085,72163,83960,12532,32236,18626,07128,77931,40333,67636,47739,31940,85142,21844,55640,72826,53622,21715,34510,3044,8834,4989671,0131,0601,1221,1921,2441,2831,3241,3781,4611,5071,5431,6111,6472,0512,2201,8021,8381,9351,5171,0151,050757782808834860524528556751151551952362763163563963954403383138252364483529325352375404479483573647749
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1
2
4,258
4,173,274
5,744
13
34,668
14,584
21,239
28,957
39,057
3,427
4,373
4,362
315
1,646
1,560
38,787
52,604
52,60438,7871,5601,6463154,3624,3733,42739,05728,95721,23914,58434,668135,7444,173,2744,2582-10000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
28,702
28,266
28,646
26,121
26,185
25,619
21,908
20,144
46,316
57,632
58,064
46,435
44,515
38,774
41,641
44,545
45,872
53,452
64,798
63,541
50,893
66,809
88,634
105,847
90,871
125,103
195,957
182,464
124,907
190,859
320,658
294,252
262,012
402,036
436,534
382,152
255,719
197,182
268,177
273,656
277,713
368,051
750,822
747,501
771,892
873,526
1,170,154
1,069,755
1,174,569
1,316,325
1,301,351
1,043,424
961,892
1,227,214
1,727,638
1,677,526
1,962,725
1,495,922
2,286,525
2,349,904
2,097,646
2,083,845
4,862,954
7,022,947
6,438,687
6,778,445
6,965,211
5,624,887
5,791,457
6,154,119
6,940,630
8,165,654
9,096,200
13,381,237
14,245,289
12,641,536
12,583,526
13,987,182
21,402,343
17,984,319
20,459,005
22,859,549
24,555,327
38,310,047
44,285,484
57,326,516
49,526,006
44,327,668
54,603,850
103,019,544
125,885,310
122,948,827
179,072,409
220,913,194
318,591,130
318,591,130220,913,194179,072,409122,948,827125,885,310103,019,54454,603,85044,327,66849,526,00657,326,51644,285,48438,310,04724,555,32722,859,54920,459,00517,984,31921,402,34313,987,18212,583,52612,641,53614,245,28913,381,2379,096,2008,165,6546,940,6306,154,1195,791,4575,624,8876,965,2116,778,4456,438,6877,022,9474,862,9542,083,8452,097,6462,349,9042,286,5251,495,9221,962,7251,677,5261,727,6381,227,214961,8921,043,4241,301,3511,316,3251,174,5691,069,7551,170,154873,526771,892747,501750,822368,051277,713273,656268,177197,182255,719382,152436,534402,036262,012294,252320,658190,859124,907182,464195,957125,10390,871105,84788,63466,80950,89363,54164,79853,45245,87244,54541,64138,77444,51546,43558,06457,63246,31620,14421,90825,61926,18526,12128,64628,26628,702
   > Total Current Liabilities 
28,702
28,265
28,646
26,121
26,185
25,619
21,908
20,144
46,316
51,643
52,327
29,723
31,423
23,463
28,652
33,133
38,951
47,004
58,575
57,509
47,188
63,311
85,661
102,746
90,102
122,124
193,904
177,025
119,055
185,714
316,730
289,485
256,831
397,649
432,660
378,959
252,750
194,872
265,739
271,579
275,496
367,423
749,914
747,067
696,793
757,591
1,019,213
953,807
1,096,276
1,228,893
1,231,423
959,502
914,726
1,176,261
1,665,352
1,565,153
1,906,516
1,451,183
2,250,441
2,328,225
2,078,373
2,058,533
4,769,314
7,022,090
6,437,836
6,777,599
6,964,371
5,624,045
5,790,643
6,152,953
6,939,471
8,164,503
9,094,803
13,379,825
14,243,898
12,629,159
12,307,450
13,710,816
20,837,652
17,367,557
19,817,832
22,119,283
23,935,233
37,477,230
43,456,106
56,418,095
48,570,740
43,425,330
53,486,804
101,749,815
123,521,005
118,519,583
172,364,415
202,952,936
283,696,341
283,696,341202,952,936172,364,415118,519,583123,521,005101,749,81553,486,80443,425,33048,570,74056,418,09543,456,10637,477,23023,935,23322,119,28319,817,83217,367,55720,837,65213,710,81612,307,45012,629,15914,243,89813,379,8259,094,8038,164,5036,939,4716,152,9535,790,6435,624,0456,964,3716,777,5996,437,8367,022,0904,769,3142,058,5332,078,3732,328,2252,250,4411,451,1831,906,5161,565,1531,665,3521,176,261914,726959,5021,231,4231,228,8931,096,276953,8071,019,213757,591696,793747,067749,914367,423275,496271,579265,739194,872252,750378,959432,660397,649256,831289,485316,730185,714119,055177,025193,904122,12490,102102,74685,66163,31147,18857,50958,57547,00438,95133,13328,65223,46331,42329,72352,32751,64346,31620,14421,90825,61926,18526,12128,64628,26528,702
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
90,754
0
83,016
92,884
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000092,88483,016090,7540000000000000000000000000000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
90,754
0
83,016
92,884
54,613
134,243
99,534
96,648
78,662
80,722
77,043
87,404
70,769
98,507
391,169
952,665
1,700,616
1,643,152
11,195,249
11,195,2491,643,1521,700,616952,665391,16998,50770,76987,40477,04380,72278,66296,64899,534134,24354,61392,88483,016090,7540000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
20,896
25,426
26,184
24,132
24,240
23,756
20,050
5,335
14,244
17,226
18,670
11,276
13,045
10,276
14,742
20,239
22,732
28,213
37,681
36,745
33,538
40,538
65,212
82,364
73,835
97,757
161,180
138,989
86,763
159,752
257,982
232,225
155,000
237,418
236,913
192,753
94,030
85,445
160,616
155,861
140,627
193,138
530,652
525,822
513,906
579,937
850,338
770,902
886,606
1,051,880
1,081,932
762,167
638,104
828,183
1,472,277
1,193,991
1,637,482
1,114,798
1,929,331
1,799,056
1,386,774
1,172,595
2,139,424
5,889,534
4,804,794
5,496,816
5,265,118
4,325,966
4,434,187
4,749,007
5,766,612
6,742,459
7,476,289
12,159,897
13,265,474
11,240,498
10,751,752
11,877,693
18,015,318
15,425,513
18,255,065
20,442,453
21,313,679
33,507,131
38,831,114
51,807,970
41,912,976
35,836,142
45,635,722
90,411,279
102,852,915
102,364,154
147,806,565
170,768,350
223,632,238
223,632,238170,768,350147,806,565102,364,154102,852,91590,411,27945,635,72235,836,14241,912,97651,807,97038,831,11433,507,13121,313,67920,442,45318,255,06515,425,51318,015,31811,877,69310,751,75211,240,49813,265,47412,159,8977,476,2896,742,4595,766,6124,749,0074,434,1874,325,9665,265,1185,496,8164,804,7945,889,5342,139,4241,172,5951,386,7741,799,0561,929,3311,114,7981,637,4821,193,9911,472,277828,183638,104762,1671,081,9321,051,880886,606770,902850,338579,937513,906525,822530,652193,138140,627155,861160,61685,44594,030192,753236,913237,418155,000232,225257,982159,75286,763138,989161,18097,75773,83582,36465,21240,53833,53836,74537,68128,21322,73220,23914,74210,27613,04511,27618,67017,22614,2445,33520,05023,75624,24024,13226,18425,42620,896
       Other Current Liabilities 
2,028
2,096
2,461
1,989
1,945
1,863
1,858
1,400
6,641
5,529
6,883
9,058
8,631
4,435
5,973
7,325
7,424
8,516
8,443
10,087
8,099
16,737
14,138
17,960
8,473
9,707
13,001
15,771
15,780
15,557
19,554
20,390
18,392
19,183
25,664
35,126
31,460
24,805
22,706
32,421
23,790
31,116
43,627
40,928
47,885
43,486
59,390
57,705
54,219
0
4,999
84,413
148,985
199,857
6,147
171,435
12,674
13,555
14,388
192,756
347,979
415,465
2,375,280
772,386
953,182
269,598
368,563
373,378
506,530
483,803
593,682
909,185
1,058,902
815,944
978,424
622,321
781,476
1,020,987
1,437,139
435,132
257,386
184,671
233,102
496,388
432,786
797,558
1,838,884
1,596,688
1,301,566
4,897,962
9,188,286
3,878,307
0
6,052,916
0
06,052,91603,878,3079,188,2864,897,9621,301,5661,596,6881,838,884797,558432,786496,388233,102184,671257,386435,1321,437,1391,020,987781,476622,321978,424815,9441,058,902909,185593,682483,803506,530373,378368,563269,598953,182772,3862,375,280415,465347,979192,75614,38813,55512,674171,4356,147199,857148,98584,4134,999054,21957,70559,39043,48647,88540,92843,62731,11623,79032,42122,70624,80531,46035,12625,66419,18318,39220,39019,55415,55715,78015,77113,0019,7078,47317,96014,13816,7378,09910,0878,4438,5167,4247,3255,9734,4358,6319,0586,8835,5296,6411,4001,8581,8631,9451,9892,4612,0962,028
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
276,076
276,366
564,691
616,762
641,173
740,266
620,094
832,817
829,378
908,421
955,266
902,338
1,117,046
1,269,729
2,364,305
4,429,244
6,707,994
17,960,258
34,894,789
34,894,78917,960,2586,707,9944,429,2442,364,3051,269,7291,117,046902,338955,266908,421829,378832,817620,094740,266641,173616,762564,691276,366276,0760000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
4,886
3,273
0
0
3,892
2,260
1,761
0
0
0
0
0
0
0
0
769
1,926
541
406
271
135
0
0
0
0
0
0
0
0
0
0
99
99
99
99
99
99
99
99
99
99
100
99
99
941
930
922
913
99
99
99
99
99
99
99
99
99
99
106
83
83
83
83
83
104
99
12,377
11,767
16,806
170,203
312,536
319,003
443,023
380,139
534,349
501,000
578,553
632,084
648,866
860,759
960,102
1,869,972
3,998,543
0
4,602,833
0
04,602,83303,998,5431,869,972960,102860,759648,866632,084578,553501,000534,349380,139443,023319,003312,536170,20316,80611,76712,3779910483838383831069999999999999999999991392293094199991009999999999999999999900000000001352714065411,926769000000001,7612,2603,892003,2734,886000000000
> Total Stockholder Equity
42,963
43,308
41,606
38,984
37,213
36,594
36,024
33,414
34,318
56,358
61,652
60,165
57,426
55,324
54,593
55,391
55,752
56,454
58,847
62,691
63,402
67,418
73,775
82,412
88,552
96,485
107,803
122,415
130,473
138,042
156,162
177,684
185,369
198,898
212,547
206,124
191,460
186,504
189,953
196,037
185,173
180,575
201,773
226,785
225,984
238,348
273,152
308,022
304,663
322,789
363,432
445,998
464,944
498,801
566,908
645,177
664,149
683,192
693,264
782,097
745,505
740,190
835,083
1,286,370
1,368,086
1,446,989
1,598,113
1,673,854
1,789,459
1,970,145
2,281,467
2,532,136
2,802,585
2,499,140
1,701,749
4,424,634
4,460,034
5,789,365
6,223,943
8,602,259
9,212,786
9,418,433
12,048,690
17,097,116
19,920,098
24,189,787
27,582,812
28,865,180
34,277,642
41,079,063
51,417,881
63,045,571
81,939,444
100,361,176
129,690,598
129,690,598100,361,17681,939,44463,045,57151,417,88141,079,06334,277,64228,865,18027,582,81224,189,78719,920,09817,097,11612,048,6909,418,4339,212,7868,602,2596,223,9435,789,3654,460,0344,424,6341,701,7492,499,1402,802,5852,532,1362,281,4671,970,1451,789,4591,673,8541,598,1131,446,9891,368,0861,286,370835,083740,190745,505782,097693,264683,192664,149645,177566,908498,801464,944445,998363,432322,789304,663308,022273,152238,348225,984226,785201,773180,575185,173196,037189,953186,504191,460206,124212,547198,898185,369177,684156,162138,042130,473122,415107,80396,48588,55282,41273,77567,41863,40262,69158,84756,45455,75255,39154,59355,32457,42660,16561,65256,35834,31833,41436,02436,59437,21338,98441,60643,30842,963
   Common Stock
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
0
18,000
0
018,000018,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,000
   Retained Earnings 
37,776
34,288
36,419
33,764
30,990
31,374
29,801
28,194
28,095
46,147
47,886
46,585
45,952
43,849
40,913
41,710
44,351
45,053
47,446
51,290
52,001
56,019
62,302
70,939
77,152
85,012
96,330
111,015
119,073
126,569
144,763
166,285
173,969
187,498
201,148
194,724
180,061
175,104
178,554
184,638
173,773
169,175
190,374
215,311
214,585
226,948
261,752
296,622
293,263
311,389
352,032
434,598
453,544
487,401
555,508
633,777
652,749
671,792
681,864
770,697
734,105
728,790
823,683
1,274,970
1,356,686
1,423,589
1,574,713
1,650,454
1,766,059
1,946,745
2,258,067
2,508,736
2,779,185
2,475,740
1,678,349
4,272,120
-575,116
582,547
409,554
8,456,306
9,055,449
9,252,639
11,870,205
16,898,414
19,695,659
24,094,696
27,941,888
29,937,785
35,902,939
43,031,823
54,033,596
65,855,914
85,390,088
102,364,360
131,332,361
131,332,361102,364,36085,390,08865,855,91454,033,59643,031,82335,902,93929,937,78527,941,88824,094,69619,695,65916,898,41411,870,2059,252,6399,055,4498,456,306409,554582,547-575,1164,272,1201,678,3492,475,7402,779,1852,508,7362,258,0671,946,7451,766,0591,650,4541,574,7131,423,5891,356,6861,274,970823,683728,790734,105770,697681,864671,792652,749633,777555,508487,401453,544434,598352,032311,389293,263296,622261,752226,948214,585215,311190,374169,175173,773184,638178,554175,104180,061194,724201,148187,498173,969166,285144,763126,569119,073111,01596,33085,01277,15270,93962,30256,01952,00151,29047,44645,05344,35141,71040,91343,84945,95246,58547,88646,14728,09528,19429,80131,37430,99033,76436,41934,28837,776
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
75,866
86,922
96,896
111,249
126,396
137,658
146,025
158,581
178,582
204,045
228,365
-130,368
-338,630
-360,437
-432,968
-757,970
-628,219
0
-455,008
0
0-455,0080-628,219-757,970-432,968-360,437-338,630-130,368228,365204,045178,582158,581146,025137,658126,396111,24996,89686,92275,866000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in ARS. All numbers in thousands.