2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2B | $2.4B | $2.3B | $2.1B | $2B |
Cost of Revenue | $884M | $1B | $1.1B | $908M | $915M |
Gross Profit | $1.1B | $1.4B | $1.3B | $1.2B | $1.1B |
Gross Profit % | 56% | 57% | 54% | 56% | 55% |
R&D Expenses | $0.25 | $0.47 | $0.74 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $427M | $890M | $1.4B | $906M | $741M |
Dep. & Amort. | $160M | $52M | $67M | $61M | $0 |
Def. Tax | $27M | $91M | $32M | $31M | $31M |
Stock Comp. | $119M | $127M | $114M | $112M | $112M |
Chg. in WC | $10M | $120M | $139M | -$229M | -$57M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $1B | $909M | $429M | $814M | $950M |
ST Investments | $75M | $79M | $717M | $461M | $57M |
Cash & ST Inv. | $1.1B | $987M | $1.1B | $1.3B | $1B |
Receivables | $422M | $419M | $316M | $368M | $410M |
Inventory | $1 | $1 | $1.5B | $0 | $0 |
Mirvac delivered a first half operating profit after tax of $236 million ($0.06 per stapled security), in line with expectations, and remains on track to deliver FY2025 full year guidance, with strong balance sheet management and $1 billion in liquidity.
The Investment segment contributed $302 million (down 2% due to office and retail asset sales), Funds segment contributed $14 million (down $2 million due to asset devaluations), and Development segment contributed $81 million (down $5 million, impacted by construction losses in Queensland).
Residential sales momentum is strong, with unconditional exchanges up 51% to 947, record launches (e.g., Harborside with $700 million in presales), and presales at the highest level since 2018; residential gross margins were 19% in the first half but are expected to be lower in the second half due to Queensland project completions, with margins expected to normalize to 18–22% in FY2026.
Mirvac has good visibility of earnings growth into FY2026 and beyond, underpinned by over $100 million of new stabilized NOI from committed commercial and mixed-use developments, $650 million of development value yet to be realized, and a strong residential pipeline with over 28,000 lots under control.
The company is seeing signs of stabilization and recovery in office and construction markets, with positive leasing spreads (3.7%–5.5%), strong retail occupancy (98.5%), robust build-to-rent and land lease momentum, and continued focus on capital partnering to accelerate growth and improve returns.