Every figure this model derived for MFC, the value it took, and
the element in the company's own XBRL it was read from — so any of it can be checked
against the filing rather than taken on trust.
As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it
was read from, so it can be checked against the filing itself.
Figure
Value
XBRL tag
As at
cash
26,703,000,000
CashAndCashEquivalents
2025-12-31
equity
50,121,000,000
EquityAttributableToOwnersOfParent
2025-12-31
interest expense
1,530,000,000
InterestExpense
2025-12-31
ocf
32,105,000,000
CashFlowsFromUsedInOperatingActivities
2025-12-31
revenue
8,129,000,000
RevenueFromContractsWithCustomers
2025-12-31
sbc
0
AdjustmentsForSharebasedPayments
2024-12-31
The ratios
The figures themselves rather than their scores — what somebody looking up
MFC on one particular measure came for.
Ratio
Value
dilution pct
-4.32
fcf margin
394.94
owner earnings margin
394.94
revenue growth
7.13
revenue growth per share
11.96
sbc pct revenue
0.0
What to be careful about
What this model itself distrusts about MFC's figures. Written by the
derivation as it ran, not added afterwards.
revenue is annual, not TTM
no operating income found in XBRL
no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
no market cap; set `market_cap` in overrides.yaml
reports in CAD and no currency is recorded for its share price, so the two cannot be shown to match. The price refresh records one; until it has run for this company the multiples are left out rather than assumed comparable
no forward EPS estimate; growth rests on filings only. Analyst consensus is not published in XBRL, so it has to be fetched from a data provider or set by hand in overrides.yaml as `eps_growth_2y`
quality DROPPED from the total: only 2 of 5 inputs could be computed (operating margin, roic, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev ebit, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
durability DROPPED from the total: only 0 of 4 inputs could be computed (worst year, contracted coverage, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
resilience DROPPED from the total: only 1 of 3 inputs could be computed (interest cover, liquidity not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
growth DROPPED from the total: only 1 of 4 inputs could be computed (sustained growth, margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
5 of 5 dimensions could not be measured (quality, valuation, durability, resilience, growth -- 100% of the model), so this row is not comparable with the others; its total rests on what was left