Detailed financial statements for Marex Group Limited (MRX): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
Marex Group plc, a financial services platform company, provides liquidity, market access, and infrastructure services to clients in the commodity and financial markets in the United Kingdom, the United States, and internationally. It operates through Clearing, Agency and Execution, Market Making, and Hedging and Investment Solutions segments.
Analysis Summary
Marex Group Limited reported revenue of $3.63B in the most recent fiscal year, growing at a 5-year CAGR of 36.8%. Net income reached $308.2M, with a 47.7% 5-year CAGR.
Trailing-twelve-month margins: gross margin 59.5%, operating margin 43.8%, net margin 9.7%.
At the current price of $72.38, MRX trades at a P/E of 17.54 and an ROE of 31.85%. Market capitalisation stands at $5.2B.
Balance sheet quality for MRX: current ratio of 3.2, net cash position of $3.22B. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Cash flow quality is strong: free cash flow of $654.4M represents 212% conversion of reported net income. High conversion (above 90%) suggests earnings translate cleanly into cash; lower conversion may indicate working capital tightness or accounting timing differences.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $328.3M | $317.9M | $384.5M | $549.2M | $757.5M | $851.7M | $1.18B | $2.35B | $2.89B | $3.63B |
| Cost of Revenue | 0 | 0 | 0 | 0 | 0 | $609.5M | $313.0M | $659.4M | $1.61B | $917.7M |
| Gross Profit | $328.3M | $317.9M | $384.5M | $549.2M | $757.5M | $825.3M | $862.3M | $1.69B | $1.29B | $2.71B |
| Research & Development | $389000 | $135000 | $60000 | $639000 | $763000 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | 0 | 0 | 0 | $211.9M | $276.9M | $82.5M | $120.1M | $798.8M | $247.1M | 0 |
| Operating Expenses | $302.0M | $292.7M | $339.2M | $541.2M | $701.0M | $144.8M | $223.1M | $798.8M | $450.9M | $1.55B |
| Operating Income | $26.3M | $25.2M | $45.2M | $12.2M | $56.6M | $68.6M | $270.5M | $683.5M | $836.3M | $1.16B |
| EBITDA | $2.9M | $1.6M | $1.4M | $7.6M | $8.5M | $106.6M | $284.3M | $705.4M | $865.8M | $1.21B |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | $26.4M | $165.0M | $470.2M | $538.1M | $760.2M |
| Pre-tax Income | $27.0M | $25.4M | $13.4M | $46.6M | $55.0M | $69.9M | $121.6M | $196.5M | $295.8M | $411.6M |
| Income Tax | $6.5M | $7.9M | $3.3M | $10.2M | $11.2M | $13.4M | $23.4M | $55.2M | $77.8M | $103.7M |
| Net Income | $20.5M | $17.5M | $10.2M | $36.4M | $43.8M | $56.5M | $91.6M | $128.0M | $218.0M | $308.2M |
| EPS | $0.34 | $0.29 | $0.17 | $0.60 | $0.72 | $0.80 | $1.29 | $1.94 | $2.72 | $4.13 |
| EPS (Diluted) | $0.34 | $0.29 | $0.17 | $0.60 | $0.72 | $0.80 | $1.36 | $1.82 | $2.72 | $3.87 |
| Shares Outstanding (Diluted) | $60.6M | $60.6M | $60.6M | $60.6M | $60.6M | $70.8M | $70.8M | $72.2M | $75.3M | $76.1M |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $188.2M | $89.2M | $160.7M | $217.5M | $291.5M | $712.0M | $910.1M | $1.48B | $2.56B | $6.38B |
| Short-term Investments | 0 | 0 | 0 | 0 | 0 | $46.3M | $2.31B | $3.25B | $2.66B | $7.08B |
| Receivables | 0 | 0 | 0 | 0 | 0 | $2.17B | $9.04B | $7.71B | $9.55B | $11.07B |
| Inventory | 0 | 0 | 0 | 0 | 0 | $80.1M | $35.8M | $163.4M | $35.8M | 0 |
| Total Current Assets | 0 | 0 | 0 | $217.5M | $291.5M | $4.12B | $15.35B | $16.94B | $23.83B | $24.53B |
| Property, Plant & Equipment | $2.5M | $2.7M | $2.5M | $27.7M | $20.4M | $20.9M | $45.5M | $57.2M | $80.7M | $110.9M |
| Goodwill | $141.0M | $141.0M | $141.0M | $179.2M | $198.4M | $208.9M | $155.5M | $163.6M | $176.5M | $237.4M |
| Intangible Assets | $537000 | $776000 | $1.9M | $7.8M | $14.3M | $21.5M | $25.6M | $56.0M | $56.5M | $98.0M |
| Total Assets | $1.14B | $1.08B | $1.39B | $2.58B | $3.77B | $5.26B | $15.74B | $17.61B | $24.31B | $34.68B |
| Accounts Payable | 0 | 0 | 0 | 0 | 0 | $3.29B | $6.65B | $4.92B | $7.74B | $11.78B |
| Short-term Debt | 0 | 0 | 0 | 0 | 0 | $1.13B | $5.22B | $4.43B | $4.58B | $7.81B |
| Total Current Liabilities | 0 | 0 | 0 | $84.2M | $122.4M | $4.63B | $14.56B | $15.88B | $21.78B | $7.75B |
| Long-term Debt | 0 | 0 | 0 | $12.9M | $246.8M | $136.6M | $472.1M | $907.9M | $1.48B | $2.33B |
| Total Liabilities | $761.5M | $712.3M | $1.01B | $2.16B | $3.32B | $4.79B | $15.07B | $16.84B | $23.34B | $33.41B |
| Retained Earnings | $64.6M | $62.1M | $72.3M | $107.0M | $132.6M | $346.6M | $455.3M | $555.3M | $722.4M | $982.0M |
| Total Equity | $373.8M | $372.4M | $381.9M | $417.8M | $443.8M | $477.7M | $677.7M | $775.9M | $976.9M | $1.26B |
| Total Debt | 0 | 0 | 0 | $12.9M | $246.8M | $1.29B | $5.73B | $5.39B | $6.14B | $10.23B |
| Net Debt | -$188.2M | -$89.2M | -$160.7M | -$204.6M | -$44.8M | $531.8M | $2.51B | $654.8M | $926.2M | -$3.22B |
| Working Capital | 0 | 0 | 0 | $133.3M | $169.2M | -$505.3M | $792.3M | $1.05B | $2.05B | $16.77B |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $20.5M | $17.5M | $10.2M | $36.4M | $43.8M | $56.5M | $98.2M | $141.3M | $295.8M | $307.4M |
| Depreciation & Amortization | $2.9M | $1.6M | $1.4M | $7.6M | $8.5M | $10.3M | $13.8M | $21.9M | $28.8M | $36.1M |
| Stock-based Compensation | 0 | 0 | 0 | 0 | 0 | $1.2M | $16.7M | $20.3M | $29.6M | $43.5M |
| Change in Working Capital | $25.6M | $36.8M | -$174.8M | $300.5M | -$616.7M | $183.5M | -$22.0M | $609.0M | $1.04B | $371.2M |
| Operating Cash Flow | $30.1M | -$95.5M | $130.3M | -$23.1M | -$45.8M | $470.8M | $225.6M | $735.0M | $1.16B | $667.5M |
| Capital Expenditure | -$1.3M | -$1.7M | -$1.0M | -$2.8M | -$3.4M | -$7.3M | -$9.4M | -$12.1M | -$19.9M | -$13.1M |
| Acquisitions | 0 | 0 | 0 | -$110.2M | -$18.7M | -$12.5M | -$36.9M | -$90.3M | -$11.0M | -$241.6M |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | -$7.9M | -$3.1M | -$19.8M | -$44.1M |
| Dividends Paid | -$20.0M | -$20.0M | 0 | 0 | -$18.2M | -$20.0M | -$6.6M | -$58.3M | -$77.1M | -$55.5M |
| Free Cash Flow | $28.8M | -$97.2M | $129.3M | -$25.9M | -$49.1M | $463.5M | $216.2M | $722.9M | $1.14B | $654.4M |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | -3.2% | +20.9% | +42.8% | +37.9% | +12.4% | +38.0% | +100.1% | +23.1% | +25.4% | |
| Net Income Growth (YoY) | -14.6% | -42.0% | +258.5% | +20.4% | +28.9% | +62.1% | +39.7% | +70.3% | +41.4% | |
| EPS Growth (YoY) | -14.7% | -41.4% | +252.9% | +20.0% | +11.1% | +61.2% | +50.4% | +40.2% | +51.8% | |
| Shares Change (YoY) | +0.0% | +0.0% | +0.0% | +0.0% | +16.8% | +0.0% | +2.0% | +4.2% | +1.1% | |
| FCF Growth (YoY) | -437.1% | +233.0% | -120.0% | -89.8% | +1043.2% | -53.4% | +234.4% | +58.2% | -42.8% | |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 96.9% | 73.4% | 72.0% | 44.5% | 74.7% |
| Operating Margin | 8.0% | 7.9% | 11.8% | 2.2% | 7.5% | 8.1% | 23.0% | 29.1% | 28.9% | 32.0% |
| EBITDA Margin | 0.9% | 0.5% | 0.4% | 1.4% | 1.1% | 12.5% | 24.2% | 30.0% | 29.9% | 33.3% |
| Net Margin | 6.2% | 5.5% | 2.6% | 6.6% | 5.8% | 6.6% | 7.8% | 5.4% | 7.5% | 8.5% |
| FCF Margin | 8.8% | -30.6% | 33.6% | -4.7% | -6.5% | 54.4% | 18.4% | 30.7% | 39.5% | 18.0% |
| Effective Tax Rate | 24.1% | 31.2% | 24.4% | 21.9% | 20.3% | 19.2% | 19.2% | 28.1% | 26.3% | 25.2% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $0.48 | $-1.60 | $2.13 | $-0.43 | $-0.81 | $6.54 | $3.05 | $10.01 | $15.19 | $8.60 |
| Dividends Per Share | $0.33 | $0.33 | $0.00 | $0.00 | $0.30 | $0.28 | $0.09 | $0.81 | $1.02 | $0.73 |
| Shares Outstanding (Basic) | $60.6M | $60.6M | $60.6M | $60.6M | $60.6M | $70.8M | $70.8M | $72.2M | $75.3M | $71.4M |
What to look at in Financial Services
Asset managers, brokers, fintech, exchanges. They are not banks — look at AUM, fees and FCF quality.
- 5y revenue growth — Without growth, there is no long-term value creation
- Operating margin — Good asset managers have >30% margins thanks to scalability
- ROE — Quality financial services have a consistent ROE >15%
- FCF / Net Income — Earnings quality — >90% expected in capital-light businesses
- Debt / Equity — Fintech and brokers with high D/E are time bombs in crises
- P/E vs own 5y — Asset managers have stable multiples in well-known ranges
- Dividend yield + buybacks — These businesses return a lot of capital — look at total yield (div + buybacks)
Profitability
| Return on Equity | 31.85% |
| Return on Invested Capital | 12.61% |
| Return on Assets | 1.19% |
| Gross Margin | 59.49% |
| Operating Margin | 43.75% |
| Net Margin | 9.67% |
Financial Health
| Debt / Equity | 1.51 |
| Current Ratio | 1.09 |
| Piotroski F-Score | 8 |
| Altman Z-Score | 0.88 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 55.85 | 65.48 | 111.71 | 31.65 | 26.38 | 23.74 | 14.72 | 9.79 | 11.46 | 9.29 |
| P/B | 3.08 | 3.09 | 3.01 | 2.76 | 2.59 | 2.82 | 1.98 | 1.77 | 2.40 | 2.17 |
| P/S | 3.51 | 3.62 | 2.99 | 2.10 | 1.52 | 1.58 | 1.14 | 0.58 | 0.81 | 0.75 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 96.9% | 73.4% | 72.0% | 44.5% | 74.7% |
| Operating Margin | 8.0% | 7.9% | 11.8% | 2.2% | 7.5% | 8.1% | 23.0% | 29.1% | 28.9% | 32.0% |
| Net Margin | 6.2% | 5.5% | 2.6% | 6.6% | 5.8% | 6.6% | 7.8% | 5.4% | 7.5% | 8.5% |
Related companies: BANR · ECC · FFBC · FIGR · FRME · PWP · SF
Explore sector: Financial Services · Financial - Capital Markets
More sections of MRX: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks