Financhill
Buy
52

MTH Quote, Financials, Valuation and Earnings

Last price:
$71.05
Seasonality move :
2.7%
Day range:
$68.85 - $71.05
52-week range:
$59.27 - $106.99
Dividend yield:
2.29%
P/E ratio:
7.13x
P/S ratio:
0.82x
P/B ratio:
0.97x
Volume:
992.9K
Avg. volume:
989.2K
1-year change:
-26.11%
Market cap:
$5.1B
Revenue:
$6.4B
EPS (TTM):
$9.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.5B $5.1B $6.3B $6.1B $6.4B
Revenue Growth (YoY) 22.53% 14.23% 22.36% -2.55% 4.16%
 
Cost of Revenues $3.5B $3.7B $4.5B $4.6B $4.8B
Gross Profit $976M $1.4B $1.8B $1.5B $1.6B
Gross Profit Margin 21.66% 27.89% 28.63% 24.75% 25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $446.9M $466.9M $516.3M $616.6M $639.9M
Other Inc / (Exp) $6.7M -$13.3M $2.7M $47M $44.5M
Operating Expenses $446.9M $466.9M $516.3M $616.6M $639.9M
Operating Income $529.1M $968.5M $1.3B $902.4M $958.3M
 
Net Interest Expenses $2.2M $318K $41K -- --
EBT. Incl. Unusual Items $533.6M $954.8M $1.3B $949.4M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110.1M $217.4M $297.1M $210.7M $216.7M
Net Income to Company $423.5M $737.4M $992.2M $738.7M $786.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $423.5M $737.4M $992.2M $738.7M $786.2M
 
Basic EPS (Cont. Ops) $5.62 $9.81 $13.52 $10.09 $10.85
Diluted EPS (Cont. Ops) $5.50 $9.65 $13.37 $9.96 $10.72
Weighted Average Basic Share $75.4M $75.2M $73.4M $73.2M $72.5M
Weighted Average Diluted Share $77M $76.5M $74.2M $74.1M $73.3M
 
EBITDA $566.8M $981.4M $1.3B $974.8M $1B
EBIT $535.7M $955.2M $1.3B $949.4M $1B
 
Revenue (Reported) $4.5B $5.1B $6.3B $6.1B $6.4B
Operating Income (Reported) $529.1M $968.5M $1.3B $902.4M $958.3M
Operating Income (Adjusted) $535.7M $955.2M $1.3B $949.4M $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.1B $1.3B $1.3B $1.5B $1.4B
Revenue Growth (YoY) 20.33% 18.64% -0.58% 14.43% -7.17%
 
Cost of Revenues $818.8M $901M $998.5M $1.1B $1.1B
Gross Profit $271M $391.8M $286.8M $377.3M $302.4M
Gross Profit Margin 24.87% 30.31% 22.32% 25.65% 22.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105.7M $105.5M $130.4M $152.3M $151.7M
Other Inc / (Exp) $798K -$317K $8.8M $9M $9.5M
Operating Expenses $105.7M $105.5M $130.4M $152.3M $151.7M
Operating Income $165.3M $286.2M $156.5M $225M $150.7M
 
Net Interest Expenses $90K $41K -- -- --
EBT. Incl. Unusual Items $166M $285.9M $165.3M $234M $160.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.1M $68.6M $34M $48M $37.4M
Net Income to Company $131.8M $217.3M $131.3M $186M $122.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $131.8M $217.3M $131.3M $186M $122.8M
 
Basic EPS (Cont. Ops) $1.75 $2.94 $1.79 $2.56 $1.71
Diluted EPS (Cont. Ops) $1.72 $2.90 $1.77 $2.53 $1.69
Weighted Average Basic Share $75.3M $74M $73.3M $72.6M $71.9M
Weighted Average Diluted Share $76.7M $75.1M $74.2M $73.6M $72.7M
 
EBITDA $172.6M $291.7M $170.5M $240.1M $166.1M
EBIT $166.1M $285.9M $165.3M $234M $160.2M
 
Revenue (Reported) $1.1B $1.3B $1.3B $1.5B $1.4B
Operating Income (Reported) $165.3M $286.2M $156.5M $225M $150.7M
Operating Income (Adjusted) $166.1M $285.9M $165.3M $234M $160.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.7B $5.4B $6.3B $6.3B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6B $3.8B $4.6B $4.7B $4.8B
Gross Profit $1.1B $1.6B $1.7B $1.6B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $457.3M $466.7M $541.1M $638.6M $639.4M
Other Inc / (Exp) $6.8M -$14.4M $11.9M $47.2M $45M
Operating Expenses $457.3M $466.7M $541.1M $638.6M $639.4M
Operating Income $608.1M $1.1B $1.2B $970.9M $884M
 
Net Interest Expenses $2.3M $269K -- -- --
EBT. Incl. Unusual Items $612.7M $1.1B $1.2B $1B $929M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $128.5M $251.9M $262.5M $224.7M $206M
Net Income to Company $484.2M $822.9M $906.2M $793.5M $723M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $484.2M $822.9M $906.2M $793.5M $723M
 
Basic EPS (Cont. Ops) $6.44 $11.00 $12.38 $10.86 $10.00
Diluted EPS (Cont. Ops) $6.32 $10.83 $12.25 $10.72 $9.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $645.5M $1.1B $1.2B $1B $954.9M
EBIT $615M $1.1B $1.2B $1B $929M
 
Revenue (Reported) $4.7B $5.4B $6.3B $6.3B $6.3B
Operating Income (Reported) $608.1M $1.1B $1.2B $970.9M $884M
Operating Income (Adjusted) $615M $1.1B $1.2B $1B $929M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.1B $1.3B $1.3B $1.5B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $818.8M $901M $998.5M $1.1B $1.1B
Gross Profit $271M $391.8M $286.8M $377.3M $302.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105.7M $105.5M $130.4M $152.3M $151.7M
Other Inc / (Exp) $798K -$317K $8.8M $9M $9.5M
Operating Expenses $105.7M $105.5M $130.4M $152.3M $151.7M
Operating Income $165.3M $286.2M $156.5M $225M $150.7M
 
Net Interest Expenses $90K $41K -- -- --
EBT. Incl. Unusual Items $166M $285.9M $165.3M $234M $160.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.1M $68.6M $34M $48M $37.4M
Net Income to Company $131.8M $217.3M $131.3M $186M $122.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $131.8M $217.3M $131.3M $186M $122.8M
 
Basic EPS (Cont. Ops) $1.75 $2.94 $1.79 $2.56 $1.71
Diluted EPS (Cont. Ops) $1.72 $2.90 $1.77 $2.53 $1.69
Weighted Average Basic Share $75.3M $74M $73.3M $72.6M $71.9M
Weighted Average Diluted Share $76.7M $75.1M $74.2M $73.6M $72.7M
 
EBITDA $172.6M $291.7M $170.5M $240.1M $166.1M
EBIT $166.1M $285.9M $165.3M $234M $160.2M
 
Revenue (Reported) $1.1B $1.3B $1.3B $1.5B $1.4B
Operating Income (Reported) $165.3M $286.2M $156.5M $225M $150.7M
Operating Income (Adjusted) $166.1M $285.9M $165.3M $234M $160.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $745.6M $618.3M $861.6M $921.2M $651.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $2.8B $3.7B $4.4B $4.7B $5.7B
Prepaid Expenses $59.5M $90.7M $76.7M $111.4M $192.4M
Other Current Assets -- -- -- -- --
Total Current Assets $3.7B $4.6B $5.5B $6B $6.8B
 
Property Plant And Equipment $38.9M $37.3M $38.6M $49M $47.3M
Long-Term Investments $4.4M $5.8M $11.8M $17.2M $28.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $124.8M $164.7M $218.6M $203.1M
Total Assets $3.9B $4.8B $5.8B $6.4B $7.2B
 
Accounts Payable $175.3M $216M $273.3M $271.7M $212.5M
Accrued Expenses $209.8M $247.5M $277.1M $307.8M $339.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $444.4M $543.5M $613.5M $641.6M $596.7M
 
Long-Term Debt $1B $1.2B $1.2B $1B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.8B $1.8B $1.7B $2B
 
Common Stock $375K $373K $366K $364K $360K
Other Common Equity Adj -- -- -- -- --
Common Equity $2.3B $3B $3.9B $4.6B $5.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.3B $3B $3.9B $4.6B $5.1B
 
Total Liabilities and Equity $3.9B $4.8B $5.8B $6.4B $7.2B
Cash and Short Terms $745.6M $618.3M $861.6M $921.2M $651.6M
Total Debt $1B $1.2B $1.2B $1B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $716.4M $520.4M $957.2M $905.3M $1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $3B $4B $4.4B $4.9B $5.8B
Prepaid Expenses $64.4M $262M $65.8M $122.8M $254.5M
Other Current Assets -- -- -- -- --
Total Current Assets $3.9B $5B $5.6B $6.2B $7.3B
 
Property Plant And Equipment $37.3M $38.3M $41.7M $47.9M $47M
Long-Term Investments $4M $5.6M $11.3M $18.7M $31.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $185.8M $189.7M $238.5M
Total Assets $4B $5.1B $5.9B $6.5B $7.7B
 
Accounts Payable $199.7M $280.1M $263.7M $306.2M $229.8M
Accrued Expenses $195.4M $234.8M $224.7M $257.1M $266.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $491M $666.6M $592.6M $678.7M $577.2M
 
Long-Term Debt $1B $1.2B $1.2B $1B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.9B $1.8B $1.8B $2.5B
 
Common Stock $378K $367K $368K $363K $718K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.5B $3.2B $4.1B $4.7B $5.2B
 
Total Liabilities and Equity $4B $5.1B $5.9B $6.5B $7.7B
Cash and Short Terms $716.4M $520.4M $957.2M $905.3M $1B
Total Debt $1B $1.2B $1.2B $1B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $423.5M $737.4M $992.2M $738.7M $786.2M
Depreciation & Amoritzation $31.1M $26.2M $24.7M $25.3M $26M
Stock-Based Compensation $20M $20.1M $22.3M $22.5M $25.8M
Change in Accounts Receivable $2.1M -$65.1M -$103M -$64.2M $39.8M
Change in Inventories -$40.1M -$948.1M -$624.5M -$357.4M -$979.3M
Cash From Operations $530.4M -$152.1M $405.3M $355.6M -$227.6M
 
Capital Expenditures $19.9M $25.7M $27M $38.2M $28.7M
Cash Acquisitions -$5K -$1.7M -$5.8M -$6M -$18.5M
Cash From Investing -$18.2M -$26.8M -$32.3M -$43.6M -$44.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$39.5M -$108.6M
Special Dividend Paid
Long-Term Debt Issued -- $450M -- -- $575M
Long-Term Debt Repaid -$16.4M -$331.3M -$20.5M -$153.7M -$259.6M
Repurchase of Common Stock -$69.6M -$61M -$109.3M -$59.1M -$125.9M
Other Financing Activities -- -$6.1M -- -- -$78.9M
Cash From Financing -$86M $51.6M -$129.8M -$252.3M $2M
 
Beginning Cash (CF) $319.5M $745.6M $618.3M $861.6M $921.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $426.2M -$127.3M $243.2M $59.7M -$269.7M
Ending Cash (CF) $745.6M $618.3M $861.6M $921.2M $651.6M
 
Levered Free Cash Flow $510.4M -$177.8M $378.3M $317.4M -$256.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $131.8M $217.3M $131.3M $186M $122.8M
Depreciation & Amoritzation $6.5M $5.8M $5.2M $6M $5.9M
Stock-Based Compensation $5.4M $6M $6.2M $6.1M $6.3M
Change in Accounts Receivable -$7.1M -$52.1M -$11.7M $53.8M -$37.6M
Change in Inventories -$193.4M -$283.9M $3M -$193.4M -$60.8M
Cash From Operations -$13.9M $12.2M $124.5M $81.9M -$42.6M
 
Capital Expenditures $5M $6.4M $8.9M $6.3M $5.6M
Cash Acquisitions -$1K -- -- -$1.6M -$5.9M
Cash From Investing -$4.9M -$6.2M -$8.7M -$7.8M -$11.4M
 
Dividends Paid (Ex Special Dividend) -- -- -$9.9M -$27.2M -$30.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $497.2M
Long-Term Debt Repaid -$1.9M -$4.6M -$168K -$6.9M -$2.2M
Repurchase of Common Stock -$8.4M -$99.3M -$10M -$55.9M -$45M
Other Financing Activities -- -- -- -- -$5.1M
Cash From Financing -$10.3M -$103.9M -$20.1M -$90.1M $414.1M
 
Beginning Cash (CF) $745.6M $618.3M $861.6M $921.2M $651.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.2M -$97.9M $95.6M -$15.9M $360.1M
Ending Cash (CF) $716.4M $520.4M $957.2M $905.3M $1B
 
Levered Free Cash Flow -$18.9M $5.8M $115.6M $75.7M -$48.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $484.2M $822.9M $906.2M $793.5M $723M
Depreciation & Amoritzation $30.6M $25.5M $24.2M $26.2M $25.9M
Stock-Based Compensation $18.9M $20.7M $22.6M $22.4M $26M
Change in Accounts Receivable -$12.5M -$110.1M -$62.6M $1.3M -$51.6M
Change in Inventories -$188.3M -$1B -$337.6M -$553.8M -$846.6M
Cash From Operations $472.5M -$126M $517.6M $313M -$352.1M
 
Capital Expenditures $19.6M $27.1M $29.4M $35.6M $28M
Cash Acquisitions -$5K -$1.7M -$5.8M -$7.6M -$22.8M
Cash From Investing -$18.9M -$28.2M -$34.8M -$42.7M -$47.7M
 
Dividends Paid (Ex Special Dividend) -- -- -$9.9M -$56.8M -$112.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $1.1B
Long-Term Debt Repaid -$17.3M -$333.9M -$16M -$160.4M -$254.9M
Repurchase of Common Stock -$17.2M -$151.9M -$20M -$105M -$115M
Other Financing Activities -- -- -- -- -$83.9M
Cash From Financing -$534.5M -$41.9M -$46M -$322.3M $506.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$80.9M -$196M $436.8M -$51.9M $106.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $452.9M -$153.1M $488.1M $277.5M -$380.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $131.8M $217.3M $131.3M $186M $122.8M
Depreciation & Amoritzation $6.5M $5.8M $5.2M $6M $5.9M
Stock-Based Compensation $5.4M $6M $6.2M $6.1M $6.3M
Change in Accounts Receivable -$7.1M -$52.1M -$11.7M $53.8M -$37.6M
Change in Inventories -$193.4M -$283.9M $3M -$193.4M -$60.8M
Cash From Operations -$13.9M $12.2M $124.5M $81.9M -$42.6M
 
Capital Expenditures $5M $6.4M $8.9M $6.3M $5.6M
Cash Acquisitions -$1K -- -- -$1.6M -$5.9M
Cash From Investing -$4.9M -$6.2M -$8.7M -$7.8M -$11.4M
 
Dividends Paid (Ex Special Dividend) -- -- -$9.9M -$27.2M -$30.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $497.2M
Long-Term Debt Repaid -$1.9M -$4.6M -$168K -$6.9M -$2.2M
Repurchase of Common Stock -$8.4M -$99.3M -$10M -$55.9M -$45M
Other Financing Activities -- -- -- -- -$5.1M
Cash From Financing -$10.3M -$103.9M -$20.1M -$90.1M $414.1M
 
Beginning Cash (CF) $745.6M $618.3M $861.6M $921.2M $651.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.2M -$97.9M $95.6M -$15.9M $360.1M
Ending Cash (CF) $716.4M $520.4M $957.2M $905.3M $1B
 
Levered Free Cash Flow -$18.9M $5.8M $115.6M $75.7M -$48.2M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock