Financhill
Buy
59

MKSI Quote, Financials, Valuation and Earnings

Last price:
$107.24
Seasonality move :
12.05%
Day range:
$105.81 - $107.65
52-week range:
$95.71 - $147.40
Dividend yield:
0.82%
P/E ratio:
238.96x
P/S ratio:
2.04x
P/B ratio:
3.02x
Volume:
249.6K
Avg. volume:
776.4K
1-year change:
7.05%
Market cap:
$7.2B
Revenue:
$3.6B
EPS (TTM):
$0.45
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.9B $2.3B $3B $3.5B $3.6B
Revenue Growth (YoY) -8.45% 22.65% 26.61% 20.24% 2.12%
 
Cost of Revenues $1.1B $1.3B $1.6B $2B $2B
Gross Profit $830.4M $1B $1.4B $1.5B $1.6B
Gross Profit Margin 43.71% 45.02% 46.78% 43.61% 45.33%
 
R&D Expenses $164.1M $173M $200M $241M $288M
Selling, General & Admin $330.3M $353M $385M $488M $675M
Other Inc / (Exp) -$45.5M -$17M -$50M -$66M -$2B
Operating Expenses $561.8M $581M $640M $875M $1.3B
Operating Income $268.6M $468M $740M $672M $384M
 
Net Interest Expenses $45.3M $28M $25M $173M $341M
EBT. Incl. Unusual Items $177.8M $423M $665M $433M -$1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37.4M $73M $114M $100M -$87M
Net Income to Company $140.4M $350M $551M $333M -$1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $140.4M $350M $551M $333M -$1.8B
 
Basic EPS (Cont. Ops) $2.57 $6.36 $9.95 $5.57 -$27.54
Diluted EPS (Cont. Ops) $2.55 $6.33 $9.90 $5.56 -$27.54
Weighted Average Basic Share $54.7M $55.1M $55.4M $59.7M $66.8M
Weighted Average Diluted Share $55.1M $55.3M $55.7M $59.9M $66.8M
 
EBITDA $331.9M $551M $794M $826M -$1.2B
EBIT $221.9M $452M $690M $610M -$1.6B
 
Revenue (Reported) $1.9B $2.3B $3B $3.5B $3.6B
Operating Income (Reported) $268.6M $468M $740M $672M $384M
Operating Income (Adjusted) $221.9M $452M $690M $610M -$1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $589.8M $742M $954M $932M $896M
Revenue Growth (YoY) 27.52% 25.81% 28.57% -2.31% -3.86%
 
Cost of Revenues $327.8M $394M $564M $506M $464M
Gross Profit $262M $348M $390M $426M $432M
Gross Profit Margin 44.42% 46.9% 40.88% 45.71% 48.21%
 
R&D Expenses $42.5M $52M $63M $71M $70M
Selling, General & Admin $87M $95M $126M $167M $167M
Other Inc / (Exp) -$4.7M -$14M -$35M -$9M -$16M
Operating Expenses $142M $162M $236M $306M $298M
Operating Income $120M $186M $154M $120M $134M
 
Net Interest Expenses $6.5M $6M $79M $89M $58M
EBT. Incl. Unusual Items $108.8M $166M $40M $22M $60M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.1M $34M $34M -$17M -$2M
Net Income to Company $91.7M $132M $6M $40M $62M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $91.7M $132M $6M $39M $62M
 
Basic EPS (Cont. Ops) $1.66 $2.39 $0.09 $0.59 $0.92
Diluted EPS (Cont. Ops) $1.66 $2.38 $0.09 $0.58 $0.92
Weighted Average Basic Share $55.2M $55.5M $61M $66.9M $67.4M
Weighted Average Diluted Share $55.4M $55.7M $61.1M $67.1M $67.6M
 
EBITDA $138.7M $199M $184M $225M $225M
EBIT $115.4M $172M $120M $132M $138M
 
Revenue (Reported) $589.8M $742M $954M $932M $896M
Operating Income (Reported) $120M $186M $154M $120M $134M
Operating Income (Adjusted) $115.4M $172M $120M $132M $138M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.2B $2.8B $3.2B $3.8B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.5B $1.8B $2.1B $1.9B
Gross Profit $964.2M $1.3B $1.4B $1.7B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $169.5M $194.3M $219M $291M $276M
Selling, General & Admin $342.8M $380.7M $415M $682M $659M
Other Inc / (Exp) -$25.1M -$47.8M -$47M -$1.9B -$166M
Operating Expenses $572M $627.4M $726M $1.3B $1.2B
Operating Income $392.2M $698.7M $690M $449M $488M
 
Net Interest Expenses $29.4M $24.4M $98M $337M $301M
EBT. Incl. Unusual Items $337.7M $626.5M $545M -$1.8B $21M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.4M $111M $116M -$64M -$10M
Net Income to Company $277.3M $516.5M $429M -$1.7B $30M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $277.3M $515.5M $429M -$1.7B $31M
 
Basic EPS (Cont. Ops) $5.04 $9.34 $7.71 -$25.71 $0.46
Diluted EPS (Cont. Ops) $5.01 $9.29 $7.67 -$25.72 $0.45
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $475.1M $750M $792M -$1B $679M
EBIT $369.2M $650.8M $644M -$1.4B $321M
 
Revenue (Reported) $2.2B $2.8B $3.2B $3.8B $3.5B
Operating Income (Reported) $392.2M $698.7M $690M $449M $488M
Operating Income (Adjusted) $369.2M $650.8M $644M -$1.4B $321M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $2.2B $2.5B $2.7B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $921.9M $1.2B $1.4B $1.5B $1.4B
Gross Profit $747.9M $1B $1.1B $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $127.7M $149M $168M $218M $206M
Selling, General & Admin $260.3M $288M $319M $513M $498M
Other Inc / (Exp) -$13.2M -$44M -$40M -$1.9B -$61M
Operating Expenses $430.6M $477M $564M $956M $888M
Operating Income $317.3M $548M $498M $275M $378M
 
Net Interest Expenses $21.6M $18M $91M $255M $216M
EBT. Incl. Unusual Items $282.5M $486M $367M -$1.8B $101M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48M $86M $88M -$76M $1M
Net Income to Company $234.5M $401M $279M -$1.8B $99M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $234.5M $400M $279M -$1.8B $100M
 
Basic EPS (Cont. Ops) $4.26 $7.24 $5.00 -$26.52 $1.48
Diluted EPS (Cont. Ops) $4.24 $7.21 $4.98 -$26.53 $1.47
Weighted Average Basic Share $165.2M $166.2M $172.3M $200.4M $201.7M
Weighted Average Diluted Share $165.9M $167M $172.7M $200.6M $202.5M
 
EBITDA $381M $580M $580M -$1.2B $620M
EBIT $305.2M $504M $460M -$1.5B $358M
 
Revenue (Reported) $1.7B $2.2B $2.5B $2.7B $2.7B
Operating Income (Reported) $317.3M $548M $498M $275M $378M
Operating Income (Adjusted) $305.2M $504M $460M -$1.5B $358M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $414.6M $608.3M $966M $909M $875M
Short Term Investments $109.4M $227.7M $76M $1M --
Accounts Receivable, Net $341.1M $392.7M $443M $720M $603M
Inventory $462.1M $501.4M $577M $977M $991M
Prepaid Expenses -- -- -- -- --
Other Current Assets $106.3M $74.3M $85M $187M $227M
Total Current Assets $1.4B $1.8B $2.1B $2.8B $2.7B
 
Property Plant And Equipment $306.4M $468.7M $510M $1B $1B
Long-Term Investments $5.8M $6.5M -- -- --
Goodwill $1.1B $1.1B $1.2B $4.3B $2.6B
Other Intangibles $564.6M $512.2M $576M $3.2B $2.6B
Other Long-Term Assets $47.5M $45.6M $79M $186M $240M
Total Assets $3.4B $3.9B $4.5B $11.5B $9.1B
 
Accounts Payable $88.4M $110.6M $168M $426M $327M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $9M $9M $9M $93M $93M
Current Portion Of Capital Lease Obligations $20.6M $15.8M $18M $26M $30M
Other Current Liabilities $58.8M $65.6M $71M $100M $105M
Total Current Liabilities $317.7M $373.9M $460M $952M $848M
 
Long-Term Debt $871.7M $815M $808M $4.8B $4.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.5B $1.7B $7B $6.6B
 
Common Stock $100K $100K -- -- --
Other Common Equity Adj -$22.3M $300K -$11M $69M -$96M
Common Equity $2B $2.4B $2.9B $4.5B $2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $2.4B $2.9B $4.5B $2.5B
 
Total Liabilities and Equity $3.4B $3.9B $4.5B $11.5B $9.1B
Cash and Short Terms $524M $836M $1B $910M $875M
Total Debt $883.8M $829.5M $817M $4.9B $4.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $493.3M $633.3M $884M $859M $861M
Short Term Investments $222.4M $246.3M $1M $1M --
Accounts Receivable, Net $363.9M $443.4M $730M $618M $609M
Inventory $494.2M $550.4M $961M $1B $940M
Prepaid Expenses -- -- -- -- --
Other Current Assets $95.9M $121.5M $215M $288M $258M
Total Current Assets $1.7B $2B $2.8B $2.8B $2.7B
 
Property Plant And Equipment $448M $501.3M $890M $988M $1B
Long-Term Investments $6.3M $6.4M -- -- --
Goodwill $1.1B $1.2B $3.9B $2.5B $2.6B
Other Intangibles $523.3M $589.5M $3.7B $2.6B $2.4B
Other Long-Term Assets $41.5M $47.6M $187M $223M $328M
Total Assets $3.8B $4.4B $11.4B $9.1B $9B
 
Accounts Payable $113.4M $150.8M $410M $309M $306M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $9M -- $92M $87M $50M
Current Portion Of Capital Lease Obligations $16.8M $17.3M $27M $28M $35M
Other Current Liabilities $77.5M $87M $192M $125M $113M
Total Current Liabilities $364.3M $437.1M $1B $838M $781M
 
Long-Term Debt $816.8M $809.7M $4.9B $4.8B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.6B $7.2B $6.7B $6.6B
 
Common Stock $100K $100K -- -- --
Other Common Equity Adj -$17.6M -$17.3M -$208M -$159M -$83M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2B $2.7B $4.1B $2.5B $2.4B
 
Total Liabilities and Equity $3.8B $4.4B $11.4B $9.1B $9B
Cash and Short Terms $715.7M $879.6M $885M $860M $861M
Total Debt $828.8M $818.7M $5B $4.9B $4.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $140.4M $350M $551M $333M -$1.8B
Depreciation & Amoritzation $110M $99M $104M $216M $397M
Stock-Based Compensation $49.2M $30M $37M $45M $54M
Change in Accounts Receivable -$100K -$45M -$53M -$4M $114M
Change in Inventories -$29.3M -$52M -$92M -$236M -$76M
Cash From Operations $244.5M $513M $640M $529M $319M
 
Capital Expenditures $63.9M $85M $87M $164M $87M
Cash Acquisitions -$988.6M -- -$268M -$4.5B --
Cash From Investing -$947.2M -$202M -$205M -$4.6B -$84M
 
Dividends Paid (Ex Special Dividend) -$43.5M -$44M -$47M -$52M -$59M
Special Dividend Paid
Long-Term Debt Issued $642.2M $27M $1M $5.2B $216M
Long-Term Debt Repaid -$111.5M -$84M -$15M -$962M -$403M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$251M -$12M
Cash From Financing $476.2M -$122M -$65M $4B -$259M
 
Beginning Cash (CF) $644.3M $415M $608M $966M $909M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$226.5M $189M $370M -$52M -$24M
Ending Cash (CF) $414.6M $608M $966M $909M $875M
 
Levered Free Cash Flow $180.6M $428M $553M $365M $232M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $91.7M $132M $6M $40M $62M
Depreciation & Amoritzation $23.3M $27M $64M $93M $87M
Stock-Based Compensation $7.4M $9M $10M $12M $11M
Change in Accounts Receivable $20.4M -$8M $16M $5M $4M
Change in Inventories -$5.6M -$24M -$55M -$5M -$2M
Cash From Operations $152.1M $153M $199M $160M $163M
 
Capital Expenditures $29M $20M $26M $18M $22M
Cash Acquisitions -- -$268M -$4.5B -- --
Cash From Investing -$72.9M -$251M -$4.5B -$16M -$22M
 
Dividends Paid (Ex Special Dividend) -$11M -$13M -$13M -$15M -$14M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.4M -- $5B -- --
Long-Term Debt Repaid -$5M -$2M -$827M -$22M -$123M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1M -$6M
Cash From Financing -$17.1M -$21M $4.1B -$38M -$144M
 
Beginning Cash (CF) $428.9M $755M $1.1B $757M $850M
Foreign Exchange Rate Adjustment $2.3M -$3M -$20M -$4M $14M
Additions / Reductions $62.1M -$119M -$161M $106M -$3M
Ending Cash (CF) $493.3M $633M $884M $859M $861M
 
Levered Free Cash Flow $123.1M $133M $173M $142M $141M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $277.3M $516.5M $429M -$1.7B $30M
Depreciation & Amoritzation $105.9M $99.2M $148M $397M $358M
Stock-Based Compensation $29.8M $35.3M $40M $57M $48M
Change in Accounts Receivable -$30.3M -$75.1M -$39M $118M $22M
Change in Inventories -$50.6M -$66.9M -$218M -$147M $34M
Cash From Operations $443.2M $592M $540M $322M $533M
 
Capital Expenditures $79.1M $88.1M $133M $108M $101M
Cash Acquisitions -- -$268M -$4.5B -- --
Cash From Investing -$211.8M -$380.7M -$4.4B -$102M -$100M
 
Dividends Paid (Ex Special Dividend) -$43.9M -$47M -$48M -$59M -$59M
Special Dividend Paid
Long-Term Debt Issued $20.1M $7.9M $5B $253M $2.4B
Long-Term Debt Repaid -$80.7M -$20M -$837M -$194M -$2.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$221M
Cash From Financing -$129.1M -$68.7M $4.1B -$253M -$446M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $102.3M $142.6M $291M -$33M -$13M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $364.1M $503.9M $407M $214M $432M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $234.5M $401M $279M -$1.8B $99M
Depreciation & Amoritzation $75.8M $76M $120M $301M $262M
Stock-Based Compensation $22.7M $28M $31M $43M $37M
Change in Accounts Receivable -$20.9M -$51M -$37M $85M -$7M
Change in Inventories -$47.1M -$62M -$188M -$99M $11M
Cash From Operations $366M $445M $345M $138M $352M
 
Capital Expenditures $59.9M $63M $109M $53M $67M
Cash Acquisitions -- -$268M -$4.5B -- --
Cash From Investing -$172.3M -$351M -$4.5B -$50M -$66M
 
Dividends Paid (Ex Special Dividend) -$33M -$36M -$37M -$44M -$44M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20.1M $1M $5B $1M $2.2B
Long-Term Debt Repaid -$77M -$13M -$835M -$67M -$2.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1M -$210M
Cash From Financing -$115.3M -$62M $4.1B -$116M -$303M
 
Beginning Cash (CF) $1.3B $2.1B $3B $2.5B $2.6B
Foreign Exchange Rate Adjustment $300K -$7M -$35M -$22M $3M
Additions / Reductions $78.4M $32M -$47M -$28M -$17M
Ending Cash (CF) $1.4B $2.1B $3B $2.5B $2.6B
 
Levered Free Cash Flow $306.1M $382M $236M $85M $285M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock