Financhill
Sell
42

MAS Quote, Financials, Valuation and Earnings

Last price:
$72.48
Seasonality move :
3.04%
Day range:
$71.02 - $72.50
52-week range:
$63.81 - $86.70
Dividend yield:
1.6%
P/E ratio:
19.28x
P/S ratio:
2.03x
P/B ratio:
--
Volume:
1.1M
Avg. volume:
1.3M
1-year change:
8.49%
Market cap:
$15.6B
Revenue:
$8B
EPS (TTM):
$3.76
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.7B $7.2B $8.4B $8.7B $8B
Revenue Growth (YoY) 0.8% 7.17% 16.51% 3.64% -8.21%
 
Cost of Revenues $4.3B $4.6B $5.5B $6B $5.1B
Gross Profit $2.4B $2.6B $2.9B $2.7B $2.8B
Gross Profit Margin 35.35% 35.99% 34.19% 31.26% 35.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.3B $1.8B $1.4B $1.5B
Other Inc / (Exp) -$6M $12M -$55M -$14M -$20M
Operating Expenses $1.3B $1.3B $1.8B $1.4B $1.5B
Operating Income $1.1B $1.3B $1B $1.3B $1.4B
 
Net Interest Expenses $156M $141M $277M $106M $97M
EBT. Incl. Unusual Items $914M $1.1B $688M $1.2B $1.2B
Earnings of Discontinued Ops. $296M $414M -- -- --
Income Tax Expense $230M $269M $210M $288M $278M
Net Income to Company $980M $1.3B $478M $905M $960M
 
Minority Interest in Earnings -$45M -$52M -$70M -$59M -$52M
Net Income to Common Excl Extra Items $935M $1.2B $408M $846M $908M
 
Basic EPS (Cont. Ops) $3.24 $4.60 $1.63 $3.65 $4.03
Diluted EPS (Cont. Ops) $3.22 $4.59 $1.62 $3.63 $4.02
Weighted Average Basic Share $287M $264M $249M $231M $225M
Weighted Average Diluted Share $288M $264M $251M $232M $226M
 
EBITDA $1.2B $1.4B $1.1B $1.4B $1.5B
EBIT $1.1B $1.3B $966M $1.3B $1.3B
 
Revenue (Reported) $6.7B $7.2B $8.4B $8.7B $8B
Operating Income (Reported) $1.1B $1.3B $1B $1.3B $1.4B
Operating Income (Adjusted) $1.1B $1.3B $966M $1.3B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $2.2B $2.2B $2B $2B
Revenue Growth (YoY) 15.56% 11.15% -- -10.21% 0.2%
 
Cost of Revenues $1.2B $1.5B $1.5B $1.2B $1.3B
Gross Profit $752M $753M $695M $744M $725M
Gross Profit Margin 37.92% 34.17% 31.53% 37.6% 36.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $337M $372M $346M $361M $368M
Other Inc / (Exp) $5M -$13M -$11M -$11M -$85M
Operating Expenses $337M $372M $346M $361M $368M
Operating Income $415M $381M $349M $383M $357M
 
Net Interest Expenses $40M $26M $28M $26M $25M
EBT. Incl. Unusual Items $380M $342M $310M $346M $248M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87M $103M $77M $86M $68M
Net Income to Company $307M $294M $292M $322M $309M
 
Minority Interest in Earnings -$18M -$19M -$13M -$11M -$13M
Net Income to Common Excl Extra Items $275M $220M $220M $249M $167M
 
Basic EPS (Cont. Ops) $1.05 $0.89 $0.97 $1.11 $0.77
Diluted EPS (Cont. Ops) $1.05 $0.89 $0.97 $1.10 $0.77
Weighted Average Basic Share $261M $246M $226M $225M $217M
Weighted Average Diluted Share $261M $247M $227M $226M $218M
 
EBITDA $420M $368M $339M $372M $273M
EBIT $420M $368M $339M $372M $273M
 
Revenue (Reported) $2B $2.2B $2.2B $2B $2B
Operating Income (Reported) $415M $381M $349M $383M $357M
Operating Income (Adjusted) $420M $368M $339M $372M $273M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7B $8.2B $8.8B $8B $7.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5B $5.3B $6B $5.3B $5B
Gross Profit $2.5B $2.9B $2.8B $2.7B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.9B $1.4B $1.4B $1.5B
Other Inc / (Exp) $6M -$10M -$38M -$37M -$101M
Operating Expenses $1.3B $1.9B $1.4B $1.4B $1.5B
Operating Income $1.2B $1.1B $1.4B $1.3B $1.3B
 
Net Interest Expenses $147M $286M $104M $108M $91M
EBT. Incl. Unusual Items $1.1B $771M $1.2B $1.2B $1.1B
Earnings of Discontinued Ops. $706M $3M -- -- --
Income Tax Expense $251M $225M $307M $279M $254M
Net Income to Company $816M $1.6B $528M $905M $963M
 
Minority Interest in Earnings -$46M -$82M -$52M -$53M -$51M
Net Income to Common Excl Extra Items $1.5B $467M $867M $832M $831M
 
Basic EPS (Cont. Ops) $5.47 $1.85 $3.69 $3.70 $3.79
Diluted EPS (Cont. Ops) $5.41 $1.83 $3.67 $3.68 $3.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.1B $1.3B $1.3B $1.2B
EBIT $1.2B $1.1B $1.3B $1.3B $1.2B
 
Revenue (Reported) $7B $8.2B $8.8B $8B $7.9B
Operating Income (Reported) $1.2B $1.1B $1.4B $1.3B $1.3B
Operating Income (Adjusted) $1.2B $1.1B $1.3B $1.3B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.3B $6.4B $6.8B $6.1B $6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $4.1B $4.6B $3.9B $3.8B
Gross Profit $1.9B $2.2B $2.2B $2.2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $964M $1.5B $1.1B $1.1B $1.1B
Other Inc / (Exp) $1M -$21M $9M -$14M -$95M
Operating Expenses $964M $1.5B $1.1B $1.1B $1.1B
Operating Income $963M $757M $1.1B $1.1B $1.1B
 
Net Interest Expenses $108M $253M $80M $82M $76M
EBT. Incl. Unusual Items $856M $496M $1B $1B $903M
Earnings of Discontinued Ops. $411M -- -- -- --
Income Tax Expense $202M $158M $255M $246M $222M
Net Income to Company $590M $904M $954M $954M $957M
 
Minority Interest in Earnings -$36M -$66M -$48M -$42M -$41M
Net Income to Common Excl Extra Items $1B $272M $731M $717M $640M
 
Basic EPS (Cont. Ops) $3.83 $1.09 $3.14 $3.19 $2.92
Diluted EPS (Cont. Ops) $3.82 $1.09 $3.12 $3.17 $2.91
Weighted Average Basic Share $796M $754M $696M $676M $657M
Weighted Average Diluted Share $798M $756M $701M $679M $659M
 
EBITDA $966M $749M $1.1B $1.1B $979M
EBIT $966M $749M $1.1B $1.1B $979M
 
Revenue (Reported) $5.3B $6.4B $6.8B $6.1B $6B
Operating Income (Reported) $963M $757M $1.1B $1.1B $1.1B
Operating Income (Adjusted) $966M $749M $1.1B $1.1B $979M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $697M $1.3B $926M $452M $634M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $997M $1.1B $1.2B $1.1B $1.1B
Inventory $754M $876M $1.2B $1.2B $1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $90M $149M $109M $109M $110M
Total Current Assets $2.7B $3.5B $3.4B $2.9B $2.9B
 
Property Plant And Equipment $1.1B $1.1B $1.1B $1.2B $1.4B
Long-Term Investments $11M $157M $25M -- --
Goodwill $509M $563M $568M $537M $603M
Other Intangibles $259M $357M $388M $350M $377M
Other Long-Term Assets $384M $28M $32M $113M $139M
Total Assets $5B $5.8B $5.6B $5.2B $5.4B
 
Accounts Payable $697M $893M $1B $877M $840M
Accrued Expenses $544M $719M $669M $598M $852M
Current Portion Of Long-Term Debt -- -- $10M $205M $3M
Current Portion Of Capital Lease Obligations $38M $39M $38M $39M --
Other Current Liabilities $149M -- -- -- --
Total Current Liabilities $1.5B $1.9B $1.9B $1.9B $1.7B
 
Long-Term Debt $2.8B $2.8B $2.9B $2.9B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $5.1B $5.4B $5.5B $5.4B $5.2B
 
Common Stock $276M $258M $241M $225M $221M
Other Common Equity Adj -$179M -$142M -$80M $226M $249M
Common Equity -$235M $195M -$179M -$480M -$126M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $179M $226M $257M $238M $242M
Total Equity -$56M $421M $78M -$242M $116M
 
Total Liabilities and Equity $5B $5.8B $5.6B $5.2B $5.4B
Cash and Short Terms $697M $1.3B $926M $452M $634M
Total Debt $2.8B $2.8B $3B $3.2B $2.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.3B $854M $464M $560M $646M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.3B $1.3B $1.2B $1.2B
Inventory $811M $1.1B $1.3B $1B $1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $88M $113M $131M $113M $154M
Total Current Assets $3.5B $3.4B $3.3B $3B $3B
 
Property Plant And Equipment $1B $1.1B $1.2B $1.3B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill $528M $617M $544M $593M $610M
Other Intangibles $253M $395M $359M $395M $230M
Other Long-Term Assets $273M $121M $85M $72M $128M
Total Assets $5.6B $5.6B $5.4B $5.4B $5.3B
 
Accounts Payable $933M $1B $1B $844M $874M
Accrued Expenses $799M $832M $771M $752M $742M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- -$1M
Total Current Liabilities $1.7B $1.9B $2.2B $1.7B $1.6B
 
Long-Term Debt $2.8B $3B $2.9B $2.9B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $5.2B $5.5B $5.8B $5.2B $5.2B
 
Common Stock $261M $243M $225M $224M $216M
Other Common Equity Adj -$156M $226M $141M $223M $247M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $200M $252M $201M $223M $230M
Total Equity $341M $126M -$416M $167M $142M
 
Total Liabilities and Equity $5.6B $5.6B $5.4B $5.4B $5.3B
Cash and Short Terms $1.3B $854M $464M $560M $646M
Total Debt $2.8B $3B $3.4B $3B $2.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $980M $1.3B $478M $905M $960M
Depreciation & Amoritzation $159M $133M $151M $145M $149M
Stock-Based Compensation $35M $45M $61M $49M $31M
Change in Accounts Receivable -$37M -$141M -$64M -$15M $42M
Change in Inventories $58M -$89M -$350M -$43M $233M
Cash From Operations $833M $953M $930M $840M $1.4B
 
Capital Expenditures $162M $114M $128M $224M $243M
Cash Acquisitions $722M $643M -$52M -- -$136M
Cash From Investing $582M $531M -$12M -$230M -$383M
 
Dividends Paid (Ex Special Dividend) -$144M -$145M -$211M -$258M -$257M
Special Dividend Paid
Long-Term Debt Issued -- $415M $1.5B $500M $77M
Long-Term Debt Repaid -$209M -$402M -$1.3B -$310M -$282M
Repurchase of Common Stock -$896M -$727M -$1B -$914M -$353M
Other Financing Activities -$69M -$53M -$218M -$85M -$77M
Cash From Financing -$1.3B -$886M -$1.3B -$1.1B -$854M
 
Beginning Cash (CF) $559M $697M $1.3B $926M $452M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $124M $598M -$380M -$456M $176M
Ending Cash (CF) $697M $1.3B $926M $452M $634M
 
Levered Free Cash Flow $671M $839M $802M $616M $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $307M $294M $292M $322M $309M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $48M $19M $89M $123M $123M
Change in Inventories -$54M -$90M -$5M $104M -$9M
Cash From Operations $283M $356M $346M $480M $416M
 
Capital Expenditures $27M $29M $67M $48M $38M
Cash Acquisitions $3M -$56M -- -$136M $131M
Cash From Investing -$29M -$79M -$70M -$184M $92M
 
Dividends Paid (Ex Special Dividend) -$35M -$58M -$64M -$64M -$63M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $411M -- -- -- --
Long-Term Debt Repaid -$400M -- -$102M -$11M -$1M
Repurchase of Common Stock -- -$128M -- -$45M -$192M
Other Financing Activities -$8M -- -$68M -$6M -$14M
Cash From Financing -$27M -$186M -$234M -$112M -$269M
 
Beginning Cash (CF) $1.1B $769M $440M $380M $398M
Foreign Exchange Rate Adjustment $10M -$6M -$18M -$4M $10M
Additions / Reductions $227M $91M $42M $184M $238M
Ending Cash (CF) $1.3B $854M $464M $560M $646M
 
Levered Free Cash Flow $256M $327M $279M $432M $378M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $816M $1.6B $528M $905M $963M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$195M -$66M -$52M $72M $20M
Change in Inventories $19M -$260M -$277M $320M -$18M
Cash From Operations $801M $975M $855M $1.2B $1.2B
 
Capital Expenditures $123M $124M $183M $268M $174M
Cash Acquisitions $1.6B -$253M -- -$136M $127M
Cash From Investing $1.5B -$196M -$199M -$407M -$50M
 
Dividends Paid (Ex Special Dividend) -$147M -$191M -$252M -$256M -$255M
Special Dividend Paid
Long-Term Debt Issued $416M $1.5B $500M $77M --
Long-Term Debt Repaid -$606M -$1.3B -$110M -$416M -$69M
Repurchase of Common Stock -$1.1B -$1B -$1.1B -$126M -$709M
Other Financing Activities -$57M -$217M -$86M -$78M -$73M
Cash From Financing -$1.4B -$1.3B -$1B -$762M -$1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $835M -$481M -$349M $79M $74M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $678M $851M $672M $980M $979M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $590M $904M $954M $954M $957M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$294M -$219M -$207M -$120M -$142M
Change in Inventories -$66M -$237M -$164M $199M -$52M
Cash From Operations $573M $595M $520M $928M $668M
 
Capital Expenditures $72M $82M $137M $181M $112M
Cash Acquisitions $844M -$52M -- -$136M $127M
Cash From Investing $770M $43M -$144M -$321M $12M
 
Dividends Paid (Ex Special Dividend) -$108M -$154M -$195M -$193M -$191M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $416M $1.5B $500M $77M --
Long-Term Debt Repaid -$400M -$1.3B -$109M -$215M -$2M
Repurchase of Common Stock -$602M -$878M -$914M -$126M -$482M
Other Financing Activities -$53M -$217M -$85M -$78M -$74M
Cash From Financing -$721M -$1.1B -$802M -$498M -$673M
 
Beginning Cash (CF) $2.6B $2.9B $1.8B $1.3B $1.4B
Foreign Exchange Rate Adjustment $7M -$15M -$36M -$1M $5M
Additions / Reductions $622M -$457M -$426M $109M $7M
Ending Cash (CF) $3.2B $2.5B $1.4B $1.5B $1.4B
 
Levered Free Cash Flow $501M $513M $383M $747M $556M

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

GET BETTER TRADE IDEAS

Popular

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 9

IonQ [IONQ] is down 38.82% over the past day.

Sell
40
QMCO alert for Jan 9

Quantum [QMCO] is down 30.08% over the past day.

Sell
47
MATW alert for Jan 9

Matthews International [MATW] is up 14.21% over the past day.

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

Show me the best stock