Financhill
Buy
56

MANH Quote, Financials, Valuation and Earnings

Last price:
$278.91
Seasonality move :
3.86%
Day range:
$275.51 - $282.74
52-week range:
$199.23 - $312.60
Dividend yield:
0%
P/E ratio:
79.62x
P/S ratio:
17.06x
P/B ratio:
61.58x
Volume:
976.2K
Avg. volume:
388.7K
1-year change:
28.59%
Market cap:
$17.1B
Revenue:
$928.7M
EPS (TTM):
$3.52
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $617.9M $586.4M $663.6M $767.1M $928.7M
Revenue Growth (YoY) 10.51% -5.11% 13.18% 15.59% 21.07%
 
Cost of Revenues $285M $269.9M $297.8M $358.2M $430.6M
Gross Profit $333M $316.5M $365.8M $408.8M $498.1M
Gross Profit Margin 53.89% 53.97% 55.12% 53.3% 53.63%
 
R&D Expenses $87.6M $84.3M $97.6M $111.9M $126.8M
Selling, General & Admin $121.5M $109.2M $125.9M $137.6M $155.7M
Other Inc / (Exp) -$562K -$383K -$329K $4.8M -$1.5M
Operating Expenses $217.1M $202.4M $231.5M $256.1M $288.2M
Operating Income $115.9M $114.1M $134.3M $152.7M $209.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $116.1M $113.8M $134.1M $158.1M $213.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.3M $26.5M $23.6M $29.2M $37.1M
Net Income to Company $85.8M $87.2M $110.5M $129M $176.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $85.8M $87.2M $110.5M $129M $176.6M
 
Basic EPS (Cont. Ops) $1.33 $1.37 $1.74 $2.05 $2.86
Diluted EPS (Cont. Ops) $1.32 $1.36 $1.72 $2.03 $2.82
Weighted Average Basic Share $64.4M $63.5M $63.4M $62.8M $61.8M
Weighted Average Diluted Share $65.1M $64.3M $64.3M $63.4M $62.6M
 
EBITDA $123.9M $123M $142.2M $159.4M $215.6M
EBIT $115.9M $114.1M $134.3M $152.7M $209.9M
 
Revenue (Reported) $617.9M $586.4M $663.6M $767.1M $928.7M
Operating Income (Reported) $115.9M $114.1M $134.3M $152.7M $209.9M
Operating Income (Adjusted) $115.9M $114.1M $134.3M $152.7M $209.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $149.8M $169.2M $198.1M $238.4M $266.7M
Revenue Growth (YoY) -7.71% 12.97% 17.09% 20.36% 11.84%
 
Cost of Revenues $65.2M $71.5M $96.2M $111.4M $118.7M
Gross Profit $84.6M $97.7M $101.9M $127M $148M
Gross Profit Margin 56.46% 57.74% 51.46% 53.26% 55.51%
 
R&D Expenses $20.5M $23.4M $29.4M $33.1M $34.3M
Selling, General & Admin $26.9M $30M $34.1M $39M $36.9M
Other Inc / (Exp) -$891K -$42K $1.6M $1.7M $1.3M
Operating Expenses $49.6M $55.3M $65.2M $73.6M $72.9M
Operating Income $35M $42.4M $36.8M $53.4M $75.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $34.1M $42.4M $38.4M $55.2M $76.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.1M $5.7M $8.7M $5.8M $12.6M
Net Income to Company $25M $36.7M $29.7M $49.4M $63.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25M $36.7M $29.7M $49.4M $63.8M
 
Basic EPS (Cont. Ops) $0.39 $0.58 $0.47 $0.80 $1.04
Diluted EPS (Cont. Ops) $0.39 $0.57 $0.47 $0.79 $1.03
Weighted Average Basic Share $63.5M $63.4M $62.6M $61.6M $61.2M
Weighted Average Diluted Share $64.4M $64.2M $63.2M $62.3M $61.9M
 
EBITDA $37.2M $44.3M $38.4M $54.9M $76.8M
EBIT $35M $42.4M $36.8M $53.4M $75.1M
 
Revenue (Reported) $149.8M $169.2M $198.1M $238.4M $266.7M
Operating Income (Reported) $35M $42.4M $36.8M $53.4M $75.1M
Operating Income (Adjusted) $35M $42.4M $36.8M $53.4M $75.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $592.2M $639.2M $740.5M $888.6M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $274.9M $283M $349.9M $413.9M $464.7M
Gross Profit $317.3M $356.2M $390.6M $474.7M $560.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $85.5M $91.4M $111.5M $122.6M $136M
Selling, General & Admin $111.8M $121.1M $137M $150.6M $158.1M
Other Inc / (Exp) -$559K -$783K $4.3M $3.2M -$1.2M
Operating Expenses $206.4M $220.8M $255.5M $279M $300.3M
Operating Income $110.9M $135.4M $135.1M $195.7M $259.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $111.1M $134.7M $139.5M $199.5M $263.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.6M $24.3M $27.8M $33.8M $44.8M
Net Income to Company $83.5M $110.4M $111.7M $165.7M $219.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $83.5M $110.4M $111.7M $165.7M $219.1M
 
Basic EPS (Cont. Ops) $1.30 $1.74 $1.77 $2.67 $3.56
Diluted EPS (Cont. Ops) $1.30 $1.72 $1.76 $2.64 $3.52
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $120M $143.7M $142.1M $201.5M $265.9M
EBIT $110.9M $135.4M $135.1M $195.7M $259.8M
 
Revenue (Reported) $592.2M $639.2M $740.5M $888.6M $1B
Operating Income (Reported) $110.9M $135.4M $135.1M $195.7M $259.8M
Operating Income (Adjusted) $110.9M $135.4M $135.1M $195.7M $259.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $439.3M $492.1M $569M $690.5M $786.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $203.1M $216.2M $268.2M $323.9M $358M
Gross Profit $236.2M $276M $300.8M $366.6M $428.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $63.7M $70.8M $84.8M $95.5M $104.7M
Selling, General & Admin $79.9M $91.8M $102.8M $115.8M $118.3M
Other Inc / (Exp) $371K -$29K $4.6M $2.9M $3.2M
Operating Expenses $150.4M $168.8M $192.8M $215.6M $227.7M
Operating Income $85.9M $107.2M $108M $151M $200.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $86.2M $107.2M $112.6M $153.9M $204.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.5M $17.3M $21.5M $26.1M $33.8M
Net Income to Company $66.7M $89.9M $91.1M $127.8M $170.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $66.7M $89.9M $91.1M $127.8M $170.3M
 
Basic EPS (Cont. Ops) $1.04 $1.42 $1.44 $2.06 $2.77
Diluted EPS (Cont. Ops) $1.04 $1.40 $1.44 $2.04 $2.74
Weighted Average Basic Share $190.6M $190.5M $188.8M $185.7M $184.2M
Weighted Average Diluted Share $192.9M $193M $190.5M $187.5M $186.6M
 
EBITDA $92.7M $113.3M $113.2M $155.3M $205.6M
EBIT $85.9M $107.2M $108M $151M $200.9M
 
Revenue (Reported) $439.3M $492.1M $569M $690.5M $786.6M
Operating Income (Reported) $85.9M $107.2M $108M $151M $200.9M
Operating Income (Adjusted) $85.9M $107.2M $108M $151M $200.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $110.7M $204.7M $263.7M $225.5M $270.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $100.9M $109.2M $124.4M $166.8M $181.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $18.9M $20.7M
Other Current Assets $19.1M $18.3M $17.7M $3.6M $5.2M
Total Current Assets $232M $334M $408.4M $415.4M $479.2M
 
Property Plant And Equipment $58.6M $49.4M $41.2M $30.6M $33.4M
Long-Term Investments -- -- -- -- --
Goodwill $62.2M $62.3M $62.2M $62.2M $62.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12.6M $14M $20.2M $24.8M $32.4M
Total Assets $372.3M $465.4M $539.7M $570.2M $673.4M
 
Accounts Payable $20.6M $17.8M $19.6M $25.7M $24.5M
Accrued Expenses $19.3M $21.2M $22.7M $24.6M $27.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $181.6M $197M $249M $315.6M $365.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $230M $246.5M $289.1M $343.4M $395.1M
 
Common Stock $635K $635K $631K $621K $615K
Other Common Equity Adj -$17.8M -$18.3M -$19.8M -$27.5M -$27M
Common Equity $142.3M $218.9M $250.6M $226.8M $278.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $142.3M $218.9M $250.6M $226.8M $278.3M
 
Total Liabilities and Equity $372.3M $465.4M $539.7M $570.2M $673.4M
Cash and Short Terms $110.7M $204.7M $263.7M $225.5M $270.7M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $166.3M $246.4M $197.1M $182.3M $215M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $105.3M $115.3M $143.5M $183.4M $199.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.8M $23.9M $26.1M $27.2M $37.6M
Total Current Assets $288.4M $385.7M $366.7M $392.9M $452.3M
 
Property Plant And Equipment $49.1M $41.9M $33.4M $31.2M $62.9M
Long-Term Investments -- -- -- -- --
Goodwill $62.2M $62.2M $62.2M $62.2M $62.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12.9M $18.6M $24.1M $31.1M $34.1M
Total Assets $417M $514.3M $514.7M $573M $698.1M
 
Accounts Payable $18M $21.6M $27.4M $25.3M $23.2M
Accrued Expenses $19.4M $20.6M $22.5M $26.4M $23.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $185.1M $232.9M $284M $332.8M $362.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $229M $275.7M $316.6M $362.9M $420.2M
 
Common Stock $635K $633K $624K $616K $610K
Other Common Equity Adj -$19.4M -$19.5M -$28.6M -$28.8M -$26M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $188M $238.6M $198.1M $210.1M $278M
 
Total Liabilities and Equity $417M $514.3M $514.7M $573M $698.1M
Cash and Short Terms $166.3M $246.4M $197.1M $182.3M $215M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $85.8M $87.2M $110.5M $129M $176.6M
Depreciation & Amoritzation $8M $8.9M $7.9M $6.7M $5.8M
Stock-Based Compensation $31.8M $33.4M $43.3M $59.4M $71.6M
Change in Accounts Receivable -$1.1M -$6.6M -$16.7M -$44.1M -$13.1M
Change in Inventories -- -- -- -- --
Cash From Operations $146.9M $140.9M $185.2M $179.6M $246.2M
 
Capital Expenditures $15.2M $2.7M $4M $6.6M $4.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.8M -$2.7M -$4M -$6.6M -$4.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$121.5M -$43.6M -$120.4M -$204.5M -$196M
Other Financing Activities -- -- -- -- --
Cash From Financing -$121.5M -$43.6M -$120.4M -$204.5M -$196M
 
Beginning Cash (CF) $99.1M $110.7M $204.7M $263.7M $225.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.7M $94.6M $60.7M -$31.4M $45.4M
Ending Cash (CF) $110.7M $204.7M $263.7M $225.5M $270.7M
 
Levered Free Cash Flow $131.7M $138.2M $181.2M $173M $241.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $25M $36.7M $29.7M $49.4M $63.8M
Depreciation & Amoritzation $2.2M $1.9M $1.7M $1.4M $1.7M
Stock-Based Compensation $9M $10.6M $14.5M $19M $23.9M
Change in Accounts Receivable $3.7M -$2M -$11.7M -$6.1M -$6.4M
Change in Inventories -- -- -- -- --
Cash From Operations $42.5M $59.7M $39.9M $58.6M $62.3M
 
Capital Expenditures $176K $987K $1.9M $1.1M $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$176K -$987K -$1.9M -$1.1M -$1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$368K -$20.8M -$51.2M -$26.6M -$51.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -$368K -$20.8M -$51.2M -$26.6M -$51.6M
 
Beginning Cash (CF) $123.6M $209.3M $213.8M $153.3M $202.7M
Foreign Exchange Rate Adjustment $680K -$840K -$3.5M -$1.9M $2.6M
Additions / Reductions $41.9M $37.9M -$13.2M $30.9M $9.7M
Ending Cash (CF) $166.3M $246.4M $197.1M $182.3M $215M
 
Levered Free Cash Flow $42.3M $58.7M $38M $57.5M $61.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $83.5M $110.4M $111.7M $165.7M $219.1M
Depreciation & Amoritzation $9.1M $8.3M $6.9M $5.8M $6.2M
Stock-Based Compensation $32.3M $40.6M $56.1M $68.8M $88.6M
Change in Accounts Receivable $4.3M -$10.1M -$32.7M -$37.8M -$13.4M
Change in Inventories -- -- -- -- --
Cash From Operations $137.4M $183.1M $164.5M $213.1M $278.7M
 
Capital Expenditures $5.8M $3M $6M $5.2M $7.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.8M -$3M -$6M -$5.2M -$7.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$78.6M -$100.3M -$199.2M -$221.1M -$241.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$78.6M -$100.3M -$199.2M -$221.1M -$241.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53.1M $79.9M -$40.7M -$13.3M $29.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $131.7M $180.1M $158.5M $207.9M $271.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $66.7M $89.9M $91.1M $127.8M $170.3M
Depreciation & Amoritzation $6.8M $6.1M $5.2M $4.2M $4.7M
Stock-Based Compensation $24.1M $31.3M $44.2M $53.6M $70.6M
Change in Accounts Receivable -$3.8M -$7.3M -$23.4M -$17.2M -$17.5M
Change in Inventories -- -- -- -- --
Cash From Operations $102.9M $145.1M $124.4M $157.9M $190.3M
 
Capital Expenditures $1.9M $2.2M $4.2M $2.8M $5.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.9M -$2.2M -$4.2M -$2.8M -$5.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$43.5M -$100.2M -$179M -$195.7M -$241.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$43.5M -$100.2M -$179M -$195.7M -$241.2M
 
Beginning Cash (CF) $309.6M $611.2M $693.8M $560.4M $681M
Foreign Exchange Rate Adjustment -$1.8M -$940K -$7.9M -$2.5M $609K
Additions / Reductions $57.4M $42.7M -$58.8M -$40.6M -$56.4M
Ending Cash (CF) $365.2M $653M $627.1M $517.2M $625.2M
 
Levered Free Cash Flow $100.9M $142.9M $120.3M $155.1M $184.8M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 3.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.9% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

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

Show me the best stock