Financhill
Sell
45

MEDP Quote, Financials, Valuation and Earnings

Last price:
$338.87
Seasonality move :
-3.01%
Day range:
$334.00 - $342.50
52-week range:
$277.72 - $459.77
Dividend yield:
0%
P/E ratio:
29.56x
P/S ratio:
5.22x
P/B ratio:
11.90x
Volume:
608.9K
Avg. volume:
333.4K
1-year change:
11.36%
Market cap:
$10.5B
Revenue:
$1.9B
EPS (TTM):
$11.42
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $861M $925.9M $1.1B $1.5B $1.9B
Revenue Growth (YoY) 22.2% 7.55% 23.38% 27.8% 29.17%
 
Cost of Revenues $615.3M $647.2M $814.2M $1B $1.4B
Gross Profit $245.7M $278.7M $328.2M $432.4M $524.5M
Gross Profit Margin 28.54% 30.1% 28.73% 29.62% 27.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $95.2M $92.2M $108.4M $131.4M $161.4M
Other Inc / (Exp) -$863K $1.2M $3.3M $7.1M -$655K
Operating Expenses $118.4M $111.7M $129.5M $153.7M $187.7M
Operating Income $127.3M $167M $198.6M $278.7M $336.8M
 
Net Interest Expenses $1.6M -- $105K $2.9M $488K
EBT. Incl. Unusual Items $124.8M $168.5M $201.9M $282.9M $335.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.4M $23.1M $20M $37.5M $52.9M
Net Income to Company $100.4M $145.4M $181.8M $245.4M $282.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $100.4M $145.4M $181.8M $245.4M $282.8M
 
Basic EPS (Cont. Ops) $2.79 $4.07 $5.06 $7.57 $9.20
Diluted EPS (Cont. Ops) $2.67 $3.84 $4.81 $7.28 $8.88
Weighted Average Basic Share $35.9M $35.6M $35.9M $32.4M $30.7M
Weighted Average Diluted Share $37.6M $37.7M $37.7M $33.7M $31.8M
 
EBITDA $150.5M $186.6M $219.7M $301M $363.2M
EBIT $127.3M $167M $198.6M $278.7M $336.8M
 
Revenue (Reported) $861M $925.9M $1.1B $1.5B $1.9B
Operating Income (Reported) $127.3M $167M $198.6M $278.7M $336.8M
Operating Income (Adjusted) $127.3M $167M $198.6M $278.7M $336.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $230.4M $295.6M $383.7M $492.5M $533.3M
Revenue Growth (YoY) 6.54% 28.3% 29.83% 28.34% 8.29%
 
Cost of Revenues $156.2M $208.5M $264.7M $359.3M $364.3M
Gross Profit $74.2M $87.1M $119M $133.2M $169M
Gross Profit Margin 32.19% 29.47% 31.02% 27.04% 31.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.8M $28M $35.4M $41.4M $49.2M
Other Inc / (Exp) $584K $1.1M $5.6M -$1.6M -$1M
Operating Expenses $27.7M $33.4M $41.2M $48.3M $56.7M
Operating Income $46.4M $53.7M $77.8M $84.9M $112.3M
 
Net Interest Expenses $16K $41K $1.6M $105K --
EBT. Incl. Unusual Items $47M $54.7M $81.9M $83.2M $118.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.5M $6.2M $15.9M $12.7M $22.4M
Net Income to Company $41.5M $48.6M $66M $70.6M $96.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $41.5M $48.6M $66M $70.6M $96.4M
 
Basic EPS (Cont. Ops) $1.16 $1.35 $2.13 $2.30 $3.11
Diluted EPS (Cont. Ops) $1.09 $1.29 $2.05 $2.22 $3.01
Weighted Average Basic Share $35.6M $31M $31M $30.6M $31M
Weighted Average Diluted Share $37.8M $32.3M $32.3M $31.8M $32.1M
 
EBITDA $51.4M $60.1M $89.3M $91.8M $119.8M
EBIT $46.4M $54.8M $83.5M $84.9M $112.3M
 
Revenue (Reported) $230.4M $295.6M $383.7M $492.5M $533.3M
Operating Income (Reported) $46.4M $53.7M $77.8M $84.9M $112.3M
Operating Income (Adjusted) $46.4M $54.8M $83.5M $84.9M $112.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $896.1M $1.1B $1.4B $1.8B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $637.6M $770.5M $969.8M $1.3B $1.5B
Gross Profit $258.6M $323M $404.7M $503.4M $614.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $91M $103.1M $125.7M $152.2M $177.3M
Other Inc / (Exp) $1.2M $2M $10.1M -$4.2M $5M
Operating Expenses $110.4M $124.3M $147.6M $177.5M $206M
Operating Income $148.2M $198.7M $257.1M $325.9M $408.8M
 
Net Interest Expenses -- $111K $2.1M $3.2M --
EBT. Incl. Unusual Items $150M $200.6M $265.1M $318.6M $432.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.7M $18M $38.4M $45.4M $67.1M
Net Income to Company $124.3M $182.7M $226.7M $273.2M $365.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $124.3M $182.7M $226.7M $273.2M $365.7M
 
Basic EPS (Cont. Ops) $3.46 $5.10 $6.79 $8.85 $11.83
Diluted EPS (Cont. Ops) $3.27 $4.84 $6.52 $8.54 $11.42
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $167.5M $221.2M $284.7M $342.2M $437.5M
EBIT $148.2M $200.1M $262.8M $316.9M $408.8M
 
Revenue (Reported) $896.1M $1.1B $1.4B $1.8B $2.1B
Operating Income (Reported) $148.2M $198.7M $257.1M $325.9M $408.8M
Operating Income (Adjusted) $148.2M $200.1M $262.8M $316.9M $408.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $666.2M $833.8M $1.1B $1.4B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $470.4M $593.7M $749.2M $999.7M $1.1B
Gross Profit $195.9M $240.2M $316.7M $387.7M $478M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $69.8M $80.8M $98M $118.8M $134.8M
Other Inc / (Exp) $1.4M $2.3M $9M -$2.2M $3.4M
Operating Expenses $83.8M $96.4M $114.4M $138.2M $156.5M
Operating Income $112.1M $143.8M $202.3M $249.5M $321.5M
 
Net Interest Expenses $21K $82K $2.1M $2.3M --
EBT. Incl. Unusual Items $113.8M $145.9M $209.2M $245M $342M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.3M $14.1M $32.5M $40.5M $54.7M
Net Income to Company $94.5M $131.8M $176.7M $204.5M $287.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $94.5M $131.8M $176.7M $204.5M $287.4M
 
Basic EPS (Cont. Ops) $2.64 $3.67 $5.40 $6.65 $9.28
Diluted EPS (Cont. Ops) $2.49 $3.49 $5.20 $6.42 $8.96
Weighted Average Basic Share $107M $102.7M $98.4M $92.2M $92.9M
Weighted Average Diluted Share $113.1M $107.7M $102.3M $95.5M $96.2M
 
EBITDA $126.1M $160.7M $226.7M $268.9M $343.2M
EBIT $112.1M $145.1M $210.2M $249.5M $321.5M
 
Revenue (Reported) $666.2M $833.8M $1.1B $1.4B $1.6B
Operating Income (Reported) $112.1M $143.8M $202.3M $249.5M $321.5M
Operating Income (Adjusted) $112.1M $145.1M $210.2M $249.5M $321.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $131.9M $277.8M $461.3M $28.3M $245.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $127.9M $137.9M $150.5M $213.2M $275.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $29.4M $34.9M $43.2M $52.3M $50M
Total Current Assets $317M $473.7M $690.9M $334M $593.8M
 
Property Plant And Equipment $99.4M $198.8M $222.7M $248.9M $265.4M
Long-Term Investments -- -- -- -- --
Goodwill $662.4M $662.4M $662.4M $662.4M $662.4M
Other Intangibles $54.4M $46.5M $41.4M $38M $35.8M
Other Long-Term Assets $9.5M $8.8M $17.4M $21.1M $25M
Total Assets $1.1B $1.4B $1.7B $1.4B $1.7B
 
Accounts Payable $22.4M $26.6M $25.7M $33.1M $31.9M
Accrued Expenses $75.1M $94.2M $101.4M $138.9M $217.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $19M $23.5M $27.6M $47.5M $40.4M
Total Current Liabilities $343M $440.1M $557.2M $803.5M $925.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $416.8M $584.9M $707M $966.1M $1.1B
 
Common Stock $360K $355K $360K $309K $308K
Other Common Equity Adj -$2.7M -$131K -$4.8M -$12.4M -$10.1M
Common Equity $726.3M $805.8M $952.9M $386.4M $559M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $726.3M $805.8M $952.9M $386.4M $559M
 
Total Liabilities and Equity $1.1B $1.4B $1.7B $1.4B $1.7B
Cash and Short Terms $131.9M $277.8M $461.3M $28.3M $245.4M
Total Debt -- -- -- $50M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $219.2M $398.4M $31M $95.2M $656.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $105.3M $145.3M $207.8M $257.3M $304.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $41.7M $56.5M $57.6M $60.9M $64.2M
Total Current Assets $395M $641.2M $337.7M $448.9M $1B
 
Property Plant And Equipment $181M $213.1M $243.8M $258.9M $254.6M
Long-Term Investments -- -- -- -- --
Goodwill $662.5M $662.4M $662.4M $662.4M $662.4M
Other Intangibles $48.4M $42.6M $38.8M $36.4M $34.7M
Other Long-Term Assets $8.8M $16.5M $18.6M $20.8M $23.1M
Total Assets $1.3B $1.6B $1.3B $1.5B $2.1B
 
Accounts Payable $15.9M $25.1M $28.2M $29M $26.2M
Accrued Expenses $80.4M $109M $140.6M $195.3M $228.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $22.9M $30.1M $30.9M $36M $37.3M
Total Current Liabilities $358.4M $517.2M $820.9M $848.5M $1B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $504.5M $679.1M $978.5M $1B $1.2B
 
Common Stock $357K $359K $309K $307K $311K
Other Common Equity Adj -$2.1M -$3.2M -$16.1M -$12.9M -$9.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $791.6M $898.1M $349.9M $470.9M $881.4M
 
Total Liabilities and Equity $1.3B $1.6B $1.3B $1.5B $2.1B
Cash and Short Terms $219.2M $398.4M $31M $95.2M $656.9M
Total Debt -- -- $139.7M -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $100.4M $145.4M $181.8M $245.4M $282.8M
Depreciation & Amoritzation $23.2M $19.5M $21.1M $22.3M $26.3M
Stock-Based Compensation $20.7M $13.8M $14.5M $21.4M $20.5M
Change in Accounts Receivable -$21.3M -$5.5M -$25M -$66.9M -$48.3M
Change in Inventories -- -- -- -- --
Cash From Operations $201.9M $258.7M $263.3M $388.1M $433.4M
 
Capital Expenditures $17.9M $31.3M $28.3M $36.9M $36.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.1M -$31.2M -$31.4M -$38.7M -$34.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $324.2M $105M
Long-Term Debt Repaid -$80.4M -- -- -$274.2M -$155M
Repurchase of Common Stock -- -$98.3M -$62.1M -$847.8M -$144M
Other Financing Activities -- -- -- -- --
Cash From Financing -$73.9M -$82.3M -$44.5M -$775.8M -$182.6M
 
Beginning Cash (CF) $23.3M $131.9M $277.8M $461.3M $28.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $108.8M $145.2M $187.5M -$426.5M $216.1M
Ending Cash (CF) $131.9M $277.8M $461.3M $28.3M $245.4M
 
Levered Free Cash Flow $184M $227.3M $235.1M $351.2M $396.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $41.5M $48.6M $66M $70.6M $96.4M
Depreciation & Amoritzation $4.9M $5.3M $5.8M $6.9M $7.5M
Stock-Based Compensation $2.8M $4M $5.8M $5M $11.7M
Change in Accounts Receivable -$7.1M -$24.7M -$23.4M -$17.6M -$10.3M
Change in Inventories -- -- -- -- --
Cash From Operations $59.8M $72.4M $108.5M $114.4M $149.1M
 
Capital Expenditures $8.7M $6.6M $7.2M $8.7M $10.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.6M -$6.6M -$7.2M -$8.7M -$10.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$110M -$55M --
Repurchase of Common Stock -- -$6.2M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $6.8M -$5.2M -$109.1M -$49.3M $6.3M
 
Beginning Cash (CF) $160.9M $339M $42.6M $39.1M $510.9M
Foreign Exchange Rate Adjustment $427K -$1.2M -$3.7M -$382K $1.1M
Additions / Reductions $57.9M $60.5M -$7.8M $56.5M $144.9M
Ending Cash (CF) $219.2M $398.4M $31M $95.2M $656.9M
 
Levered Free Cash Flow $51.1M $65.7M $101.3M $105.7M $138.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $124.3M $182.7M $226.7M $273.2M $365.7M
Depreciation & Amoritzation $19.4M $21.1M $21.9M $25.3M $28.7M
Stock-Based Compensation $13.5M $13.4M $19.8M $20.9M $24.8M
Change in Accounts Receivable $6.1M -$52M -$62.4M -$43.8M -$22M
Change in Inventories -- -- -- -- --
Cash From Operations $210.1M $297.9M $322.3M $413.7M $574.5M
 
Capital Expenditures $29.3M $26.9M $36.8M $35.9M $38.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29.2M -$30M -$38.6M -$35.9M -$28.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $299.2M $130M --
Long-Term Debt Repaid -- -- -$159.5M -$269.7M --
Repurchase of Common Stock -$50.8M -$109.5M -$800.7M -$191.2M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$41.2M -$87.1M -$642.2M -$315.3M $16.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $139.7M $180.9M -$358.6M $62.5M $561.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $180.8M $271M $285.5M $377.8M $535.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $94.5M $131.8M $176.7M $204.5M $287.4M
Depreciation & Amoritzation $14M $15.7M $16.4M $19.4M $21.7M
Stock-Based Compensation $10.8M $10.5M $15.8M $15.4M $19.6M
Change in Accounts Receivable $21.4M -$25M -$62.4M -$39.3M -$13M
Change in Inventories -- -- -- -- --
Cash From Operations $153.2M $192.4M $251.4M $277M $418.1M
 
Capital Expenditures $23.6M $19.2M $27.6M $26.7M $28.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23.5M -$22.2M -$29.5M -$26.6M -$20.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $299.2M $105M --
Long-Term Debt Repaid -- -- -$159.5M -$155M --
Repurchase of Common Stock -$50.8M -$62.1M -$800.7M -$144M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$42.1M -$46.9M -$644.7M -$184.2M $14.6M
 
Beginning Cash (CF) $426.8M $949.7M $586.7M $114.3M $1.2B
Foreign Exchange Rate Adjustment -$317K -$2.7M -$7.5M $760K -$552K
Additions / Reductions $87.6M $123.3M -$422.8M $66.2M $412M
Ending Cash (CF) $514.1M $1.1B $156.4M $181.3M $1.6B
 
Levered Free Cash Flow $129.6M $173.3M $223.7M $250.3M $389.2M

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