Financhill
Buy
76

MGIC Quote, Financials, Valuation and Earnings

Last price:
$23.93
Seasonality move :
15.76%
Day range:
$23.80 - $24.55
52-week range:
$10.70 - $24.94
Dividend yield:
3.58%
P/E ratio:
30.64x
P/S ratio:
2.02x
P/B ratio:
4.22x
Volume:
40K
Avg. volume:
30.9K
1-year change:
107.17%
Market cap:
$1.2B
Revenue:
$552.5M
EPS (TTM):
$0.78
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $371.2M $480.3M $566.8M $535.1M $552.5M
Revenue Growth (YoY) 13.99% 29.4% 18% -5.6% 3.27%
 
Cost of Revenues $261.6M $354.3M $419.6M $390.1M $402.9M
Gross Profit $109.6M $126M $147.2M $145M $149.6M
Gross Profit Margin 29.52% 26.24% 25.97% 27.1% 27.08%
 
R&D Expenses $8.8M $9M $10.1M $10.3M $13.3M
Selling, General & Admin $59.1M $69.4M $84.4M $85.3M $84.1M
Other Inc / (Exp) -$3.8M -$5.3M -$2.4M -$3.8M -$2.2M
Operating Expenses $67.9M $71.4M $86.3M $87.6M $89.2M
Operating Income $41.7M $54.6M $60.9M $57.3M $60.4M
 
Net Interest Expenses $614K $3.8M $5M $9.2M $9.1M
EBT. Incl. Unusual Items $37.4M $45.6M $57.4M $52.5M $55M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.3M $10.3M $11.1M $9.9M $11.3M
Net Income to Company $30.1M $35.3M $46.3M $42.5M $43.3M
 
Minority Interest in Earnings $6.2M $5.6M $5.8M $5.5M $6.4M
Net Income to Common Excl Extra Items $30.1M $35.3M $46.3M $42.5M $43.3M
 
Basic EPS (Cont. Ops) $0.49 $0.61 $0.82 $0.75 $0.75
Diluted EPS (Cont. Ops) $0.49 $0.61 $0.82 $0.75 $0.75
Weighted Average Basic Share $49M $49.1M $49.1M $49.1M $49.1M
Weighted Average Diluted Share $49M $49.1M $49.1M $49.1M $49.1M
 
EBITDA $55.6M $74.5M $80.7M $77.9M $81.2M
EBIT $41.7M $54.6M $60.9M $57.3M $60.4M
 
Revenue (Reported) $371.2M $480.3M $566.8M $535.1M $552.5M
Operating Income (Reported) $41.7M $54.6M $60.9M $57.3M $60.4M
Operating Income (Adjusted) $41.7M $54.6M $60.9M $57.3M $60.4M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $119.2M $137M $137.6M $136.3M $151.6M
Revenue Growth (YoY) 37.72% 14.96% 0.44% -0.97% 11.3%
 
Cost of Revenues $86.4M $100.4M $97.3M $97.4M $109.3M
Gross Profit $32.8M $36.6M $40.3M $38.8M $42.4M
Gross Profit Margin 27.53% 26.72% 29.3% 28.51% 27.94%
 
R&D Expenses $2.4M $2.6M $2.4M $2.8M $3.4M
Selling, General & Admin $17.7M $19.4M $22.4M $20.8M $23.3M
Other Inc / (Exp) -$18K $545K -- -$121K --
Operating Expenses $19.6M $22M $24.7M $23.5M $26.6M
Operating Income $13.2M $14.6M $15.6M $15.3M $15.8M
 
Net Interest Expenses $1.3M $531K $248K $1.2M $725K
EBT. Incl. Unusual Items $11.4M $14.6M $15.1M $13.8M $14.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $3.6M $2.5M $3M $3.3M
Net Income to Company $9.1M $10.5M $12.3M $10.5M $11.7M
 
Minority Interest in Earnings $1.3M $1.4M $1.4M $1.6M $1.5M
Net Income to Common Excl Extra Items $9.1M $11M $12.7M $10.7M $11.4M
 
Basic EPS (Cont. Ops) $0.16 $0.19 $0.23 $0.18 $0.20
Diluted EPS (Cont. Ops) $0.16 $0.19 $0.23 $0.18 $0.20
Weighted Average Basic Share $49.1M $49.1M $49.1M $49.1M $49.1M
Weighted Average Diluted Share $49.1M $49.1M $49.1M $49.1M $49.1M
 
EBITDA $16.7M $20M $20.4M $20.5M $21.5M
EBIT $13.2M $14.6M $15.6M $15.3M $15.8M
 
Revenue (Reported) $119.2M $137M $137.6M $136.3M $151.6M
Operating Income (Reported) $13.2M $14.6M $15.6M $15.3M $15.8M
Operating Income (Adjusted) $13.2M $14.6M $15.6M $15.3M $15.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $425.9M $529.6M $571.1M $522M $584.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $302.9M $385.4M $410.8M $372.7M $419.9M
Gross Profit $123M $144.2M $160.4M $149.3M $164.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.2M $9.4M $10.1M $11M $13.7M
Selling, General & Admin $65.8M $76M $88.3M $81.7M $87.8M
Other Inc / (Exp) -$455K -$5.6M -$1.8M -$121K --
Operating Expenses $75M $83.9M $98M $92.4M $101.3M
Operating Income $48M $60.3M $62.4M $57M $63.3M
 
Net Interest Expenses $4.4M $4.9M $2.7M $6.5M $5.2M
EBT. Incl. Unusual Items $41.9M $51.8M $58.8M $49.3M $58M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.8M $12.6M $9.7M $10.4M $11.8M
Net Income to Company $35.1M $40M $47M $37.4M $46.1M
 
Minority Interest in Earnings $6.5M $10M $6.4M $5.2M $7.2M
Net Income to Common Excl Extra Items $34.1M $39.2M $49.1M $38.7M $45.7M
 
Basic EPS (Cont. Ops) $0.56 $0.60 $0.87 $0.68 $0.78
Diluted EPS (Cont. Ops) $0.56 $0.60 $0.87 $0.68 $0.78
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $62.6M $78.5M $84.9M $77.7M $85M
EBIT $48M $60.3M $62.4M $57M $63.3M
 
Revenue (Reported) $425.9M $529.6M $571.1M $522M $584.5M
Operating Income (Reported) $48M $60.3M $62.4M $57M $63.3M
Operating Income (Adjusted) $48M $60.3M $62.4M $57M $63.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $226.5M $275.7M $280M $267M $299M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $163.5M $201.5M $200.8M $191.4M $216M
Gross Profit $63M $74.2M $79.2M $75.5M $83M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.6M $4.9M $5M $5.6M $6.7M
Selling, General & Admin $33.5M $38.6M $43.4M $40M $44.9M
Other Inc / (Exp) -$455K -$299K $30K -$121K --
Operating Expenses $37.6M $43.4M $48.2M $45.3M $51.5M
Operating Income $25.4M $30.7M $31M $30.2M $31.5M
 
Net Interest Expenses $2.5M $1.3M $812K $3M $1.8M
EBT. Incl. Unusual Items $22.5M $29M $29.8M $26.6M $29.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $6.8M $5.3M $5.8M $6.2M
Net Income to Company $17.9M $21.7M $24.1M $20.5M $23.3M
 
Minority Interest in Earnings $2.6M $2.9M $3.1M $2.8M $3.7M
Net Income to Common Excl Extra Items $17.9M $22.2M $24.5M $20.7M $23.1M
 
Basic EPS (Cont. Ops) $0.31 $0.39 $0.44 $0.36 $0.40
Diluted EPS (Cont. Ops) $0.31 $0.39 $0.44 $0.36 $0.40
Weighted Average Basic Share $98.1M $98.1M $98.2M $98.2M $98.2M
Weighted Average Diluted Share $98.2M $98.2M $98.3M $98.2M $98.2M
 
EBITDA $32.4M $41.1M $40.9M $40.3M $42.5M
EBIT $25.4M $30.7M $31M $30.2M $31.5M
 
Revenue (Reported) $226.5M $275.7M $280M $267M $299M
Operating Income (Reported) $25.4M $30.7M $31M $30.2M $31.5M
Operating Income (Adjusted) $25.4M $30.7M $31M $30.2M $31.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $89.7M $93.7M $87M $106.7M $112.8M
Short Term Investments $1.5M $5.6M $6.6M $5.5M $7.6M
Accounts Receivable, Net $111.1M $142.1M $148.5M $131.1M $139.8M
Inventory -- -- -- -- --
Prepaid Expenses $3.6M $4.6M $4.3M $5.6M $6M
Other Current Assets -- -- -- -- --
Total Current Assets $211.2M $246.8M $249.1M $256.6M $276.2M
 
Property Plant And Equipment $30.5M $29.2M $35.9M $33.7M $32.2M
Long-Term Investments $5.5M $5.2M $5.8M $8.6M $9.3M
Goodwill $135.7M $146.8M $158.7M $166.1M $172.5M
Other Intangibles $53.4M $51.4M $52.1M $50.7M $45.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $447.4M $487.3M $505.1M $522.4M $540.3M
 
Accounts Payable $14.3M $24.7M $27.6M $28.4M $28.8M
Accrued Expenses $41.8M $45.1M $46.8M $41.5M $58.2M
Current Portion Of Long-Term Debt $10.3M $12.4M $18.3M $26.2M $21.5M
Current Portion Of Capital Lease Obligations $3.4M $3.3M $4.6M $4.4M $4.8M
Other Current Liabilities $5M $29.8M $46.5M $24.9M $22.7M
Total Current Liabilities $84.8M $130.8M $156.1M $141.7M $170.3M
 
Long-Term Debt $34.5M $42.1M $54.7M $75.4M $58.1M
Capital Leases -- -- -- -- --
Total Liabilities $153.4M $211.7M $228.8M $231.5M $239.3M
 
Common Stock $1.2M $1.2M $1.2M $1.2M $1.2M
Other Common Equity Adj $7.8M $9.3M -$6.6M -$10.3M -$12.1M
Common Equity $260.4M $265.1M $262.9M $266M $277.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $33.6M $10.4M $13.4M $25M $23.9M
Total Equity $294M $275.6M $276.3M $290.9M $301.1M
 
Total Liabilities and Equity $447.4M $487.3M $505.1M $522.4M $540.3M
Cash and Short Terms $89.7M $93.7M $87M $106.7M $112.8M
Total Debt $34.5M $54.4M $72.9M $104.2M $83.4M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $104.3M $92.3M $106M $108.4M $90M
Short Term Investments $1.5M $4.1M $1.4M $722K --
Accounts Receivable, Net $118.5M $143.4M $134.3M $132.8M $152.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $232.7M $246.8M $259M $261.6M $265.8M
 
Property Plant And Equipment $29.2M $30.9M $32.5M $32.5M $33.8M
Long-Term Investments $3.3M $4.3M $6.4M $7.8M $10.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $475.5M $494.4M $529.8M $527M $541.7M
 
Accounts Payable $19.8M $23M $25.7M $29.6M $25.4M
Accrued Expenses $43.4M $41.2M $44.4M $45.3M --
Current Portion Of Long-Term Debt $12.4M $19.7M $30.9M $25.9M --
Current Portion Of Capital Lease Obligations $3.6M $3.5M $4.3M $4.4M --
Other Current Liabilities $5M $6.2M $28.4M $21.6M --
Total Current Liabilities $96.9M $106.7M $147.9M $157.8M $165.3M
 
Long-Term Debt $44.5M $57.9M $80.5M $61.5M $64.9M
Capital Leases -- -- -- -- --
Total Liabilities $177.2M $198.6M $242.1M $232.9M $239.4M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $34.8M $38.6M $25.2M $25.1M $23.5M
Total Equity $298.3M $295.8M $287.6M $294.1M $302.3M
 
Total Liabilities and Equity $475.5M $494.4M $529.8M $527M $541.7M
Cash and Short Terms $104.3M $92.3M $106M $108.4M $90M
Total Debt $44.5M $57.9M $80.5M $65.9M $69.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $30.1M $35.3M $46.3M $42.5M $43.3M
Depreciation & Amoritzation $13.9M $19.8M $19.8M $20.6M $20.8M
Stock-Based Compensation -- $956K $2.1M $3.8M $1.6M
Change in Accounts Receivable -$3.9M -$27.5M -$2.6M $18.4M -$4.6M
Change in Inventories -- -- -- -- --
Cash From Operations $52.3M $43.7M $56.6M $69M $74.8M
 
Capital Expenditures $6.1M $4.6M $7.7M $4.8M $4.2M
Cash Acquisitions $34.6M $7.3M $22.5M $19.5M $12.8M
Cash From Investing -$27.6M -$22.7M -$35.3M -$32.9M -$22.8M
 
Dividends Paid (Ex Special Dividend) $12.5M $21.8M $24.8M $30.8M $10M
Special Dividend Paid
Long-Term Debt Issued $9.7M $25.6M $30.7M $49.5M $12.6M
Long-Term Debt Repaid -$9.4M -$20.3M -$19.1M -$26.7M -$39.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27.7M -$4.7M -$5M -$9.3M -$8M
Cash From Financing -$21.6M -$20.8M -$17.4M -$12.1M -$45M
 
Beginning Cash (CF) $88.1M $88.1M $83.1M $105.9M $112.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.2M -$38K -$5M $22.9M $6.8M
Ending Cash (CF) $97.5M $87.8M $69.1M $127.6M $119.4M
 
Levered Free Cash Flow $46.2M $39M $49M $64.2M $70.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $9.1M $10.5M $12.3M $10.5M $11.7M
Depreciation & Amoritzation $3.5M $5.2M $4.7M $5.1M $5.8M
Stock-Based Compensation $156.1K $66.8K $589.2K $601.2K $102.2K
Change in Accounts Receivable -$804.3K $2.6M $21.2M -$3.6M $727.8K
Change in Inventories -- -- -- -- --
Cash From Operations $12.2M $5.2M $23.2M $13.4M $6.4M
 
Capital Expenditures $979.9K $2.6M $883.9K $1.1M $802.7K
Cash Acquisitions $6.8M $1M $10.2M $9.9M $15.8M
Cash From Investing -$7.8M -$8.5M -$24.7M -$16.6M -$17M
 
Dividends Paid (Ex Special Dividend) $10.3M $10.4M $14.5M -- $16.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15.2M $1.5M $25.7M $5.7M --
Long-Term Debt Repaid -$1.8M -$4.3M -$4.8M -$19.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.1M -$384K -$6.3M $50K --
Cash From Financing -$87.7K -$14M $4.7M -$14.2M -$9.9M
 
Beginning Cash (CF) $102.8M $88.3M $104.6M $107.6M $90M
Foreign Exchange Rate Adjustment $932.6K -$5.1M -$1.5M -$702.9K $5.8M
Additions / Reductions $5.2M -$22.4M $1.8M -$18.2M -$14.7M
Ending Cash (CF) $108.9M $60.8M $104.9M $88.8M $81M
 
Levered Free Cash Flow $11.2M $2.6M $22.3M $12.3M $5.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $35.1M $40M $47M $37.4M $46.1M
Depreciation & Amoritzation $15.1M $23.4M $18.7M $20.1M $21.8M
Stock-Based Compensation $647.1K $468.8K $3.1M $3.6M $458.8K
Change in Accounts Receivable -$17.9M -$27M $19.5M $841.9K -$8.7M
Change in Inventories -- -- -- -- --
Cash From Operations $54M $34.6M $78.5M $65.7M $55.1M
 
Capital Expenditures $5.2M $6.4M $5.5M $4.7M $3.9M
Cash Acquisitions $19.7M $12.7M $30M $9M $18.1M
Cash From Investing -$14.7M -$32M -$51.9M -$14M -$26.2M
 
Dividends Paid (Ex Special Dividend) $19.3M $22.4M $28.1M $15.2M $37.8M
Special Dividend Paid
Long-Term Debt Issued $20.1M $36.7M $53.7M $10.7M --
Long-Term Debt Repaid -$10.2M -$24.7M -$25.2M -$41.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.7M -$753K -$10.7M -$3.8M --
Cash From Financing -$19.4M -$10.9M -$4.9M -$49.2M -$54.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24M -$14.6M $16.2M $2.6M -$17.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $48.8M $28.2M $73.1M $61M $51.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $17.9M $21.7M $24.1M $20.5M $23.3M
Depreciation & Amoritzation $7M $10.1M $9.8M $10M $11M
Stock-Based Compensation $647.1K $136.8K $1.2M $1.2M $37.2K
Change in Accounts Receivable -$6.1M -$4.9M $17M $99.2K -$4M
Change in Inventories -- -- -- -- --
Cash From Operations $28.1M $17.9M $42M $41M $21.3M
 
Capital Expenditures $2.3M $3.9M $2M $2.1M $1.8M
Cash Acquisitions $6.8M $12M $20.3M $10.5M $15.8M
Cash From Investing -$9.2M -$18M -$35.9M -$18.2M -$21.7M
 
Dividends Paid (Ex Special Dividend) $10.3M $10.4M $14.5M -- $27.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15.4M $26.5M $49.5M $10.7M $9.5M
Long-Term Debt Repaid -$3M -$7.4M -$13.5M -$28M -$12.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.1M -$2.1M -$7.8M -$2.4M -$3.5M
Cash From Financing -$4M $6.3M $18.2M -$19.3M -$28.4M
 
Beginning Cash (CF) $200.3M $198.9M $207.1M $233.4M $194.5M
Foreign Exchange Rate Adjustment -$250.4K -$6.1M -$3.1M -$1.8M $5.8M
Additions / Reductions $14.7M $158.3K $21.2M $1.7M -$22.9M
Ending Cash (CF) $214.8M $192.9M $225.3M $233.3M $177.4M
 
Levered Free Cash Flow $25.8M $14M $39.9M $39M $19.5M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win Tokenization?
Will Robinhood Win Tokenization?

For many years, cryptocurrency enthusiasts have predicted a mass tokenization…

Does DraftKings Stock Have a Moat?
Does DraftKings Stock Have a Moat?

DraftKings (NASDAQ:DKNG) has been one of the largest beneficiaries of…

Is It Time To Buy Unity Stock?
Is It Time To Buy Unity Stock?

Unity Software (NYSE:U) is the business behind the popular Unity…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
62
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 37x

Alerts

Buy
88
CDTX alert for Nov 15

Cidara Therapeutics, Inc. [CDTX] is up 105.38% over the past day.

Buy
60
SRRK alert for Nov 15

Scholar Rock Holding Corp. [SRRK] is up 24.38% over the past day.

Buy
86
ZCSH alert for Nov 15

Grayscale Zcash Trust (ZEC) [ZCSH] is up 21.52% over the past day.

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

Show me the best stock