Financhill
Sell
38

MGRC Quote, Financials, Valuation and Earnings

Last price:
$113.49
Seasonality move :
5.16%
Day range:
$109.34 - $113.57
52-week range:
$95.50 - $129.93
Dividend yield:
1.67%
P/E ratio:
12.04x
P/S ratio:
3.06x
P/B ratio:
2.48x
Volume:
144K
Avg. volume:
169.5K
1-year change:
-4.63%
Market cap:
$2.8B
Revenue:
$910.9M
EPS (TTM):
$9.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $572.6M $534.6M $635.7M $831.8M $910.9M
Revenue Growth (YoY) 0.41% -6.63% 18.91% 30.86% 9.51%
 
Cost of Revenues $308.8M $287.3M $345.5M $438.2M $475.5M
Gross Profit $263.7M $247.3M $290.2M $393.6M $435.4M
Gross Profit Margin 46.07% 46.26% 45.65% 47.32% 47.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $123M $123.1M $142.9M $207.5M $200.4M
Other Inc / (Exp) $78K -$210K -$378K $310K $116.6M
Operating Expenses $123M $123.1M $142.9M $203.9M $191.2M
Operating Income $140.8M $124.3M $147.3M $189.7M $244.3M
 
Net Interest Expenses $8.8M $8.2M $12.2M $40.6M $47.2M
EBT. Incl. Unusual Items $132M $115.8M $134.7M $149.5M $313.6M
Earnings of Discontinued Ops. -- $4.6M $11.8M $62.8M --
Income Tax Expense $30.1M $30.7M $31.4M $37.6M $81.9M
Net Income to Company $102M $89.7M $115.1M $174.6M $231.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $102M $89.7M $115.1M $174.6M $231.7M
 
Basic EPS (Cont. Ops) $4.22 $3.70 $4.73 $7.14 $9.44
Diluted EPS (Cont. Ops) $4.16 $3.66 $4.70 $7.12 $9.43
Weighted Average Basic Share $24.2M $24.2M $24.4M $24.5M $24.5M
Weighted Average Diluted Share $24.5M $24.5M $24.5M $24.5M $24.6M
 
EBITDA $235.5M $230.7M $258.3M $299.4M $468.3M
EBIT $140.8M $124.1M $146.9M $190M $360.9M
 
Revenue (Reported) $572.6M $534.6M $635.7M $831.8M $910.9M
Operating Income (Reported) $140.8M $124.3M $147.3M $189.7M $244.3M
Operating Income (Adjusted) $140.8M $124.1M $146.9M $190M $360.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $149M $93.7M $182.9M $221.6M $243.7M
Revenue Growth (YoY) 1.2% -37.13% 95.26% 21.15% 10%
 
Cost of Revenues $78.3M $45.1M $94.5M $111.5M $129M
Gross Profit $70.7M $48.6M $88.4M $110.1M $114.8M
Gross Profit Margin 47.43% 51.85% 48.32% 49.7% 47.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.6M $13.8M $39.5M $54.5M $51.7M
Other Inc / (Exp) $267K -$25K $26K $144K -$2.3M
Operating Expenses $29.6M $13.8M $39.5M $54.4M $51.7M
Operating Income $41M $34.8M $48.8M $55.7M $63.1M
 
Net Interest Expenses $2M $1M $4.2M $12.1M $8.9M
EBT. Incl. Unusual Items $39.3M $33.8M $44.7M $43.7M $52M
Earnings of Discontinued Ops. -- -- $4.6M -- --
Income Tax Expense $8.1M $9.9M $9.7M $11.7M $13M
Net Income to Company $31.2M $28.4M $39.6M $32M $38.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $31.2M $28.4M $39.6M $32M $38.9M
 
Basic EPS (Cont. Ops) $1.29 $1.17 $1.63 $1.31 $1.59
Diluted EPS (Cont. Ops) $1.27 $1.16 $1.62 $1.31 $1.58
Weighted Average Basic Share $24.1M $24.3M $24.4M $24.5M $24.6M
Weighted Average Diluted Share $24.5M $24.5M $24.5M $24.5M $24.6M
 
EBITDA $64.7M $62.4M $76.9M $83.4M $87.4M
EBIT $41.3M $34.8M $48.9M $55.8M $60.8M
 
Revenue (Reported) $149M $93.7M $182.9M $221.6M $243.7M
Operating Income (Reported) $41M $34.8M $48.8M $55.7M $63.1M
Operating Income (Adjusted) $41.3M $34.8M $48.9M $55.8M $60.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $572.6M $534.6M $635.7M $831.8M $910.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $308.8M $287.3M $345.5M $438.2M $475.5M
Gross Profit $263.7M $247.3M $290.2M $393.6M $435.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $123M $123.1M $142.9M $207.5M $222.2M
Other Inc / (Exp) $78K -$210K -$378K $310K $138.3M
Operating Expenses $123M $123.1M $142.9M $203.9M $212.9M
Operating Income $140.8M $124.3M $147.3M $189.7M $222.5M
 
Net Interest Expenses $8.8M $8.2M $12.2M $40.6M $47.2M
EBT. Incl. Unusual Items $132M $115.8M $134.7M $149.5M $313.7M
Earnings of Discontinued Ops. -- -- $11.8M $62.8M --
Income Tax Expense $30.1M $30.7M $31.4M $37.6M $81.9M
Net Income to Company $102M $89.7M $115.1M $174.6M $231.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $102M $89.7M $115.1M $174.6M $231.7M
 
Basic EPS (Cont. Ops) $4.22 $3.70 $4.72 $7.14 $9.44
Diluted EPS (Cont. Ops) $4.15 $3.66 $4.71 $7.13 $9.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $235.5M $230.7M $258.3M $299.4M $468.3M
EBIT $140.8M $124.1M $146.9M $190M $360.9M
 
Revenue (Reported) $572.6M $534.6M $635.7M $831.8M $910.9M
Operating Income (Reported) $140.8M $124.3M $147.3M $189.7M $222.5M
Operating Income (Adjusted) $140.8M $124.1M $146.9M $190M $360.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $534.6M $635.7M $831.8M $910.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $287.3M $345.5M $438.2M $475.5M --
Gross Profit $247.3M $290.2M $393.6M $435.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $123.1M $142.9M $207.5M $222.2M --
Other Inc / (Exp) -$210K -$378K $310K $138.3M --
Operating Expenses $123.1M $142.9M $203.9M $212.9M --
Operating Income $124.3M $147.3M $189.7M $222.5M --
 
Net Interest Expenses $8.2M $12.2M $40.6M $47.2M --
EBT. Incl. Unusual Items $115.8M $134.7M $149.5M $313.7M --
Earnings of Discontinued Ops. -- $11.8M $62.8M -- --
Income Tax Expense $30.7M $31.4M $37.6M $81.9M --
Net Income to Company $89.7M $115.1M $174.6M $231.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $89.7M $115.1M $174.6M $231.7M --
 
Basic EPS (Cont. Ops) $3.70 $4.72 $7.14 $9.44 --
Diluted EPS (Cont. Ops) $3.66 $4.71 $7.13 $9.43 --
Weighted Average Basic Share $96.9M $97.4M $97.9M $98.2M --
Weighted Average Diluted Share $98.1M $98.1M $98.1M $98.3M --
 
EBITDA $230.7M $258.3M $299.4M $468.3M --
EBIT $124.1M $146.9M $190M $360.9M --
 
Revenue (Reported) $534.6M $635.7M $831.8M $910.9M --
Operating Income (Reported) $124.3M $147.3M $189.7M $222.5M --
Operating Income (Adjusted) $124.1M $146.9M $190M $360.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2M $1.5M $957K $877K $807K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $123.3M $159.5M $169.9M $227.4M $219.3M
Inventory -- -- -- $15.4M $14.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $124.6M $161M $367.1M $243.7M $234.5M
 
Property Plant And Equipment $1.1B $1.2B $1.1B $1.5B $1.6B
Long-Term Investments -- -- -- -- --
Goodwill $28.2M $132.4M $106.4M $323.2M $323.2M
Other Intangibles $7.1M $47M $35.4M $64.6M $54.3M
Other Long-Term Assets $41.5M $54.9M $69.8M $87.4M $80.5M
Total Assets $1.3B $1.6B $1.7B $2.2B $2.3B
 
Accounts Payable -- -- -- $58.8M $60.1M
Accrued Expenses -- -- -- $108.8M $114M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $53.2M -- --
Total Current Liabilities $154.3M $195M $286.8M $279M $283.9M
 
Long-Term Debt $222.8M $426.5M $413.7M $763M $590.2M
Capital Leases -- -- -- -- --
Total Liabilities $593.1M $863.9M $903.9M $1.3B $1.2B
 
Common Stock $106.3M $108.6M $110.1M $111.1M $116.3M
Other Common Equity Adj -$104K -$54K -$78K -$116K --
Common Equity $682.6M $732M $803.9M $933.8M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $682.6M $732M $803.9M $933.8M $1.1B
 
Total Liabilities and Equity $1.3B $1.6B $1.7B $2.2B $2.3B
Cash and Short Terms $1.2M $1.5M $957K $877K $807K
Total Debt $222.8M $426.5M $413.7M $763M $590.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2M $1.5M $957K $877K $807K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $123.3M $159.5M $169.9M $227.4M $219.3M
Inventory -- -- -- $15.4M $14.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $124.6M $161M $367.1M $243.7M $234.5M
 
Property Plant And Equipment $1.1B $1.2B $1.1B $1.5B $1.6B
Long-Term Investments -- -- -- -- --
Goodwill $28.2M $132.4M $106.4M $323.2M $323.2M
Other Intangibles $7.1M $47M $35.4M $64.6M $54.3M
Other Long-Term Assets $41.5M $54.9M $69.8M $87.4M $80.5M
Total Assets $1.3B $1.6B $1.7B $2.2B $2.3B
 
Accounts Payable -- -- -- $58.8M $60.1M
Accrued Expenses -- -- -- $108.8M $114M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $53.2M -- --
Total Current Liabilities $154.3M $195M $286.8M $279M $283.9M
 
Long-Term Debt $222.8M $426.5M $413.7M $763M $590.2M
Capital Leases -- -- -- -- --
Total Liabilities $593.1M $863.9M $903.9M $1.3B $1.2B
 
Common Stock $106.3M $108.6M $110.1M $111.1M $116.3M
Other Common Equity Adj -$104K -$54K -$78K -$116K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $682.6M $732M $803.9M $933.8M $1.1B
 
Total Liabilities and Equity $1.3B $1.6B $1.7B $2.2B $2.3B
Cash and Short Terms $1.2M $1.5M $957K $877K $807K
Total Debt $222.8M $426.5M $413.7M $763M $590.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $102M $89.7M $115.1M $174.6M $231.7M
Depreciation & Amoritzation $94.6M $106.7M $111.3M $109.4M $107.5M
Stock-Based Compensation $5.5M $7.7M $8M $8.3M $9.5M
Change in Accounts Receivable $3.4M -$24.4M -$31.4M -$37.8M $6.1M
Change in Inventories -- -- -$6.1M -$779K $1.1M
Cash From Operations $180.5M $195.7M $194.4M $95.3M $374.4M
 
Capital Expenditures $100.1M $116.8M $205.3M $273.7M $231.5M
Cash Acquisitions -- -$289.7M -- -$462.1M --
Cash From Investing -$53M -$351.7M -$131.4M -$391.9M -$150.8M
 
Dividends Paid (Ex Special Dividend) -$39.8M -$42.2M -$44.3M -$45.6M -$46.8M
Special Dividend Paid
Long-Term Debt Issued -- $100M $47.3M $349.2M --
Long-Term Debt Repaid -- -$40M -$60M -- -$172.6M
Repurchase of Common Stock -$13.6M -- -- -- --
Other Financing Activities -$4.4M -$5.3M -$6.5M -$7.2M -$4.4M
Cash From Financing -$128.5M $156.2M -$63.5M $296.4M -$223.7M
 
Beginning Cash (CF) $2.3M $1.2M $1.5M $957K $877K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$948K $249K -$528K -$89K -$70K
Ending Cash (CF) $1.2M $1.5M $957K $877K $807K
 
Levered Free Cash Flow $80.5M $78.9M -$10.9M -$178.3M $142.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $31.2M $28.4M $39.6M $32M $38.9M
Depreciation & Amoritzation $23.4M $27.6M $28.1M $27.5M $26.6M
Stock-Based Compensation $655K $2.4M $2.9M $3M $2.6M
Change in Accounts Receivable $6M $9.1M -$594K -$10M $4.7M
Change in Inventories -- -- -- $1.2M $8M
Cash From Operations $49M $59.5M $61.1M -$23.6M $36.8M
 
Capital Expenditures $24.8M $25.5M $64.3M $85.9M $28.1M
Cash Acquisitions -- -$4.1M -- -$293K --
Cash From Investing -$11.5M -$16.3M -$44.6M -$60.3M -$9.9M
 
Dividends Paid (Ex Special Dividend) -$10.1M -$10.5M -$11.1M -$11.4M -$11.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $47.3M $274.2M --
Long-Term Debt Repaid -- -- -- -- -$172.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$446K -$498K -$286K -$1.1M -$289K
Cash From Financing -$37.8M -$44.1M -$17.1M $82.8M -$30.1M
 
Beginning Cash (CF) $1.5M $2.4M $1.6M $1.9M $4.1M
Foreign Exchange Rate Adjustment $68K $9K -$2K -- --
Additions / Reductions -$373K -$898K -$602K -$1.1M -$3.2M
Ending Cash (CF) $1.2M $1.5M $957K $877K $807K
 
Levered Free Cash Flow $24.2M $34M -$3.2M -$109.5M $8.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $102M $89.7M $115.1M $174.6M $231.7M
Depreciation & Amoritzation $94.6M $106.7M $111.3M $109.4M $107.5M
Stock-Based Compensation $5.5M $7.7M $8M $8.3M $9.5M
Change in Accounts Receivable $3.4M -$24.4M -$31.4M -$37.8M $6.1M
Change in Inventories -- -- -- -$779K $1.1M
Cash From Operations $180.5M $195.7M $194.4M $95.3M $374.4M
 
Capital Expenditures $100.1M $116.8M $205.3M $273.7M $231.5M
Cash Acquisitions -- -$289.7M -- -$462.1M --
Cash From Investing -$53M -$351.7M -$131.4M -$391.9M -$150.8M
 
Dividends Paid (Ex Special Dividend) -$39.8M -$42.2M -$44.3M -$45.6M -$46.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$40M -- -- --
Repurchase of Common Stock -$13.6M -- -- -- --
Other Financing Activities -$4.4M -$5.3M -$6.5M -$7.2M -$4.4M
Cash From Financing -$128.5M $156.2M -$63.5M $296.4M -$223.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$948K $249K -$528K -$89K -$70K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $80.5M $78.9M -$10.9M -$178.3M $142.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $89.7M $115.1M $174.6M $231.7M --
Depreciation & Amoritzation $106.7M $111.3M $109.4M $107.5M --
Stock-Based Compensation $7.7M $8M $8.3M $9.5M --
Change in Accounts Receivable -$24.4M -$31.4M -$37.8M $6.1M --
Change in Inventories -- -- -$779K $1.1M --
Cash From Operations $195.7M $194.4M $95.3M $374.4M --
 
Capital Expenditures $116.8M $205.3M $273.7M $231.5M --
Cash Acquisitions -$289.7M -- -$462.1M -- --
Cash From Investing -$351.7M -$131.4M -$391.9M -$150.8M --
 
Dividends Paid (Ex Special Dividend) -$42.2M -$44.3M -$45.6M -$46.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $100M $47.3M $349.2M -- --
Long-Term Debt Repaid -$40M -- -- -$172.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.3M -$6.5M -$7.2M -$4.4M --
Cash From Financing $156.2M -$63.5M $296.4M -$223.7M --
 
Beginning Cash (CF) $8.4M $5.5M $5.8M $16.2M --
Foreign Exchange Rate Adjustment $4K -$6K $9K -- --
Additions / Reductions $249K -$528K -$89K -$70K --
Ending Cash (CF) $8.6M $5M $5.7M $16.2M --
 
Levered Free Cash Flow $78.9M -$10.9M -$178.3M $142.9M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock