Financhill
Buy
54

MKTX Quote, Financials, Valuation and Earnings

Last price:
$182.64
Seasonality move :
4.77%
Day range:
$181.85 - $183.53
52-week range:
$156.17 - $232.84
Dividend yield:
1.67%
P/E ratio:
31.05x
P/S ratio:
8.09x
P/B ratio:
4.92x
Volume:
200.4K
Avg. volume:
707.5K
1-year change:
-20.43%
Market cap:
$6.8B
Revenue:
$817.9M
EPS (TTM):
$5.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $689.1M $701M $718.7M $750.9M $817.9M
Revenue Growth (YoY) 34.77% 1.73% 2.52% 4.48% 8.93%
 
Cost of Revenues $91.1M $112M $132.1M $150.4M $163.9M
Gross Profit $598M $589M $586.6M $600.5M $654.1M
Gross Profit Margin 86.77% 84.02% 81.62% 79.98% 79.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $773K -$2.9M $7.1M -$2.8M -$4.8M
Operating Expenses $223.3M $251.8M $259.8M $281.8M $315.2M
Operating Income $374.7M $337.3M $326.8M $318.7M $338.9M
 
Net Interest Expenses $1.1M $842K $700K $2M $1.6M
EBT. Incl. Unusual Items $374.4M $333.9M $338.3M $332.7M $360.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75M $76M $88.1M $74.6M $86.4M
Net Income to Company $299.4M $257.9M $250.2M $258.1M $274.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $299.4M $257.9M $250.2M $258.1M $274.2M
 
Basic EPS (Cont. Ops) $8.01 $6.88 $6.68 $6.87 $7.29
Diluted EPS (Cont. Ops) $7.85 $6.77 $6.65 $6.85 $7.28
Weighted Average Basic Share $37.4M $37.5M $37.5M $37.5M $37.6M
Weighted Average Diluted Share $38.1M $38.1M $37.6M $37.7M $37.7M
 
EBITDA $417.6M $397.5M $394M $395.1M $419.3M
EBIT $374.7M $337.3M $326.8M $318.7M $338.9M
 
Revenue (Reported) $689.1M $701M $718.7M $750.9M $817.9M
Operating Income (Reported) $374.7M $337.3M $326.8M $318.7M $338.9M
Operating Income (Adjusted) $374.7M $337.3M $326.8M $318.7M $338.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $162.6M $172.1M $173M $207.9M $210.6M
Revenue Growth (YoY) -0.85% 5.85% 0.52% 20.19% 1.27%
 
Cost of Revenues $27.9M $33.7M $36.6M $41.7M $43.6M
Gross Profit $134.7M $138.4M $136.4M $166.3M $167M
Gross Profit Margin 82.84% 80.43% 78.87% 79.96% 79.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $805K $1.3M -$1.6M -$765K --
Operating Expenses $60.7M $62.1M $72.7M $74M $82.4M
Operating Income $74M $76.3M $63.8M $92.2M $84.6M
 
Net Interest Expenses $314K $138K $164K $346K $171K
EBT. Incl. Unusual Items $74.5M $78.9M $71.7M $92.9M $93.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.5M $19.6M $16.8M $21.4M $25.4M
Net Income to Company $58M $59.3M $54.9M $71.5M $68.3M
 
Minority Interest in Earnings -- -- -- -- $97K
Net Income to Common Excl Extra Items $58M $59.3M $54.9M $71.5M $68.3M
 
Basic EPS (Cont. Ops) $1.54 $1.58 $1.47 $1.91 $1.84
Diluted EPS (Cont. Ops) $1.52 $1.58 $1.46 $1.90 $1.84
Weighted Average Basic Share $37.5M $37.5M $37.5M $37.5M $37M
Weighted Average Diluted Share $38.1M $37.6M $37.6M $37.6M $37.1M
 
EBITDA $89.7M $92.8M $82.8M $112.7M $106.2M
EBIT $74M $76.3M $63.8M $92.2M $84.6M
 
Revenue (Reported) $162.6M $172.1M $173M $207.9M $210.6M
Operating Income (Reported) $74M $76.3M $63.8M $92.2M $84.6M
Operating Income (Adjusted) $74M $76.3M $63.8M $92.2M $84.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $706.3M $705.3M $733.9M $811.4M $843.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $106.9M $127.2M $143.4M $163.4M $168.9M
Gross Profit $599.4M $578.1M $590.5M $648M $674.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.9M $7.3M -$6.4M -$840K --
Operating Expenses $243M $257.5M $278M $301.1M $328.9M
Operating Income $356.4M $320.7M $312.5M $346.8M $345.8M
 
Net Interest Expenses $772K $814K $399K $2.9M $841K
EBT. Incl. Unusual Items $352.6M $330.4M $328.3M $359.8M $371.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $74M $87.3M $80.7M $81.1M $152.1M
Net Income to Company $278.6M $243.2M $247.7M $278.7M $219.7M
 
Minority Interest in Earnings -- -- -- -- $128K
Net Income to Common Excl Extra Items $278.6M $243.2M $247.7M $278.7M $219.7M
 
Basic EPS (Cont. Ops) $7.44 $6.49 $6.61 $7.40 $5.89
Diluted EPS (Cont. Ops) $7.31 $6.44 $6.59 $7.39 $5.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $412.5M $387M $385M $428.3M $428.5M
EBIT $356.4M $320.7M $312.5M $346.8M $345.8M
 
Revenue (Reported) $706.3M $705.3M $733.9M $811.4M $843.6M
Operating Income (Reported) $356.4M $320.7M $312.5M $346.8M $345.8M
Operating Income (Adjusted) $356.4M $320.7M $312.5M $346.8M $345.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $534.9M $539.8M $556M $616.8M $641.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $82.4M $97.6M $109M $122.1M $127.1M
Gross Profit $452.5M $442.1M $447M $494.8M $514.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.6M $8.6M -$4.9M -$3M $577K
Operating Expenses $187.9M $194M $212.2M $228.6M $241.7M
Operating Income $264.7M $248.1M $234.8M $266.2M $273M
 
Net Interest Expenses $676K $648K $347K $1.3M $523K
EBT. Incl. Unusual Items $262.3M $258.9M $248.9M $276M $287.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56.6M $67.9M $60.5M $66.9M $132.7M
Net Income to Company $205.7M $191M $188.4M $209M $154.5M
 
Minority Interest in Earnings -- -- -- -- $128K
Net Income to Common Excl Extra Items $205.7M $191M $188.4M $209M $154.5M
 
Basic EPS (Cont. Ops) $5.49 $5.10 $5.03 $5.55 $4.16
Diluted EPS (Cont. Ops) $5.40 $5.07 $5.01 $5.55 $4.15
Weighted Average Basic Share $112.5M $112.4M $112.5M $112.9M $111.6M
Weighted Average Diluted Share $114.3M $113M $112.8M $113.1M $111.9M
 
EBITDA $308.6M $298M $290.1M $326.5M $335.7M
EBIT $264.7M $248.1M $234.8M $266.2M $273M
 
Revenue (Reported) $534.9M $539.8M $556M $616.8M $641.8M
Operating Income (Reported) $264.7M $248.1M $234.8M $266.2M $273M
Operating Income (Adjusted) $264.7M $248.1M $234.8M $266.2M $273M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $510.9M $556.9M $481.7M $507.1M $600.9M
Short Term Investments $18.3M $11.2M $34M $71M $104.8M
Accounts Receivable, Net $79.6M $63.9M $78.5M $89.8M $91.8M
Inventory -- -- -- -- --
Prepaid Expenses -- $68.6M $88.9M $115.2M $107.7M
Other Current Assets -- -- -- -- --
Total Current Assets $898.5M $1.1B $1.1B $1.4B $1.2B
 
Property Plant And Equipment $161.1M $167M $166.4M $165.7M $165.4M
Long-Term Investments $28.1M $36.1M $83.8M $160.4M $190.3M
Goodwill $147.4M $154.8M $154.8M $236.7M $236.7M
Other Intangibles $95.4M $116.4M $98.1M $119.1M $98.1M
Other Long-Term Assets $29M $27.1M $68.3M $84.5M $82.6M
Total Assets $1.3B $1.5B $1.6B $2B $1.8B
 
Accounts Payable $44.4M $71.2M $55.3M $37M $37.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $376.4M $489.1M $526.7M $722.1M $400.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $376.4M $489.1M $526.7M $722.1M $400.6M
 
Common Stock $123K $123K $123K $123K $123K
Other Common Equity Adj -$4.7M -$13.3M -$37.7M -$24.4M -$34.7M
Common Equity $955.1M $1B $1.1B $1.3B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $955.1M $1B $1.1B $1.3B $1.4B
 
Total Liabilities and Equity $1.3B $1.5B $1.6B $2B $1.8B
Cash and Short Terms $510.9M $556.9M $481.7M $507.1M $600.9M
Total Debt -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $482.8M $369.2M $482M $504.2M $531.1M
Short Term Investments $10.8M $33.3M $18.5M $72.4M --
Accounts Receivable, Net $67.8M $87.6M $90.5M $102.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- $96.3M $112.5M $106.8M --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $1.1B $1.2B $1.2B $1.4B
 
Property Plant And Equipment $168.2M $160.2M $164.8M $169.5M $165M
Long-Term Investments $35.8M $33.3M $160M $193.3M $160.2M
Goodwill $154.8M $154.8M $154.8M $236.7M --
Other Intangibles $119.8M $99.9M $84.7M $104.3M --
Other Long-Term Assets $30.9M $70.2M $88.7M $84.6M --
Total Assets $1.6B $1.6B $1.7B $1.8B $2B
 
Accounts Payable $69.3M $47.4M $40M $33.4M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $556.6M $460.4M $546.5M $446.8M $623.7M
 
Long-Term Debt -- $80.6M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $556.6M $541M $546.5M $446.8M $623.7M
 
Common Stock $123K $123K $123K $123K $123K
Other Common Equity Adj -$10.6M -$60.1M -$37.6M -$10.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $11.7M
Total Equity $1.1B $1B $1.2B $1.4B $1.4B
 
Total Liabilities and Equity $1.6B $1.6B $1.7B $1.8B $2B
Cash and Short Terms $482.8M $369.2M $482M $504.2M $531.1M
Total Debt -- $80.6M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $299.4M $257.9M $250.2M $258.1M $274.2M
Depreciation & Amoritzation $42.8M $60.2M $67.2M $76.4M $80.5M
Stock-Based Compensation $25.6M $27.3M $29.9M $29.2M $29.7M
Change in Accounts Receivable -$200.9M -$141.3M -$62.8M -$188.2M $316.4M
Change in Inventories -- -- -- -- --
Cash From Operations $339.2M $290M $336.9M $360.1M $386.5M
 
Capital Expenditures $45.6M $50.6M $51.9M $52.4M $56.6M
Cash Acquisitions $23.3M $17.1M -- $78.5M --
Cash From Investing $68.9M -$75.6M -$135.8M -$180.5M -$87.6M
 
Dividends Paid (Ex Special Dividend) $90.6M $99.8M $105.9M $109.7M $112.7M
Special Dividend Paid
Long-Term Debt Issued $578.4M $70.3M $100M $124M $344.9M
Long-Term Debt Repaid -$578.4M -$70.3M -$100M -$124M -$344.9M
Repurchase of Common Stock $16.1M $63.2M $87.5M -- $75.5M
Other Financing Activities -$42.4M -$33.9M -$49.6M -$38.3M -$16.2M
Cash From Financing -$145.1M -$189.8M -$242.4M -$147.1M -$201.4M
 
Beginning Cash (CF) $510.9M $556.9M $481.7M $496.4M $591.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $268.5M $17.5M -$54.7M $40.1M $89.4M
Ending Cash (CF) $785M $567.3M $413.5M $544.1M $672.9M
 
Levered Free Cash Flow $293.6M $239.4M $285.1M $307.7M $329.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $58M $59.3M $54.9M $71.5M $68.3M
Depreciation & Amoritzation $15.7M $16.5M $19.1M $20.5M $21.6M
Stock-Based Compensation $6.8M $7.4M $7.5M $8M $8.4M
Change in Accounts Receivable -$57.4M $41.2M -$63.9M $112.4M -$65.1M
Change in Inventories -- -- -- -- --
Cash From Operations $62.8M $83.7M $103.1M $104.9M $89.8M
 
Capital Expenditures $12.9M $12.5M $16.1M $12.2M $13M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11M -$12.1M -$40.6M -$51.5M -$11.6M
 
Dividends Paid (Ex Special Dividend) $24.8M $26.3M $26.9M $27.7M $29.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $4M $244.9M --
Long-Term Debt Repaid -$1M -- -- -$244.9M --
Repurchase of Common Stock $4.2M -- -- $15M $45.3M
Other Financing Activities $911K -$2.3M -$216K -$164K --
Cash From Financing -$26.8M -$28.4M -$23.1M -$42.5M -$81.6M
 
Beginning Cash (CF) $482.8M $369.2M $473.1M $493M $521.7M
Foreign Exchange Rate Adjustment -$4.5M -$4.2M -$8.6M $14.8M -$4.4M
Additions / Reductions $20.5M $38.9M $30.7M $25.8M -$7.7M
Ending Cash (CF) $498.9M $403.9M $495.2M $533.5M $509.5M
 
Levered Free Cash Flow $49.8M $71.1M $87M $92.8M $76.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $278.6M $243.2M $247.7M $278.7M $219.7M
Depreciation & Amoritzation $56.2M $66.3M $72.4M $81.5M $82.8M
Stock-Based Compensation $27M $29M $29.8M $30.4M $30.3M
Change in Accounts Receivable -$152.9M -$37.6M $52M $66.5M -$118.4M
Change in Inventories -- -- -- -- --
Cash From Operations $367M $298.3M $401.3M $353.7M $399.7M
 
Capital Expenditures $50.7M $45.2M $57.2M $58.9M $53.7M
Cash Acquisitions $39.8M $34.4M -$34.4M $78.5M $36.5M
Cash From Investing -$96.1M -$81.4M -$156M -$168.5M -$91.5M
 
Dividends Paid (Ex Special Dividend) $97.5M $104.6M $108.2M $112.5M $114.8M
Special Dividend Paid
Long-Term Debt Issued $170.3M $100M $54M $414.9M --
Long-Term Debt Repaid -$170.3M -$100M -$50M -$418.9M --
Repurchase of Common Stock $18.9M $132.5M -- $58.6M $136.9M
Other Financing Activities -$41.2M -$48.9M -$34.6M -$20.2M --
Cash From Financing -$147.4M -$285.6M -$137.7M -$192.7M -$268.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $124M -$99.2M $120.8M $12.6M $42.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $316.3M $253.2M $344.1M $294.8M $346M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $205.7M $191M $188.4M $209M $154.5M
Depreciation & Amoritzation $43.9M $49.9M $55.2M $60.3M $62.6M
Stock-Based Compensation $20.3M $22M $21.9M $23.1M $23.7M
Change in Accounts Receivable -$276.3M -$172.6M -$57.8M $196.8M -$237.9M
Change in Inventories -- -- -- -- --
Cash From Operations $143.9M $152.2M $216.6M $210.2M $223.4M
 
Capital Expenditures $39.2M $33.8M $39.1M $45.5M $42.7M
Cash Acquisitions $17.1M $34.4M -- -- $36.5M
Cash From Investing -$61.9M -$67.7M -$87.9M -$75.9M -$79.8M
 
Dividends Paid (Ex Special Dividend) $75M $79.9M $82.1M $85M $87.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $70.3M $100M $54M $344.9M --
Long-Term Debt Repaid -$70.3M -$100M -$50M -$344.9M --
Repurchase of Common Stock $18.2M $87.5M -- $58.6M $120M
Other Financing Activities -$33.4M -$48.4M -$33.4M -$15.3M -$9.8M
Cash From Financing -$119.6M -$215.5M -$110.8M -$156.5M -$223.9M
 
Beginning Cash (CF) $1.4B $1.1B $1.3B $1.4B $1.6B
Foreign Exchange Rate Adjustment -$4.7M -$28.1M -$1.5M $11.1M $22.7M
Additions / Reductions -$42.3M -$159.1M $16.4M -$11.1M -$57.6M
Ending Cash (CF) $1.3B $937.6M $1.3B $1.4B $1.5B
 
Levered Free Cash Flow $104.6M $118.5M $177.5M $164.7M $180.8M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock