Financhill
Buy
65

MNRO Quote, Financials, Valuation and Earnings

Last price:
$20.77
Seasonality move :
5.42%
Day range:
$20.29 - $20.80
52-week range:
$12.20 - $25.46
Dividend yield:
5.39%
P/E ratio:
26.17x
P/S ratio:
0.53x
P/B ratio:
1.04x
Volume:
227.6K
Avg. volume:
844.2K
1-year change:
-17.55%
Market cap:
$623.5M
Revenue:
$1.2B
EPS (TTM):
-$0.70
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.1B $1.4B $1.3B $1.3B $1.2B
Revenue Growth (YoY) -10.41% 20.75% -2.5% -3.67% -6.38%
 
Cost of Revenues $730.5M $877.5M $869.2M $824.7M $777.7M
Gross Profit $395.2M $481.8M $456.2M $452.1M $417.6M
Gross Profit Margin 35.11% 35.45% 34.42% 35.41% 34.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $323M $380.5M $376.4M $380.7M $405.1M
Other Inc / (Exp) $188K $618K $593K $460K $446K
Operating Expenses $319.5M $374.5M $371.2M $374.1M $377.3M
Operating Income $75.7M $107.3M $85M $78M $40.3M
 
Net Interest Expenses $28.2M $24.6M $23.2M $20M $18.9M
EBT. Incl. Unusual Items $44.2M $77.3M $57.2M $51.9M -$5.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.9M $15.7M $18.1M $14.3M -$731K
Net Income to Company $34.3M $61.6M $39M $37.6M -$5.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.3M $61.6M $39M $37.6M -$5.2M
 
Basic EPS (Cont. Ops) $1.02 $1.82 $1.20 $1.18 -$0.22
Diluted EPS (Cont. Ops) $1.00 $1.80 $1.18 $1.14 -$0.22
Weighted Average Basic Share $33.3M $33.5M $32.1M $30.9M $29.9M
Weighted Average Diluted Share $33.9M $34M $32.7M $31.9M $29.9M
 
EBITDA $153M $188.5M $162M $150.2M $109.7M
EBIT $75.7M $107.3M $85M $78M $40.3M
 
Revenue (Reported) $1.1B $1.4B $1.3B $1.3B $1.2B
Operating Income (Reported) $75.7M $107.3M $85M $78M $40.3M
Operating Income (Adjusted) $75.7M $107.3M $85M $78M $40.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $347.7M $329.8M $322.1M $301.4M $288.9M
Revenue Growth (YoY) 20.48% -5.14% -2.34% -6.43% -4.14%
 
Cost of Revenues $217M $213.1M $207.1M $195M $185.8M
Gross Profit $130.7M $116.7M $115M $106.4M $103.1M
Gross Profit Margin 37.59% 35.39% 35.7% 35.3% 35.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $96.2M $93.3M $92.6M $93.2M $90.4M
Other Inc / (Exp) $50K $98K $34K $110K --
Operating Expenses $96.2M $93.8M $92.6M $93.8M $97.4M
Operating Income $34.5M $22.9M $22.4M $12.6M $5.7M
 
Net Interest Expenses $6.3M $5.7M $4.8M $5.1M $4.4M
EBT. Incl. Unusual Items $28.3M $17.9M $17.6M $8.2M $8.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.3M $4.7M $4.7M $2.5M $2.8M
Net Income to Company $21M $13.1M $12.9M $5.6M $5.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21M $13.1M $12.9M $5.6M $5.7M
 
Basic EPS (Cont. Ops) $0.62 $0.40 $0.40 $0.18 $0.18
Diluted EPS (Cont. Ops) $0.61 $0.40 $0.39 $0.17 $0.17
Weighted Average Basic Share $33.5M $32.2M $31.4M $29.9M $30M
Weighted Average Diluted Share $34M $32.7M $32.3M $31.2M $31.4M
 
EBITDA $54.5M $42.2M $40.6M $30M $21M
EBIT $34.5M $22.9M $22.4M $12.6M $5.7M
 
Revenue (Reported) $347.7M $329.8M $322.1M $301.4M $288.9M
Operating Income (Reported) $34.5M $22.9M $22.4M $12.6M $5.7M
Operating Income (Adjusted) $34.5M $22.9M $22.4M $12.6M $5.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.3B $1.3B $1.2B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $819.8M $885M $848.5M $784M $778.6M
Gross Profit $459.8M $464.1M $446.6M $438.3M $412.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $361M $375.5M $376.9M $380.1M $419.3M
Other Inc / (Exp) $215K $699K $508K $572K --
Operating Expenses $359.9M $375.4M $369.3M $374.8M $379.9M
Operating Income $99.9M $88.8M $77.4M $63.5M $32.2M
 
Net Interest Expenses $26.7M $22.8M $21.8M $20.3M $17.8M
EBT. Incl. Unusual Items $72.3M $66.6M $48.4M $38.5M -$24.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.1M $16M $13.3M $11.1M -$5.5M
Net Income to Company $55.2M $50.5M $35.1M $27.4M -$19.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $55.2M $50.5M $35.1M $27.4M -$19.1M
 
Basic EPS (Cont. Ops) $1.63 $1.51 $1.09 $0.86 -$0.68
Diluted EPS (Cont. Ops) $1.61 $1.48 $1.07 $0.82 -$0.70
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $179.6M $169M $151.6M $134.4M $97.2M
EBIT $99.9M $88.8M $77.4M $63.5M $32.2M
 
Revenue (Reported) $1.3B $1.3B $1.3B $1.2B $1.2B
Operating Income (Reported) $99.9M $88.8M $77.4M $63.5M $32.2M
Operating Income (Adjusted) $99.9M $88.8M $77.4M $63.5M $32.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $689.5M $679.4M $649.1M $594.6M $589.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $432.9M $440.4M $419.7M $379M $379.9M
Gross Profit $256.6M $238.9M $229.4M $215.6M $210M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $194.2M $189.2M $189.7M $189.1M $203.3M
Other Inc / (Exp) $94K $176K $92K $203K $158K
Operating Expenses $193.8M $190.9M $189M $188.3M $190.3M
Operating Income $62.8M $48M $40.4M $27.2M $19.8M
 
Net Interest Expenses $13.2M $11.4M $10M $10.3M $9.1M
EBT. Incl. Unusual Items $49.3M $38.5M $29.8M $16.4M -$2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.6M $12.9M $8.1M $4.9M $122K
Net Income to Company $36.7M $25.6M $21.7M $11.5M -$2.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.7M $25.6M $21.7M $11.5M -$2.4M
 
Basic EPS (Cont. Ops) $1.09 $0.77 $0.68 $0.36 -$0.10
Diluted EPS (Cont. Ops) $1.07 $0.76 $0.66 $0.35 -$0.11
Weighted Average Basic Share $67M $65.7M $62.8M $59.9M $60M
Weighted Average Diluted Share $68M $66.7M $64.2M $62.4M $61.3M
 
EBITDA $103M $87.3M $76.9M $62.5M $50.6M
EBIT $62.8M $48M $40.4M $27.2M $19.8M
 
Revenue (Reported) $689.5M $679.4M $649.1M $594.6M $589.9M
Operating Income (Reported) $62.8M $48M $40.4M $27.2M $19.8M
Operating Income (Adjusted) $62.8M $48M $40.4M $27.2M $19.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $30M $7.9M $4.9M $6.6M $20.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.3M $14.8M $13.3M $11.7M $11.8M
Inventory $162.3M $166.3M $147.4M $154.1M $181.5M
Prepaid Expenses -- $22.5M $22.3M $30.4M $7.9M
Other Current Assets $16M $16M $31.9M $29.9M $19.3M
Total Current Assets $266.5M $245.5M $258.5M $253.3M $277.4M
 
Property Plant And Equipment $805.8M $797.2M $733.3M $663.7M $600.3M
Long-Term Investments -- -- -- -- --
Goodwill $689.5M $776.7M $736.5M $736.4M $736.4M
Other Intangibles $26.1M $26.7M $16.6M $13.3M $10.4M
Other Long-Term Assets $18.3M $20.2M $29.4M $26.1M $17.3M
Total Assets $1.8B $1.9B $1.8B $1.7B $1.6B
 
Accounts Payable $112.4M $132M $261.7M $251.9M $322.6M
Accrued Expenses $70.5M $67.9M $63.7M $76.8M $76.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $68.7M $76.8M $77.5M $77.7M $79.8M
Other Current Liabilities $27.1M $28.2M $30.3M $33.6M $30.7M
Total Current Liabilities $290.6M $322M $449.2M $455.2M $524.3M
 
Long-Term Debt $734.1M $726.6M $591.4M $533.3M $449.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.1B $1.1B $1B $1B
 
Common Stock $398K $399K $400K $400K $401K
Other Common Equity Adj -$4.6M -$4.5M -$4.1M -$3.5M -$3.4M
Common Equity $749.7M $782.9M $694.9M $656.7M $620.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $749.7M $782.9M $694.9M $656.8M $620.8M
 
Total Liabilities and Equity $1.8B $1.9B $1.8B $1.7B $1.6B
Cash and Short Terms $30M $7.9M $4.9M $6.6M $20.8M
Total Debt $771.9M $768.7M $631.4M $571.6M $489.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $6.6M $9.8M $9.1M $20.9M $10.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16M $12.6M $14.3M $13.1M $11.8M
Inventory $165.1M $135M $146.7M $162M $160.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $52.9M $83.4M $77.8M $69.3M --
Total Current Assets $242.8M $240.8M $247.9M $266.8M $242.8M
 
Property Plant And Equipment $803.4M $758M $691M $646.6M $567.7M
Long-Term Investments -- -- -- -- --
Goodwill $757.8M $730.3M $736.4M $736.4M --
Other Intangibles $26.2M $18.2M $14.9M $11.8M --
Other Long-Term Assets $18.1M $38.2M $35.2M $19.6M --
Total Assets $1.9B $1.8B $1.7B $1.7B $1.6B
 
Accounts Payable $121.1M $184.1M $280.4M $298.9M $299M
Accrued Expenses $71.6M $67M $64.7M $79.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $73.6M $76M $78M $78.9M --
Other Current Liabilities $31.6M $33.5M $33.9M $29.7M --
Total Current Liabilities $310.9M $385.2M $472.4M $501.6M $511.2M
 
Long-Term Debt $728.1M $643.8M $508.8M $476.9M $422.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.1B $1B $1B $982.3M
 
Common Stock $399K $400K $400K $401K $401K
Other Common Equity Adj -$4.8M -$4.7M -$3.9M -$3.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $772.9M $721.8M $700.1M $651.9M $601.7M
 
Total Liabilities and Equity $1.9B $1.8B $1.7B $1.7B $1.6B
Cash and Short Terms $6.6M $9.8M $9.1M $20.9M $10.5M
Total Debt $768.4M $684.2M $548.3M $516.1M $461.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $34.3M $61.6M $39M $37.6M -$5.2M
Depreciation & Amoritzation $77.3M $81.2M $77M $72.2M $69.4M
Stock-Based Compensation $2.4M $4.3M $5.7M $4.3M $4.7M
Change in Accounts Receivable -$814K $527K -$2.5M $1.6M -$14K
Change in Inventories $26.6M -$2.4M -$18.2M -$6.4M -$27M
Cash From Operations $184.9M $173.8M $215M $125.2M $131.9M
 
Capital Expenditures $51.7M $27.8M $39M $25.5M $26.4M
Cash Acquisitions $17.2M $83.3M $6.7M -- --
Cash From Investing -$66.3M -$109.8M $26.5M -$2M -$1.2M
 
Dividends Paid (Ex Special Dividend) $29.8M $34.7M $36.4M $35.5M $34.9M
Special Dividend Paid
Long-Term Debt Issued -- $166.3M $156.8M $155.6M --
Long-Term Debt Repaid -$409.8M -$219.2M -$111M -$42M -$80.5M
Repurchase of Common Stock -- -- $96.9M $44M --
Other Financing Activities -$874K -$497K -$1M -- -$1.1M
Cash From Financing -$434.2M -$86M -$244.6M -$121.6M -$116.5M
 
Beginning Cash (CF) $30M $7.9M $4.9M $6.6M $20.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$315.5M -$22M -$3.1M $1.7M $14.2M
Ending Cash (CF) -$285.6M -$14.1M $1.8M $8.2M $35M
 
Levered Free Cash Flow $133.2M $145.9M $176M $99.7M $105.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $21M $13.1M $12.9M $5.6M $5.7M
Depreciation & Amoritzation $20M $19.3M $18.1M $17.5M $15.3M
Stock-Based Compensation $1.1M $1.9M $1.4M $833K $214K
Change in Accounts Receivable -$559K -$753K -$176K -$1.1M $222K
Change in Inventories $2.4M -$6.3M -$5.4M $355K $10.6M
Cash From Operations $39.6M $43.1M $26.6M $62.6M $32.3M
 
Capital Expenditures $4.8M $11.4M $8M $4.9M $5.7M
Cash Acquisitions $211K $70K -- -- --
Cash From Investing -$4.4M -$10.9M -$4M $8.9M -$45K
 
Dividends Paid (Ex Special Dividend) $8.8M $9.1M $8.9M $8.7M $8.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20.1M $58.3M $22.5M $84.8M --
Long-Term Debt Repaid -$57.8M -$48.2M -$42.4M -$144.9M --
Repurchase of Common Stock -- $54M -- -- --
Other Financing Activities -- -- -- -$420K --
Cash From Financing -$45.4M -$53M -$28.8M -$69.2M -$29.6M
 
Beginning Cash (CF) $6.6M $9.8M $9.1M $20.9M $10.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.2M -$20.9M -$6.3M $2.2M $2.7M
Ending Cash (CF) -$3.6M -$11.1M $2.8M $23.1M $13.1M
 
Levered Free Cash Flow $34.8M $31.7M $18.6M $57.6M $26.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $55.2M $50.5M $35.1M $27.4M -$19.1M
Depreciation & Amoritzation $79.7M $80.3M $74.2M $70.9M $65M
Stock-Based Compensation $2.7M $5.5M $4.5M $3.9M $4.4M
Change in Accounts Receivable -$2M -$607K -$1.7M $1.2M $1.3M
Change in Inventories $5M -$6.8M -$11.2M -$15M -$1.3M
Cash From Operations $161.5M $191.7M $193M $115.1M $74.1M
 
Capital Expenditures $38.1M $37.4M $35.1M $23.6M $25.7M
Cash Acquisitions $79M $21.4M $6.4M -- --
Cash From Investing -$113.9M -$675K -$18M $9.3M -$8.3M
 
Dividends Paid (Ex Special Dividend) $31.9M $36.2M $35.7M $35.1M $34.9M
Special Dividend Paid
Long-Term Debt Issued $97.1M $171.4M -$62.9M $55.6M --
Long-Term Debt Repaid -$195.9M -$251.5M -$51.1M -$88M --
Repurchase of Common Stock -- $71.2M $25.7M $44M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$122.5M -$187.9M -$175.7M -$112.6M -$76.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$74.8M $3.2M -$741K $11.8M -$10.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $123.4M $154.4M $157.9M $91.5M $48.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $36.7M $25.6M $21.7M $11.5M -$2.4M
Depreciation & Amoritzation $40.3M $39.4M $36.5M $35.2M $30.9M
Stock-Based Compensation $1.9M $3M $1.9M $1.5M $1.2M
Change in Accounts Receivable -$657K -$1.8M -$1M -$1.4M -$36K
Change in Inventories -$1.7M -$6.1M $894K -$7.7M $18M
Cash From Operations $102.3M $120.3M $98.3M $88.2M $30.4M
 
Capital Expenditures $10M $19.6M $15.7M $13.8M $13.1M
Cash Acquisitions $62.3M $311K -- -- --
Cash From Investing -$71.2M $37.9M -$6.7M $4.6M -$2.4M
 
Dividends Paid (Ex Special Dividend) $17M $18.6M $17.9M $17.4M $17.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $97.1M $102.2M $39.3M $94.8M $10.3M
Long-Term Debt Repaid -$136.5M -$168.8M -$108.9M -$154.8M -$9.8M
Repurchase of Common Stock -- $71.2M -- -- --
Other Financing Activities -- -- -- -$1.1M -$464K
Cash From Financing -$54.4M -$156.4M -$87.5M -$78.5M -$38.3M
 
Beginning Cash (CF) $23.5M $40.4M $24.4M $39.5M $18.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.3M $1.8M $4.2M $14.3M -$10.3M
Ending Cash (CF) $204K $42.3M $28.5M $53.8M $8M
 
Levered Free Cash Flow $92.3M $100.7M $82.6M $74.4M $17.3M

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