Financhill
Buy
71

MGA Quote, Financials, Valuation and Earnings

Last price:
$68.69
Seasonality move :
5.73%
Day range:
$63.01 - $69.94
52-week range:
$30.39 - $69.94
Dividend yield:
2.82%
P/E ratio:
23.36x
P/S ratio:
0.46x
P/B ratio:
1.55x
Volume:
8.6M
Avg. volume:
1.9M
1-year change:
73.25%
Market cap:
$19.4B
Revenue:
$42B
EPS (TTM):
$2.94
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $36.2B $37.9B $42.8B $42.8B $42B
Revenue Growth (YoY) 10.76% 4.59% 13.14% 0.03% -1.94%
 
Cost of Revenues $32.6B $34.6B $38.6B $38.6B $37.7B
Gross Profit $3.6B $3.2B $4.2B $4.3B $4.3B
Gross Profit Margin 9.84% 8.47% 9.87% 9.94% 10.31%
 
R&D Expenses $634M $649M $862M $874M --
Selling, General & Admin $1.7B $1.7B $2.1B $2.1B --
Other Inc / (Exp) $110M -$614M -$276M -$363M --
Operating Expenses $1.7B $1.7B $2.1B $2.1B $2.2B
Operating Income $1.8B $1.5B $2.2B $2.2B $2.1B
 
Net Interest Expenses $122M $126M $242M $309M $209M
EBT. Incl. Unusual Items $1.8B $789M $1.6B $1.5B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $395M $237M $320M $446M $425M
Net Income to Company $1.6B $641M $1.3B $1.1B $883M
 
Minority Interest in Earnings $39M $49M $73M $87M $54M
Net Income to Common Excl Extra Items $1.6B $641M $1.3B $1.1B $883M
 
Basic EPS (Cont. Ops) $5.04 $2.04 $4.24 $3.52 $2.94
Diluted EPS (Cont. Ops) $5.00 $2.03 $4.23 $3.52 $2.93
Weighted Average Basic Share $300.6M $290.4M $286.2M $286.8M $281.7M
Weighted Average Diluted Share $302.8M $291.2M $286.6M $286.9M $282.5M
 
EBITDA $3.6B $3.1B $3.9B $4.1B $3.8B
EBIT $1.8B $1.5B $2.2B $2.2B $2.1B
 
Revenue (Reported) $36.2B $37.9B $42.8B $42.8B $42B
Operating Income (Reported) $1.8B $1.5B $2.2B $2.2B $2.1B
Operating Income (Adjusted) $1.8B $1.5B $2.2B $2.2B $2.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.1B $9.6B $10.5B $10.6B $10.8B
Revenue Growth (YoY) -13.8% 5.03% 9.26% 1.66% 2.07%
 
Cost of Revenues $8.2B $8.8B $9.4B $9.5B $9.5B
Gross Profit $899M $816M $1.1B $1.2B $1.3B
Gross Profit Margin 9.87% 8.53% 10.43% 10.83% 12.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $414M $477M $566M $535M --
Other Inc / (Exp) $113M -$176M -$161M -$183M --
Operating Expenses $414M $477M $566M $535M $586M
Operating Income $485M $339M $524M $616M $738M
 
Net Interest Expenses $22M $17M $53M $52M $42M
EBT. Incl. Unusual Items $553M $129M $310M $381M $114M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $98M $35M $12M $147M $111M
Net Income to Company $474.8M $113.8M $297.3M $215M -$8.5M
 
Minority Interest in Earnings $14M $16M $27M $31M $4M
Net Income to Common Excl Extra Items $478M $111M $298M $234M $3M
 
Basic EPS (Cont. Ops) $1.55 $0.33 $0.95 $0.71 -$0.00
Diluted EPS (Cont. Ops) $1.54 $0.33 $0.95 $0.71 -$0.00
Weighted Average Basic Share $299.7M $285.9M $286.4M $285.9M $281.2M
Weighted Average Diluted Share $301.5M $286.3M $286.6M $285.9M $281.2M
 
EBITDA $927M $730M $927M $1.2B $1.2B
EBIT $485M $339M $524M $616M $738M
 
Revenue (Reported) $9.1B $9.6B $10.5B $10.6B $10.8B
Operating Income (Reported) $485M $339M $524M $616M $738M
Operating Income (Adjusted) $485M $339M $524M $616M $738M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $36.2B $37.8B $42.8B $42.8B $42B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $32.6B $34.6B $38.7B $38.7B $37.7B
Gross Profit $3.6B $3.2B $4.1B $4.2B $4.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.7B $2.1B $2.1B $1.6B
Other Inc / (Exp) $110M -$614M -$276M -$363M --
Operating Expenses $1.7B $1.7B $2.1B $2.1B $2.2B
Operating Income $1.9B $1.6B $2B $2.1B $2.1B
 
Net Interest Expenses $78M $81M $156M $211M $209M
EBT. Incl. Unusual Items $1.8B $789M $1.6B $1.5B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $395M $237M $320M $446M $425M
Net Income to Company $1.6B $642.7M $1.3B $1.1B $884.9M
 
Minority Interest in Earnings $39M $49M $73M $87M $54M
Net Income to Common Excl Extra Items $1.6B $641M $1.3B $1.1B $883M
 
Basic EPS (Cont. Ops) $5.04 $2.03 $4.24 $3.52 $2.94
Diluted EPS (Cont. Ops) $5.00 $2.02 $4.23 $3.52 $2.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.7B $3.2B $3.7B $4B $3.9B
EBIT $1.9B $1.6B $2B $2.1B $2.1B
 
Revenue (Reported) $36.2B $37.8B $42.8B $42.8B $42B
Operating Income (Reported) $1.9B $1.6B $2B $2.1B $2.1B
Operating Income (Adjusted) $1.9B $1.6B $2B $2.1B $2.1B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $37.8B $42.8B $42.8B $42B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $34.6B $38.7B $38.7B $37.7B --
Gross Profit $3.2B $4.1B $4.2B $4.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $2.1B $2.1B $1.6B --
Other Inc / (Exp) -$614M -$276M -$363M -$7M --
Operating Expenses $1.7B $2.1B $2.1B $2.2B --
Operating Income $1.6B $2B $2.1B $2.1B --
 
Net Interest Expenses $81M $156M $211M $209M --
EBT. Incl. Unusual Items $789M $1.6B $1.5B $1.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $237M $320M $446M $425M --
Net Income to Company $642.7M $1.3B $1.1B $884.9M --
 
Minority Interest in Earnings $49M $73M $87M $54M --
Net Income to Common Excl Extra Items $641M $1.3B $1.1B $883M --
 
Basic EPS (Cont. Ops) $2.03 $4.24 $3.52 $2.94 --
Diluted EPS (Cont. Ops) $2.02 $4.23 $3.52 $2.94 --
Weighted Average Basic Share $1.2B $1.1B $1.1B $1.1B --
Weighted Average Diluted Share $1.2B $1.1B $1.1B $1.1B --
 
EBITDA $3.2B $3.7B $4B $3.9B --
EBIT $1.6B $2B $2.1B $2.1B --
 
Revenue (Reported) $37.8B $42.8B $42.8B $42B --
Operating Income (Reported) $1.6B $2B $2.1B $2.1B --
Operating Income (Adjusted) $1.6B $2B $2.1B $2.1B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2.9B $1.2B $1.2B $1.2B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.3B $6.8B $7.9B $7.4B $7.6B
Inventory $4B $4.2B $4.6B $4.2B $4.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $278M $320M $352M $344M --
Total Current Assets $13.5B $12.5B $14B $13.1B $13.7B
 
Property Plant And Equipment $10B $9.8B $11.4B $11.5B $11.4B
Long-Term Investments $1.8B $1.7B $1.6B $1.3B $1.1B
Goodwill $2.1B $2B $2.8B $2.7B --
Other Intangibles $493M $452M $876M $738M --
Other Long-Term Assets $726M $764M $953M $813M --
Total Assets $29.1B $27.8B $32.3B $31B $31.4B
 
Accounts Payable $6.5B $7B $7.8B $7.2B $6.9B
Accrued Expenses $3B $3B $3.5B $3.4B --
Current Portion Of Long-Term Debt $455M $662M $819M $708M --
Current Portion Of Capital Lease Obligations $274M $276M $399M $293M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.4B $11B $13.2B $12.1B $11B
 
Long-Term Debt $4.9B $4.1B $5.5B $5.8B $6.3B
Capital Leases -- -- -- -- --
Total Liabilities $16.9B $16.5B $20B $19.1B $18.6B
 
Common Stock $3.4B $3.3B $3.4B $3.4B $3.4B
Other Common Equity Adj -$900M -$1.1B -$898M -$1.6B --
Common Equity $11.8B $10.9B $11.9B $11.5B $12.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $389M $400M $393M $418M $346M
Total Equity $12.2B $11.3B $12.3B $11.9B $12.8B
 
Total Liabilities and Equity $29.1B $27.8B $32.3B $31B $31.4B
Cash and Short Terms $2.9B $1.2B $1.2B $1.2B $1.6B
Total Debt $5.4B $4.8B $6.3B $6.5B $6.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2.9B $1.2B $1.2B $1.2B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.3B $6.8B $7.9B $7.4B $7.6B
Inventory $4B $4.2B $4.6B $4.2B $4.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $278M $320M $352M $344M --
Total Current Assets $13.5B $12.5B $14B $13.1B $13.7B
 
Property Plant And Equipment $10B $9.8B $11.4B $11.5B $11.4B
Long-Term Investments $1.8B $1.7B $1.6B $1.3B $1.1B
Goodwill $2.1B $2B $2.8B $2.7B --
Other Intangibles $493M $452M $876M $738M --
Other Long-Term Assets $726M $764M $953M $813M --
Total Assets $29.1B $27.8B $32.3B $31B $31.4B
 
Accounts Payable $6.5B $7B $7.8B $7.2B $6.9B
Accrued Expenses $3B $3B $3.5B $3.4B --
Current Portion Of Long-Term Debt $455M $662M $819M $708M --
Current Portion Of Capital Lease Obligations $274M $276M $399M $293M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.4B $11B $13.2B $12.1B $11B
 
Long-Term Debt $4.9B $4.1B $5.5B $5.8B $6.3B
Capital Leases -- -- -- -- --
Total Liabilities $16.9B $16.5B $20B $19.1B $18.6B
 
Common Stock $3.4B $3.3B $3.4B $3.4B $3.4B
Other Common Equity Adj -$900M -$1.1B -$898M -$1.6B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $389M $400M $393M $418M $346M
Total Equity $12.2B $11.3B $12.3B $11.9B $12.8B
 
Total Liabilities and Equity $29.1B $27.8B $32.3B $31B $31.4B
Cash and Short Terms $2.9B $1.2B $1.2B $1.2B $1.6B
Total Debt $5.4B $4.8B $6.3B $6.5B $6.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.6B $641M $1.3B $1.1B $883M
Depreciation & Amoritzation $1.8B $1.6B $1.7B $1.9B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $114M -$913M -$820M $454M --
Change in Inventories -$653M -$448M -$196M $153M --
Cash From Operations $2.9B $2.1B $3.1B $3.6B $3.6B
 
Capital Expenditures $1.4B $1.7B $2.5B $2.2B $1.8B
Cash Acquisitions $54M $3M $1.6B $86M $1M
Cash From Investing -$2.3B -$2B -$4.5B -$2.6B -$1.7B
 
Dividends Paid (Ex Special Dividend) $514M $514M $522M $539M $544M
Special Dividend Paid
Long-Term Debt Issued $55M $65M $2.1B $778M --
Long-Term Debt Repaid -$121M -$456M -$644M -$815M --
Repurchase of Common Stock $530M $795M $13M $207M $142M
Other Financing Activities -$54M -$56M -$74M -$54M --
Cash From Financing -$1.1B -$1.7B $1.3B -$989M -$1.5B
 
Beginning Cash (CF) $2.9B $1.2B $1.2B $1.2B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$426M -$1.7B -$36M $49M $365M
Ending Cash (CF) $2.5B -$518M $1.1B $1.3B $2B
 
Levered Free Cash Flow $1.6B $414M $649M $1.5B $1.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $474.8M $113.8M $297.3M $215M -$8.5M
Depreciation & Amoritzation $438.8M $391.6M $454.5M $516.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$268.7M $389.9M $785.5M $905.9M --
Change in Inventories $154.6M $68.4M $238.9M $265.4M --
Cash From Operations $1.3B $1.2B $1.6B $1.8B $2B
 
Capital Expenditures $545.5M $732.1M $938.6M $670.4M $675.7M
Cash Acquisitions $12.9M $2.9M $32.9M -$1.4M -$40.6M
Cash From Investing -$748M -$892M -$1.1B -$822.9M -$583.8M
 
Dividends Paid (Ex Special Dividend) $126.1M $126.2M $132.6M $123.6M $129.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $21M $20M $16M $11M --
Long-Term Debt Repaid -$16M -$39M -$627M -$18M --
Repurchase of Common Stock $250.5M $15.8M $2M $197.8M $90.5M
Other Financing Activities -$32M -$24M -$15M -$13M --
Cash From Financing -$400.4M -$193.3M -$257.3M -$841.4M -$1.1B
 
Beginning Cash (CF) $2.9B $1.2B $1.2B $1.2B $1.6B
Foreign Exchange Rate Adjustment $5M -$29.8M -$3M $6M $8.1M
Additions / Reductions $199.3M $101M $174M $184.5M $284.5M
Ending Cash (CF) $3.2B $1.3B $1.4B $1.4B $1.9B
 
Levered Free Cash Flow $797.2M $483.9M $628.3M $1.2B $1.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.6B $642.7M $1.3B $1.1B $884.9M
Depreciation & Amoritzation $1.8B $1.6B $1.7B $1.9B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $135.3M -$948M -$826.9M $437.7M --
Change in Inventories -$657.7M -$459.2M -$198.9M $149.1M --
Cash From Operations $2.9B $2.1B $3.1B $3.6B $3.6B
 
Capital Expenditures $1.4B $1.7B $2.5B $2.1B $1.8B
Cash Acquisitions $53.7M $2.9M $1.6B $84.7M $1M
Cash From Investing -$2.3B -$2B -$4.5B -$2.5B -$1.7B
 
Dividends Paid (Ex Special Dividend) $514M $514.3M $521.9M $529.1M $545.1M
Special Dividend Paid
Long-Term Debt Issued -- -- $2.1B $778M --
Long-Term Debt Repaid -$121M -$456M -$644M -$815M --
Repurchase of Common Stock $528.9M $808.6M $13M $202.8M $142.3M
Other Financing Activities -$54M -$56M -$74M -$54M --
Cash From Financing -$1.1B -$1.8B $1.3B -$959.8M -$1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$425.4M -$1.7B -$47.4M $53.2M $365.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $393.9M $645M $1.4B $1.8B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $642.7M $1.3B $1.1B $884.9M --
Depreciation & Amoritzation $1.6B $1.7B $1.9B $1.4B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$948M -$826.9M $437.7M -$672.1M --
Change in Inventories -$459.2M -$198.9M $149.1M $138.1M --
Cash From Operations $2.1B $3.1B $3.6B $3.6B --
 
Capital Expenditures $1.7B $2.5B $2.1B $1.8B --
Cash Acquisitions $2.9M $1.6B $84.7M $1M --
Cash From Investing -$2B -$4.5B -$2.5B -$1.7B --
 
Dividends Paid (Ex Special Dividend) $514.3M $521.9M $529.1M $545.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $65M $2.1B $778M $1B --
Long-Term Debt Repaid -$456M -$644M -$815M -$414M --
Repurchase of Common Stock $808.6M $13M $202.8M $142.3M --
Other Financing Activities -$56M -$74M -$54M -$29M --
Cash From Financing -$1.8B $1.3B -$959.8M -$1.5B --
 
Beginning Cash (CF) $6B $5.9B $4.8B $5.5B --
Foreign Exchange Rate Adjustment -$36.8M -$19.1M -$4M -$1M --
Additions / Reductions -$1.7B -$47.4M $53.2M $365.8M --
Ending Cash (CF) $4.2B $5.9B $4.9B $5.9B --
 
Levered Free Cash Flow $393.9M $645M $1.4B $1.8B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock