Financhill
Sell
33

MHO Quote, Financials, Valuation and Earnings

Last price:
$128.72
Seasonality move :
3.28%
Day range:
$127.10 - $129.94
52-week range:
$100.22 - $158.92
Dividend yield:
0%
P/E ratio:
7.56x
P/S ratio:
0.80x
P/B ratio:
1.07x
Volume:
92.9K
Avg. volume:
214.2K
1-year change:
-5.37%
Market cap:
$3.4B
Revenue:
$4.5B
EPS (TTM):
$17.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3B $3.7B $4.1B $4B $4.5B
Revenue Growth (YoY) 21.88% 22.89% 10.51% -2.64% 11.84%
 
Cost of Revenues $2.4B $2.8B $3.1B $3B $3.3B
Gross Profit $685.4M $907.2M $1.1B $1B $1.2B
Gross Profit Margin 22.5% 24.23% 25.82% 25.16% 26.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $357.1M $390.6M $406.4M $431.7M $492.8M
Other Inc / (Exp) -$8M -$7M $6K $33K --
Operating Expenses $357.1M $390.6M $406.4M $431.7M $492.8M
Operating Income $328.3M $516.6M $661.9M $581.8M $706.3M
 
Net Interest Expenses $9.7M $2.2M $2.3M -- --
EBT. Incl. Unusual Items $310M $509.1M $635.2M $607.3M $733.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70.2M $112.2M $144.5M $141.9M $169.9M
Net Income to Company $239.9M $396.9M $490.7M $465.4M $563.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $239.9M $396.9M $490.7M $465.4M $563.7M
 
Basic EPS (Cont. Ops) $8.38 $13.64 $17.60 $16.76 $20.29
Diluted EPS (Cont. Ops) $8.23 $13.28 $17.24 $16.21 $19.71
Weighted Average Basic Share $28.6M $29.1M $27.9M $27.8M $27.8M
Weighted Average Diluted Share $29.2M $29.9M $28.5M $28.7M $28.6M
 
EBITDA $343.3M $530.9M $676.5M $596.3M $721.7M
EBIT $328.3M $516.6M $661.9M $581.8M $706.3M
 
Revenue (Reported) $3B $3.7B $4.1B $4B $4.5B
Operating Income (Reported) $328.3M $516.6M $661.9M $581.8M $706.3M
Operating Income (Adjusted) $328.3M $516.6M $661.9M $581.8M $706.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $903.5M $1B $1B $1.1B $1.1B
Revenue Growth (YoY) 6.48% 11.3% 3.97% 9.04% -0.91%
 
Cost of Revenues $682.6M $741M $764.6M $833.5M $854.1M
Gross Profit $221M $264.6M $280.9M $306.6M $275.5M
Gross Profit Margin 24.46% 26.31% 26.87% 26.89% 24.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $96.5M $104.6M $109.6M $127.4M $134.8M
Other Inc / (Exp) -$9.1M -- -$1K -- --
Operating Expenses $96.5M $104.6M $109.6M $127.4M $142.4M
Operating Income $124.4M $160M $171.3M $179.1M $133.1M
 
Net Interest Expenses -- $701K -- -- --
EBT. Incl. Unusual Items $116.2M $166.6M $178M $188.7M $139.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.2M $35M $38.9M $43.2M $33.3M
Net Income to Company $91M $131.6M $139M $145.4M $106.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $91M $131.6M $139M $145.4M $106.5M
 
Basic EPS (Cont. Ops) $3.11 $4.76 $4.98 $5.26 $4.01
Diluted EPS (Cont. Ops) $3.03 $4.67 $4.82 $5.10 $3.92
Weighted Average Basic Share $29.3M $27.6M $27.9M $27.6M $26.5M
Weighted Average Diluted Share $30M $28.2M $28.8M $28.5M $27.2M
 
EBITDA $128.1M $163.7M $174.8M $183.1M $137.4M
EBIT $124.4M $160M $171.3M $179.1M $133.1M
 
Revenue (Reported) $903.5M $1B $1B $1.1B $1.1B
Operating Income (Reported) $124.4M $160M $171.3M $179.1M $133.1M
Operating Income (Adjusted) $124.4M $160M $171.3M $179.1M $133.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.6B $4B $4.3B $4.3B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $3B $3.2B $3.1B $3.4B
Gross Profit $880.4M $1B $1.1B $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $392.9M $399.8M $427.3M $474.5M $510.4M
Other Inc / (Exp) -$17.2M $1.9M $23K -$1K --
Operating Expenses $392.9M $399.8M $427.3M $474.5M $518M
Operating Income $487.5M $614.7M $636.7M $669.1M $592.8M
 
Net Interest Expenses $2.9M $2.7M $185K -- --
EBT. Incl. Unusual Items $469.6M $612.4M $633.5M $701M $616.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $106M $138.7M $143M $165.5M $144.2M
Net Income to Company $363.6M $473.7M $490.5M $535.5M $472.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $363.6M $473.7M $490.5M $535.5M $472.4M
 
Basic EPS (Cont. Ops) $12.50 $16.81 $17.71 $19.24 $17.45
Diluted EPS (Cont. Ops) $12.17 $16.44 $17.24 $18.66 $17.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $502M $629.3M $651.3M $684.2M $609.1M
EBIT $487.5M $614.7M $636.7M $669.1M $592.8M
 
Revenue (Reported) $3.6B $4B $4.3B $4.3B $4.5B
Operating Income (Reported) $487.5M $614.7M $636.7M $669.1M $592.8M
Operating Income (Adjusted) $487.5M $614.7M $636.7M $669.1M $592.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.7B $2.9B $3.1B $3.3B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.1B $2.3B $2.4B $2.5B
Gross Profit $662.9M $770.2M $765.9M $896M $807.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $287.1M $296.2M $317.2M $360M $377.6M
Other Inc / (Exp) -$8.9M $17K $34K -- --
Operating Expenses $287.1M $296.2M $317.2M $360M $385.2M
Operating Income $375.8M $473.9M $448.8M $536M $422.5M
 
Net Interest Expenses $1.6M $2.1M -- -- --
EBT. Incl. Unusual Items $367.8M $471M $469.3M $563.1M $446M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $84.3M $110.8M $109.2M $132.8M $107.1M
Net Income to Company $283.5M $360.3M $360.1M $430.3M $339M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $283.5M $360.3M $360.1M $430.3M $339M
 
Basic EPS (Cont. Ops) $9.71 $12.88 $12.96 $15.45 $12.60
Diluted EPS (Cont. Ops) $9.46 $12.61 $12.58 $15.00 $12.32
Weighted Average Basic Share $87.5M $84.1M $83.3M $83.6M $80.7M
Weighted Average Diluted Share $89.9M $85.8M $85.8M $86.1M $82.5M
 
EBITDA $386.4M $484.8M $459.6M $547.5M $434.8M
EBIT $375.8M $473.9M $448.8M $536M $422.5M
 
Revenue (Reported) $2.7B $2.9B $3.1B $3.3B $3.3B
Operating Income (Reported) $375.8M $473.9M $448.8M $536M $422.5M
Operating Income (Adjusted) $375.8M $473.9M $448.8M $536M $422.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $260.8M $236.4M $311.5M $732.8M $821.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $1.9B $2.5B $2.8B $2.8B $3.1B
Prepaid Expenses $45.4M $52.9M $55.7M $51.6M $69.5M
Other Current Assets -- -- -- -- --
Total Current Assets $2.4B $3B $3.4B $3.7B $4.2B
 
Property Plant And Equipment $78.9M $88.6M $97.9M $91.3M $88.4M
Long-Term Investments $58.6M $90.7M $109.4M $114M $129.9M
Goodwill $16.4M $16.4M $16.4M $16.4M $16.4M
Other Intangibles $9.2M $8.4M $15.8M $10.7M $9.9M
Other Long-Term Assets $37.7M $41.8M $51.5M $43.7M $64M
Total Assets $2.7B $3.3B $3.7B $4B $4.6B
 
Accounts Payable $185.7M $244.5M $228.6M $204.7M $198.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $493.9M $621.3M $584.5M $482.5M $565.9M
 
Long-Term Debt $706.9M $767.4M $783.5M $770.6M $763.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.6B $1.7B $1.5B $1.6B
 
Common Stock $301K $301K $301K $301K $301K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.3B $1.6B $2.1B $2.5B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.6B $2.1B $2.5B $2.9B
 
Total Liabilities and Equity $2.7B $3.3B $3.7B $4B $4.6B
Cash and Short Terms $260.8M $236.4M $311.5M $732.8M $821.6M
Total Debt $706.9M $767.4M $783.5M $770.6M $763.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $221.2M $67.8M $736.3M $719.9M $734.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $2.4B $3B $2.7B $3.1B $3.4B
Prepaid Expenses $48.6M $56.7M $49.6M $63.8M --
Other Current Assets -- -- -- -- --
Total Current Assets $2.8B $3.3B $3.7B $4.1B $4.4B
 
Property Plant And Equipment $74.8M $90.6M $94.3M $90M $83M
Long-Term Investments $46.5M $78.4M $52.4M $66.4M $86.9M
Goodwill $16.4M $16.4M $16.4M $16.4M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $116.6M $151.1M $145.8M $179.7M --
Total Assets $3B $3.6B $4B $4.5B $4.8B
 
Accounts Payable $227.3M $296.3M $250.9M $256.7M $258M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $558.3M $616.8M $569.4M $591M $569.7M
 
Long-Term Debt $764.3M $780.8M $774M $766.5M $756.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.7B $1.6B $1.6B $1.6B
 
Common Stock $301K $301K $301K $301K $301K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $1.9B $2.4B $2.8B $3.1B
 
Total Liabilities and Equity $3B $3.6B $4B $4.5B $4.8B
Cash and Short Terms $221.2M $67.8M $736.3M $719.9M $734.2M
Total Debt $764.3M $780.8M $774M $766.5M $756.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $239.9M $396.9M $490.7M $465.4M $563.7M
Depreciation & Amoritzation $15.1M $14.3M $14.6M $14.5M $15.5M
Stock-Based Compensation $7.1M $8.6M $8.8M $11.4M $14.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$134.9M -$508.2M -$348.7M $46.7M -$297.7M
Cash From Operations $168.3M -$16.8M $184.1M $552.1M $179.7M
 
Capital Expenditures $11.7M $25.3M $9.3M $5.8M $8.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$33.9M -$51.7M -$27.4M -$18.6M -$54.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $795.5M $341M $362M -- $120.3M
Long-Term Debt Repaid -$674.6M -$250M -$387M -$79.9M --
Repurchase of Common Stock $1.9M $51.5M $55.3M $65.3M $177M
Other Financing Activities -$8.7M -$6.6M -$2.6M -$791K -$723K
Cash From Financing $120.3M $44.1M -$81.5M -$112.2M -$36.1M
 
Beginning Cash (CF) $260.8M $236.4M $311.5M $732.8M $821.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $254.7M -$24.4M $75.2M $421.3M $88.8M
Ending Cash (CF) $515.5M $211.9M $386.7M $1.2B $910.3M
 
Levered Free Cash Flow $156.7M -$42.1M $174.7M $546.4M $171.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $91M $131.6M $139M $145.4M $106.5M
Depreciation & Amoritzation $3.7M $3.7M $3.5M $4M $4.3M
Stock-Based Compensation $1.8M $2.8M $2.7M $3.5M $4.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$278.9M -$196.6M -$48.4M -$191.2M -$131M
Cash From Operations -$208.1M -$92.7M $79.4M -$67.9M $36.9M
 
Capital Expenditures $1.5M $1.2M $2.5M $580K $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.2M -$7.6M -$11.3M -$17.5M -$15.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $301.4M $191.8M -- $69.6M --
Long-Term Debt Repaid -$205.8M -$197.6M -$45.1M -- --
Repurchase of Common Stock $15.5M $15.1M $25.1M $50.2M $50.2M
Other Financing Activities -$4M -- -- -- --
Cash From Financing $76.7M -$20.7M -$87K -$32.1M -$87.7M
 
Beginning Cash (CF) $221.2M $67.8M $736.3M $719.9M $734.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$150.6M -$121M $68M -$117.5M -$66.2M
Ending Cash (CF) $70.5M -$53.2M $804.2M $602.4M $668M
 
Levered Free Cash Flow -$209.7M -$93.9M $76.9M -$68.5M $35.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $363.6M $473.7M $490.5M $535.5M $472.4M
Depreciation & Amoritzation $14.5M $14.6M $14.5M $15.1M $16.3M
Stock-Based Compensation $8.4M $9M $9.2M $15.2M $16.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$484.6M -$629M $293M -$397M -$277.2M
Cash From Operations -$63.2M $3.4M $695.3M $130.4M $243.9M
 
Capital Expenditures $5.8M $26.6M $10.1M $7.5M $7.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$34.5M -$38.9M -$22.4M -$49.5M -$40.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$264.8M -$305.5M -- -- --
Repurchase of Common Stock $15.5M $91.4M $40.3M $150.9M $201.5M
Other Financing Activities -- -$493K -- -- --
Cash From Financing $116.3M -$117.9M -$4.4M -$97.2M -$189.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.6M -$153.4M $668.5M -$16.3M $14.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$69M -$23.3M $685.2M $122.9M $236.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $283.5M $360.3M $360.1M $430.3M $339M
Depreciation & Amoritzation $10.6M $10.9M $10.8M $11.5M $12.3M
Stock-Based Compensation $6.2M $6.6M $7M $10.9M $12.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$412.2M -$533M $108.6M -$335.1M -$314.5M
Cash From Operations -$34.3M -$14.1M $497.1M $75.3M $139.5M
 
Capital Expenditures $2.6M $3.9M $4.6M $6.4M $5.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.9M -$19.1M -$14.1M -$45M -$30.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $301.5M $238.9M -- $69.6M --
Long-Term Debt Repaid -$264.4M -$319.8M -$45.1M -- --
Repurchase of Common Stock $15.5M $55.3M $40.3M $125.8M $150.4M
Other Financing Activities -$6.2M -$120K -$159K -- --
Cash From Financing $26.6M -$135.4M -$58.2M -$43.2M -$196.2M
 
Beginning Cash (CF) $885.9M $475.1M $1.9B $2.4B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$39.7M -$168.6M $424.7M -$12.9M -$87.4M
Ending Cash (CF) $846.2M $306.5M $2.4B $2.4B $2.2B
 
Levered Free Cash Flow -$36.9M -$18M $492.5M $69M $134.2M

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