Financhill
Sell
40

MHO Quote, Financials, Valuation and Earnings

Last price:
$146.70
Seasonality move :
5.79%
Day range:
$142.78 - $146.11
52-week range:
$100.22 - $158.92
Dividend yield:
0%
P/E ratio:
9.88x
P/S ratio:
0.90x
P/B ratio:
1.21x
Volume:
167.9K
Avg. volume:
245.1K
1-year change:
21.51%
Market cap:
$3.8B
Revenue:
$4.4B
EPS (TTM):
$14.71
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.7B $4.1B $4B $4.5B $4.4B
Revenue Growth (YoY) 22.89% 10.51% -2.64% 11.84% -1.93%
 
Cost of Revenues $2.8B $3.1B $3B $3.3B $3.4B
Gross Profit $907.2M $1.1B $1B $1.2B $1B
Gross Profit Margin 24.23% 25.82% 25.16% 26.62% 23.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $390.6M $406.4M $431.7M $492.8M $510.6M
Other Inc / (Exp) -$7M $6K $33K -- --
Operating Expenses $390.6M $406.4M $431.7M $492.8M $510.6M
Operating Income $516.6M $661.9M $581.8M $706.3M $506.6M
 
Net Interest Expenses $2.2M $2.3M -- -- --
EBT. Incl. Unusual Items $509.1M $635.2M $607.3M $733.6M $526.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $112.2M $144.5M $141.9M $169.9M $123.6M
Net Income to Company $396.9M $490.7M $465.4M $563.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $396.9M $490.7M $465.4M $563.7M $402.9M
 
Basic EPS (Cont. Ops) $13.64 $17.60 $16.76 $20.29 $15.07
Diluted EPS (Cont. Ops) $13.28 $17.24 $16.21 $19.71 $14.74
Weighted Average Basic Share $29.1M $27.9M $27.8M $27.8M $26.7M
Weighted Average Diluted Share $29.9M $28.5M $28.7M $28.6M $27.3M
 
EBITDA $530.9M $676.5M $596.3M $721.7M $526.6M
EBIT $516.6M $661.9M $581.8M $706.3M $506.6M
 
Revenue (Reported) $3.7B $4.1B $4B $4.5B $4.4B
Operating Income (Reported) $516.6M $661.9M $581.8M $706.3M $506.6M
Operating Income (Adjusted) $516.6M $661.9M $581.8M $706.3M $506.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.1B $1.2B $975.8M $1.2B $1.1B
Revenue Growth (YoY) 16.07% 16.14% -20.16% 24.16% -5.3%
 
Cost of Revenues $808.2M $924.1M $728.2M $908.5M $939.6M
Gross Profit $244.3M $298.1M $247.6M $303.1M $207.7M
Gross Profit Margin 23.21% 24.39% 25.37% 25.02% 18.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $103.5M $110.1M $114.5M $132.8M $133.1M
Other Inc / (Exp) $1.9M -$11K -$1K -- --
Operating Expenses $103.5M $110.1M $114.5M $132.8M $133.1M
Operating Income $140.7M $188M $133.1M $170.2M $74.6M
 
Net Interest Expenses $602K $185K -- -- --
EBT. Incl. Unusual Items $141.4M $164.2M $138M $170.6M $80.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28M $33.8M $32.7M $37.1M $16.6M
Net Income to Company $113.4M $130.4M $105.3M $133.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $113.4M $130.4M $105.3M $133.5M $64M
 
Basic EPS (Cont. Ops) $3.93 $4.75 $3.79 $4.85 $2.44
Diluted EPS (Cont. Ops) $3.83 $4.65 $3.66 $4.71 $2.39
Weighted Average Basic Share $28.8M $27.4M $27.8M $27.5M $26.2M
Weighted Average Diluted Share $29.6M $28M $28.8M $28.3M $26.8M
 
EBITDA $144.5M $191.7M $136.7M $174.2M $79.9M
EBIT $140.7M $188M $133.1M $170.2M $74.6M
 
Revenue (Reported) $1.1B $1.2B $975.8M $1.2B $1.1B
Operating Income (Reported) $140.7M $188M $133.1M $170.2M $74.6M
Operating Income (Adjusted) $140.7M $188M $133.1M $170.2M $74.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.7B $4.1B $4B $4.5B $4.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.1B $3B $3.3B $3.4B
Gross Profit $907.2M $1.1B $1B $1.2B $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $390.6M $406.4M $431.7M $492.8M $510.6M
Other Inc / (Exp) -$7M $6K $33K -- --
Operating Expenses $390.6M $406.4M $431.7M $492.8M $518.2M
Operating Income $516.6M $661.9M $581.8M $706.3M $497.2M
 
Net Interest Expenses $2.2M $2.3M -- -- --
EBT. Incl. Unusual Items $509.1M $635.2M $607.3M $733.6M $526.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $112.2M $144.5M $141.9M $169.9M $123.6M
Net Income to Company $396.9M $490.7M $465.4M $563.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $396.9M $490.7M $465.4M $563.7M $402.9M
 
Basic EPS (Cont. Ops) $13.65 $17.63 $16.75 $20.29 $15.04
Diluted EPS (Cont. Ops) $13.29 $17.27 $16.25 $19.71 $14.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $530.9M $676.5M $596.3M $721.7M $514.7M
EBIT $516.6M $661.9M $581.8M $706.3M $497.2M
 
Revenue (Reported) $3.7B $4.1B $4B $4.5B $4.4B
Operating Income (Reported) $516.6M $661.9M $581.8M $706.3M $497.2M
Operating Income (Adjusted) $516.6M $661.9M $581.8M $706.3M $497.2M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $4.1B $4B $4.5B $4.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $3B $3.3B $3.4B --
Gross Profit $1.1B $1B $1.2B $1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $406.4M $431.7M $492.8M $510.6M --
Other Inc / (Exp) $6K $33K -- -- --
Operating Expenses $406.4M $431.7M $492.8M $518.2M --
Operating Income $661.9M $581.8M $706.3M $497.2M --
 
Net Interest Expenses $2.3M -- -- -- --
EBT. Incl. Unusual Items $635.2M $607.3M $733.6M $526.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $144.5M $141.9M $169.9M $123.6M --
Net Income to Company $490.7M $465.4M $563.7M $339M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $490.7M $465.4M $563.7M $402.9M --
 
Basic EPS (Cont. Ops) $17.63 $16.75 $20.29 $15.04 --
Diluted EPS (Cont. Ops) $17.27 $16.25 $19.71 $14.71 --
Weighted Average Basic Share $111.5M $111.1M $111.1M $106.9M --
Weighted Average Diluted Share $113.9M $114.5M $114.4M $109.3M --
 
EBITDA $676.5M $596.3M $721.7M $514.7M --
EBIT $661.9M $581.8M $706.3M $497.2M --
 
Revenue (Reported) $4.1B $4B $4.5B $4.4B --
Operating Income (Reported) $661.9M $581.8M $706.3M $497.2M --
Operating Income (Adjusted) $661.9M $581.8M $706.3M $497.2M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $236.4M $311.5M $732.8M $821.6M $689.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $2.5B $2.8B $2.8B $3.1B $3.4B
Prepaid Expenses $52.9M $55.7M $51.6M $69.5M --
Other Current Assets -- -- -- -- --
Total Current Assets $3B $3.4B $3.7B $4.2B $4.4B
 
Property Plant And Equipment $88.6M $97.9M $91.3M $88.4M $89.3M
Long-Term Investments $90.7M $109.4M $114M $129.9M $106.3M
Goodwill $16.4M $16.4M $16.4M $16.4M --
Other Intangibles $8.4M $15.8M $10.7M $9.9M --
Other Long-Term Assets $41.8M $51.5M $43.7M $64M --
Total Assets $3.3B $3.7B $4B $4.6B $4.8B
 
Accounts Payable $244.5M $228.6M $204.7M $198.6M $181.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $621.3M $584.5M $482.5M $565.9M $181.2M
 
Long-Term Debt $767.4M $783.5M $770.6M $763.2M $1B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.7B $1.5B $1.6B $1.6B
 
Common Stock $301K $301K $301K $301K --
Other Common Equity Adj -- -- -- -- --
Common Equity $1.6B $2.1B $2.5B $2.9B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $2.1B $2.5B $2.9B $3.2B
 
Total Liabilities and Equity $3.3B $3.7B $4B $4.6B $4.8B
Cash and Short Terms $236.4M $311.5M $732.8M $821.6M $689.2M
Total Debt $767.4M $783.5M $770.6M $763.2M $1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $236.4M $311.5M $732.8M $821.6M $689.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $2.5B $2.8B $2.8B $3.1B $3.4B
Prepaid Expenses $52.9M $55.7M $51.6M $69.5M --
Other Current Assets -- -- -- -- --
Total Current Assets $3B $3.4B $3.7B $4.2B $4.4B
 
Property Plant And Equipment $88.6M $97.9M $91.3M $88.4M $89.3M
Long-Term Investments $90.7M $109.4M $114M $129.9M $106.3M
Goodwill $16.4M $16.4M $16.4M $16.4M --
Other Intangibles $8.4M $15.8M $10.7M $9.9M --
Other Long-Term Assets $41.8M $51.5M $43.7M $64M --
Total Assets $3.3B $3.7B $4B $4.6B $4.8B
 
Accounts Payable $244.5M $228.6M $204.7M $198.6M $181.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $621.3M $584.5M $482.5M $565.9M $181.2M
 
Long-Term Debt $767.4M $783.5M $770.6M $763.2M $1B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.7B $1.5B $1.6B $1.6B
 
Common Stock $301K $301K $301K $301K --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $2.1B $2.5B $2.9B $3.2B
 
Total Liabilities and Equity $3.3B $3.7B $4B $4.6B $4.8B
Cash and Short Terms $236.4M $311.5M $732.8M $821.6M $689.2M
Total Debt $767.4M $783.5M $770.6M $763.2M $1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $396.9M $490.7M $465.4M $563.7M --
Depreciation & Amoritzation $14.3M $14.6M $14.5M $15.5M --
Stock-Based Compensation $8.6M $8.8M $11.4M $14.6M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$508.2M -$348.7M $46.7M -$297.7M --
Cash From Operations -$16.8M $184.1M $552.1M $179.7M $137.3M
 
Capital Expenditures $25.3M $9.3M $5.8M $8.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$51.7M -$27.4M -$18.6M -$54.9M -$59.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $341M $362M -- $120.3M --
Long-Term Debt Repaid -$250M -$387M -$79.9M -- --
Repurchase of Common Stock $51.5M $55.3M $65.3M $177M --
Other Financing Activities -$6.6M -$2.6M -$791K -$723K --
Cash From Financing $44.1M -$81.5M -$112.2M -$36.1M -$210M
 
Beginning Cash (CF) $236.4M $311.5M $732.8M $821.6M $689.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.4M $75.2M $421.3M $88.8M --
Ending Cash (CF) $211.9M $386.7M $1.2B $910.3M --
 
Levered Free Cash Flow -$42.1M $174.7M $546.4M $171.3M $137.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $113.4M $130.4M $105.3M $133.5M --
Depreciation & Amoritzation $3.7M $3.7M $3.7M $4M --
Stock-Based Compensation $2.4M $2.2M $4.4M $3.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$96M $184.4M -$61.9M $37.3M --
Cash From Operations $17.5M $198.2M $55.1M $104.4M -$2.2M
 
Capital Expenditures $22.7M $5.5M $1.2M $2.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.8M -$8.3M -$4.5M -$9.9M -$29M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $39.5M $123.1M -- $50.7M --
Long-Term Debt Repaid $14.4M -$67.2M -$34.8M -- --
Repurchase of Common Stock $36M -- $25.1M $51.1M --
Other Financing Activities -$373K -$2.5M -$632K -- --
Cash From Financing $17.5M $53.8M -$54M $7.1M -$13.7M
 
Beginning Cash (CF) $236.4M $311.5M $732.8M $821.6M $689.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.2M $243.8M -$3.4M $101.7M --
Ending Cash (CF) $251.6M $555.3M $729.4M $923.2M --
 
Levered Free Cash Flow -$5.2M $192.8M $53.9M $102.3M -$2.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $396.9M $490.7M $465.4M $563.7M --
Depreciation & Amoritzation $14.3M $14.6M $14.5M $15.5M --
Stock-Based Compensation $8.6M $8.8M $11.4M $14.6M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$508.2M -$348.7M $46.7M -$297.7M --
Cash From Operations -$16.8M $184.1M $552.1M $179.7M $137.3M
 
Capital Expenditures $25.3M $9.3M $5.8M $8.4M $5.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$51.7M -$27.4M -$18.6M -$54.9M -$59.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$250M -$387M -- -- --
Repurchase of Common Stock $51.5M $55.3M $65.3M $177M --
Other Financing Activities -- -$2.6M -- -- --
Cash From Financing $44.1M -$81.5M -$112.2M -$36.1M -$210M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.4M $75.2M $421.3M $88.8M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$42.1M $174.7M $546.4M $171.3M $137.3M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $490.7M $465.4M $563.7M $339M --
Depreciation & Amoritzation $14.6M $14.5M $15.5M $12.3M --
Stock-Based Compensation $8.8M $11.4M $14.6M $12.6M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$348.7M $46.7M -$297.7M -$314.5M --
Cash From Operations $184.1M $552.1M $179.7M $137.3M --
 
Capital Expenditures $9.3M $5.8M $8.4M $5.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27.4M -$18.6M -$54.9M -$59.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $362M -- $120.3M -- --
Long-Term Debt Repaid -$387M -$79.9M -- -- --
Repurchase of Common Stock $55.3M $65.3M $177M $150.4M --
Other Financing Activities -$2.6M -$791K -- -- --
Cash From Financing -$81.5M -$112.2M -$36.1M -$210M --
 
Beginning Cash (CF) $786.7M $2.7B $3.2B $3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $75.2M $421.3M $88.8M -$87.4M --
Ending Cash (CF) $861.8M $3.1B $3.3B $2.2B --
 
Levered Free Cash Flow $174.7M $546.4M $171.3M $132M --

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
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

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

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock