Financhill
Sell
29

MHO Quote, Financials, Valuation and Earnings

Last price:
$134.08
Seasonality move :
4.21%
Day range:
$133.67 - $138.45
52-week range:
$109.92 - $176.18
Dividend yield:
0%
P/E ratio:
7.18x
P/S ratio:
0.90x
P/B ratio:
1.28x
Volume:
1.2M
Avg. volume:
284.4K
1-year change:
5.13%
Market cap:
$3.6B
Revenue:
$4B
EPS (TTM):
$18.66
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.5B $3B $3.7B $4.1B $4B
Revenue Growth (YoY) 9.36% 21.83% 22.97% 10.29% -2.37%
 
Cost of Revenues $2B $2.4B $2.8B $3.1B $3B
Gross Profit $494.4M $684.8M $908.9M $1B $1B
Gross Profit Margin 19.78% 22.48% 24.26% 25.27% 25.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $302.3M $357.1M $390.6M $406.4M $431.7M
Other Inc / (Exp) -$4.7M -$8M -$7M $6K $33K
Operating Expenses $302.3M $357.1M $390.6M $406.4M $431.7M
Operating Income $192.1M $327.7M $518.3M $637.5M $587.2M
 
Net Interest Expenses $21.4M $9.7M $2.2M $2.3M --
EBT. Incl. Unusual Items $166M $310M $509.1M $635.2M $607.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.4M $70.2M $112.2M $144.5M $141.9M
Net Income to Company $127.6M $239.9M $396.9M $490.7M $465.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $127.6M $239.9M $396.9M $490.7M $465.4M
 
Basic EPS (Cont. Ops) $4.58 $8.38 $13.64 $17.60 $16.76
Diluted EPS (Cont. Ops) $4.48 $8.23 $13.28 $17.24 $16.21
Weighted Average Basic Share $27.8M $28.6M $29.1M $27.9M $27.8M
Weighted Average Diluted Share $28.5M $29.2M $29.9M $28.5M $28.7M
 
EBITDA $200.6M $334.8M $532.6M $652.1M $601.7M
EBIT $187.4M $319.7M $518.3M $637.5M $587.2M
 
Revenue (Reported) $2.5B $3B $3.7B $4.1B $4B
Operating Income (Reported) $192.1M $327.7M $518.3M $637.5M $587.2M
Operating Income (Adjusted) $187.4M $319.7M $518.3M $637.5M $587.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $847.9M $904.3M $1B $1B $1.1B
Revenue Growth (YoY) 29.78% 6.65% 12.01% 3.3% 9.23%
 
Cost of Revenues $653.4M $682.6M $741M $764.6M $833.5M
Gross Profit $194.5M $221.8M $271.9M $281.7M $309.4M
Gross Profit Margin 22.94% 24.52% 26.85% 26.93% 27.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $98.4M $96.5M $104.6M $109.6M $127.4M
Other Inc / (Exp) $252K -$9.1M -- -$1K --
Operating Expenses $98.4M $96.5M $104.6M $109.6M $127.4M
Operating Income $96.1M $125.2M $167.3M $172.1M $182M
 
Net Interest Expenses $1.2M -- $701K -- --
EBT. Incl. Unusual Items $95.1M $116.2M $166.6M $178M $188.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.6M $25.2M $35M $38.9M $43.2M
Net Income to Company $73.5M $91M $131.6M $139M $145.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $73.5M $91M $131.6M $139M $145.4M
 
Basic EPS (Cont. Ops) $2.57 $3.11 $4.76 $4.98 $5.26
Diluted EPS (Cont. Ops) $2.51 $3.03 $4.67 $4.82 $5.10
Weighted Average Basic Share $28.7M $29.3M $27.6M $27.9M $27.6M
Weighted Average Diluted Share $29.3M $30M $28.2M $28.8M $28.5M
 
EBITDA $100.3M $128.9M $171M $175.6M $186M
EBIT $96.3M $125.2M $167.3M $172.1M $182M
 
Revenue (Reported) $847.9M $904.3M $1B $1B $1.1B
Operating Income (Reported) $96.1M $125.2M $167.3M $172.1M $182M
Operating Income (Adjusted) $96.3M $125.2M $167.3M $172.1M $182M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.9B $3.6B $4B $4.3B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.7B $3B $3.2B $3.1B
Gross Profit $615.4M $882.5M $1B $1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $338.2M $392.9M $399.8M $427.3M $474.5M
Other Inc / (Exp) -$4.5M -$17.2M $1.9M $23K -$1K
Operating Expenses $338.2M $392.9M $399.8M $427.3M $474.5M
Operating Income $277.2M $489.6M $613.1M $621.8M $671.9M
 
Net Interest Expenses $13.2M $2.8M $2.7M -- --
EBT. Incl. Unusual Items $259.5M $469.6M $612.4M $633.5M $701M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57.9M $106M $138.7M $143M $165.5M
Net Income to Company $201.6M $363.6M $473.7M $490.5M $535.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $201.6M $363.6M $473.7M $490.5M $535.5M
 
Basic EPS (Cont. Ops) $7.07 $12.49 $16.80 $17.71 $19.23
Diluted EPS (Cont. Ops) $6.93 $12.17 $16.45 $17.23 $18.66
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $287.3M $496M $627.8M $636.3M $687.1M
EBIT $272.7M $481.5M $613.1M $621.8M $671.9M
 
Revenue (Reported) $2.9B $3.6B $4B $4.3B $4.3B
Operating Income (Reported) $277.2M $489.6M $613.1M $621.8M $671.9M
Operating Income (Adjusted) $272.7M $481.5M $613.1M $621.8M $671.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $2.7B $2.9B $3.1B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $2B $2.1B $2.3B $2.4B
Gross Profit $467.6M $665.3M $769.3M $774.5M $902.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $251.3M $287.1M $296.2M $317.2M $360M
Other Inc / (Exp) $307K -$8.9M $17K $34K --
Operating Expenses $251.3M $287.1M $296.2M $317.2M $360M
Operating Income $216.3M $378.2M $473.1M $457.4M $542.1M
 
Net Interest Expenses $8.5M $1.6M $2.1M -- --
EBT. Incl. Unusual Items $208.2M $367.8M $471M $469.3M $563.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48.4M $84.3M $110.8M $109.2M $132.8M
Net Income to Company $159.8M $283.5M $360.3M $360.1M $430.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $159.8M $283.5M $360.3M $360.1M $430.3M
 
Basic EPS (Cont. Ops) $5.59 $9.71 $12.87 $12.96 $15.44
Diluted EPS (Cont. Ops) $5.49 $9.46 $12.62 $12.58 $15.00
Weighted Average Basic Share $85.7M $87.5M $84.1M $83.3M $83.6M
Weighted Average Diluted Share $87.1M $89.9M $85.8M $85.8M $86.1M
 
EBITDA $227.8M $389M $484M $468.2M $553.6M
EBIT $216.6M $378.4M $473.1M $457.4M $542.1M
 
Revenue (Reported) $2.1B $2.7B $2.9B $3.1B $3.3B
Operating Income (Reported) $216.3M $378.2M $473.1M $457.4M $542.1M
Operating Income (Adjusted) $216.6M $378.4M $473.1M $457.4M $542.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $6.1M $260.8M $236.4M $311.5M $732.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $1.7B $1.9B $2.4B $2.8B $2.7B
Prepaid Expenses $28.5M $45.4M $52.9M $55.7M $51.6M
Other Current Assets -- -- -- -- --
Total Current Assets $1.9B $2.4B $3B $3.4B $3.7B
 
Property Plant And Equipment $40.5M $78.9M $88.6M $97.9M $91.3M
Long-Term Investments $37.9M $34.7M $57.1M $51.6M $44M
Goodwill $16.4M $16.4M $16.4M $16.4M $16.4M
Other Intangibles $9.6M $9.2M $8.4M $15.8M $10.7M
Other Long-Term Assets $25.1M $37.7M $41.8M $51.5M $43.7M
Total Assets $2.1B $2.6B $3.2B $3.7B $4B
 
Accounts Payable $125M $185.7M $244.5M $228.6M $204.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $159.5M $258.3M $352.4M $321.7M $289.8M
 
Long-Term Debt $754.8M $871.9M $962M $938.2M $859.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.4B $1.6B $1.6B $1.5B
 
Common Stock $301K $301K $301K $301K $301K
Other Common Equity Adj -- -- -- -- --
Common Equity $1B $1.3B $1.6B $2.1B $2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.3B $1.6B $2.1B $2.5B
 
Total Liabilities and Equity $2.1B $2.6B $3.2B $3.7B $4B
Cash and Short Terms $6.1M $260.8M $236.4M $311.5M $732.8M
Total Debt $754.8M $871.9M $962M $938.2M $859.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $202.5M $221.2M $67.8M $736.3M $719.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $1.8B $2.3B $3B $2.7B $3.1B
Prepaid Expenses $37.4M $48.6M $56.7M $49.6M $63.8M
Other Current Assets -- -- -- -- --
Total Current Assets $2.2B $2.8B $3.3B $3.7B $4.1B
 
Property Plant And Equipment $78.3M $74.8M $90.6M $94.3M $90M
Long-Term Investments $34M $42.5M $51.7M $44.9M $63.1M
Goodwill $16.4M $16.4M $16.4M $16.4M $16.4M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $96.7M $116.6M $151.1M $145.8M $179.7M
Total Assets $2.4B $3B $3.6B $4B $4.5B
 
Accounts Payable $176.6M $227.3M $296.3M $250.9M $256.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $243.2M $342.6M $422.7M $345.6M $344.1M
 
Long-Term Debt $783.3M $908M $881.9M $894M $930.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.5B $1.7B $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 $1.2B $1.5B $1.9B $2.4B $2.8B
 
Total Liabilities and Equity $2.4B $3B $3.6B $4B $4.5B
Cash and Short Terms $202.5M $221.2M $67.8M $736.3M $719.9M
Total Debt $783.3M $908M $881.9M $894M $930.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $127.6M $239.9M $396.9M $490.7M $465.4M
Depreciation & Amoritzation $13.2M $15.1M $14.3M $14.6M $14.5M
Stock-Based Compensation $5.8M $7.1M $8.6M $8.8M $11.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$88.4M -$134.9M -$508.2M -$348.7M $46.7M
Cash From Operations $65.6M $168.3M -$16.8M $184.1M $552.1M
 
Capital Expenditures $4.5M $11.7M $25.3M $9.3M $5.8M
Cash Acquisitions -$30.2M -$28.5M -$51.6M -$20.1M -$23.6M
Cash From Investing -$27.6M -$33.9M -$51.7M -$27.4M -$18.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $696.5M $795.5M $341M $362M --
Long-Term Debt Repaid -$764.3M -$674.6M -$250M -$387M -$79.9M
Repurchase of Common Stock -$5.2M -$1.9M -$51.5M -$55.3M -$65.3M
Other Financing Activities -$203K -$8.7M -$6.6M -$2.6M -$791K
Cash From Financing -$53.5M $120.3M $44.1M -$81.5M -$112.2M
 
Beginning Cash (CF) $21.5M $6.1M $260.8M $236.4M $311.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.4M $254.7M -$24.4M $75.2M $421.3M
Ending Cash (CF) $6.1M $260.8M $236.4M $311.5M $732.8M
 
Levered Free Cash Flow $61.1M $156.7M -$42.1M $174.7M $546.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $73.5M $91M $131.6M $139M $145.4M
Depreciation & Amoritzation $3.9M $3.7M $3.7M $3.5M $4M
Stock-Based Compensation $2.2M $1.8M $2.8M $2.7M $3.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$10.9M -$278.9M -$196.6M -$48.4M -$191.2M
Cash From Operations $114.4M -$208.1M -$92.7M $79.5M -$67.9M
 
Capital Expenditures $6.5M $1.5M $1.2M $2.5M $580K
Cash Acquisitions -$5M -$17.6M -$6.5M -$9.3M -$16.9M
Cash From Investing -$10.6M -$19.2M -$7.6M -$11.3M -$17.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1.2M $301.4M $191.8M -- $69.6M
Long-Term Debt Repaid $1.4M -$205.8M -$197.6M -$45.1M --
Repurchase of Common Stock -- -$15.5M -$15.1M -$25.1M -$50.2M
Other Financing Activities -$114K -$4M -- -- --
Cash From Financing $4.7M $76.7M -$20.7M -$246K -$32.1M
 
Beginning Cash (CF) $94M $371.8M $188.8M $668.3M $837.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $108.5M -$150.6M -$121M $68M -$117.5M
Ending Cash (CF) $202.5M $221.2M $67.8M $736.3M $719.9M
 
Levered Free Cash Flow $107.9M -$209.7M -$93.9M $77.1M -$68.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $201.6M $363.6M $473.7M $490.5M $535.5M
Depreciation & Amoritzation $14.6M $14.5M $14.6M $14.5M $15.1M
Stock-Based Compensation $6.7M $8.4M $9M $9.2M $15.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $5.2M -$484.6M -$629M $293M -$397M
Cash From Operations $261.9M -$63.2M $3.4M $695.5M $130.2M
 
Capital Expenditures $10.4M $5.8M $26.6M $10.1M $7.5M
Cash Acquisitions -$30.7M -$39.2M -$34.3M -$22.5M -$49.8M
Cash From Investing -$33.2M -$34.5M -$38.9M -$22.4M -$49.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $879M -- -- -- --
Long-Term Debt Repaid -$941.5M -$264.8M -$305.5M -- --
Repurchase of Common Stock -$1.9M -$15.5M -$91.4M -$40.3M -$150.9M
Other Financing Activities -$8.7M -- -$493K -- --
Cash From Financing -$59.6M $116.3M -$117.9M -$4.5M -$97M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $169.1M $18.6M -$153.4M $668.5M -$16.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $251.5M -$69M -$23.3M $685.4M $122.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $159.8M $283.5M $360.3M $360.1M $430.3M
Depreciation & Amoritzation $11.1M $10.6M $10.9M $10.8M $11.5M
Stock-Based Compensation $4.9M $6.2M $6.6M $7M $10.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$62.5M -$412.2M -$533M $108.6M -$335.1M
Cash From Operations $197.2M -$34.3M -$14.1M $497.2M $75.3M
 
Capital Expenditures $8.5M $2.6M $3.9M $4.6M $6.4M
Cash Acquisitions -$24.1M -$34.7M -$17.4M -$19.7M -$45.9M
Cash From Investing -$31.3M -$31.9M -$19.1M -$14.1M -$45M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $706.8M $301.5M $238.9M -- $69.6M
Long-Term Debt Repaid -$674.1M -$264.4M -$319.8M -$45.1M --
Repurchase of Common Stock -$1.9M -$15.5M -$55.3M -$40.3M -$125.8M
Other Financing Activities -$8.5M -$6.2M -$120K -$159K --
Cash From Financing $30.5M $26.6M -$135.4M -$58.4M -$43.2M
 
Beginning Cash (CF) $121.3M $925.5M $643.7M $1.5B $2.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $196.4M -$39.7M -$168.6M $424.7M -$12.9M
Ending Cash (CF) $317.7M $885.9M $475.1M $1.9B $2.4B
 
Levered Free Cash Flow $188.8M -$36.9M -$18M $492.6M $69M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock