Financhill
Buy
67

MWA Quote, Financials, Valuation and Earnings

Last price:
$24.82
Seasonality move :
0%
Day range:
$24.69 - $24.86
52-week range:
$21.35 - $28.58
Dividend yield:
1.09%
P/E ratio:
20.38x
P/S ratio:
2.73x
P/B ratio:
3.95x
Volume:
407.2K
Avg. volume:
1.5M
1-year change:
8.48%
Market cap:
$3.9B
Revenue:
$1.4B
EPS (TTM):
$1.22
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.2B $1.3B $1.3B $1.4B
Revenue Growth (YoY) 15.24% 12.28% 2.27% 3.06% 8.75%
 
Cost of Revenues $752.5M $883.1M $896.2M $855.7M $913M
Gross Profit $358.5M $364.3M $379.5M $459M $516.7M
Gross Profit Margin 32.27% 29.21% 29.75% 34.91% 36.14%
 
R&D Expenses $17.1M $24.5M $25.9M $20.5M $19.9M
Selling, General & Admin $218.8M $238.7M $241.9M $245.2M $247.3M
Other Inc / (Exp) -$21.4M -$10.1M -$13.9M -$37.7M --
Operating Expenses $218.8M $238.7M $241.9M $245.2M $247.3M
Operating Income $139.7M $125.6M $137.6M $213.8M $269.4M
 
Net Interest Expenses $23.8M $17.6M $18.4M $21.5M $20M
EBT. Incl. Unusual Items $94.9M $98.6M $109M $163.4M $254.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.5M $22M $23.5M $47.5M $62.5M
Net Income to Company $70.4M $76.6M $85.5M $115.9M $191.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $70.4M $76.6M $85.5M $115.9M $191.7M
 
Basic EPS (Cont. Ops) $0.44 $0.49 $0.55 $0.74 $1.23
Diluted EPS (Cont. Ops) $0.44 $0.48 $0.55 $0.74 $1.22
Weighted Average Basic Share $158.4M $157.4M $156.3M $155.9M $156.4M
Weighted Average Diluted Share $159.2M $158M $156.8M $156.9M $157.5M
 
EBITDA $199.3M $186.1M $200.1M $280M $316.3M
EBIT $139.7M $125.6M $137.6M $213.8M $269.4M
 
Revenue (Reported) $1.1B $1.2B $1.3B $1.3B $1.4B
Operating Income (Reported) $139.7M $125.6M $137.6M $213.8M $269.4M
Operating Income (Adjusted) $139.7M $125.6M $137.6M $213.8M $269.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $295.6M $331.4M $301.4M $348.2M $380.8M
Revenue Growth (YoY) 11.42% 12.11% -9.05% 15.53% 9.36%
 
Cost of Revenues $209.3M $245.8M $213M $237.3M $240.8M
Gross Profit $86.3M $85.6M $88.4M $110.9M $140M
Gross Profit Margin 29.2% 25.83% 29.33% 31.85% 36.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56.6M $63.6M $54.2M $63.1M $66.7M
Other Inc / (Exp) -$1M -$9.4M -$10.2M -$20.4M --
Operating Expenses $56.6M $63.6M $54.2M $63.1M $66.7M
Operating Income $29.7M $22M $34.2M $47.8M $73.3M
 
Net Interest Expenses $4.5M $4.3M $4.9M $6.2M $5.1M
EBT. Incl. Unusual Items $24.3M $8.7M $20.7M $24.4M $68.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.9M $1.6M $3.5M $14.4M $16.1M
Net Income to Company $18.4M $7.1M $17.2M $10M $52.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.4M $7.1M $17.2M $10M $52.6M
 
Basic EPS (Cont. Ops) $0.12 $0.05 $0.11 $0.06 $0.34
Diluted EPS (Cont. Ops) $0.12 $0.05 $0.11 $0.06 $0.33
Weighted Average Basic Share $158.3M $156.3M $156.3M $156M $156.3M
Weighted Average Diluted Share $159.3M $157M $157M $157.5M $157.4M
 
EBITDA $44.7M $37.6M $50.6M $64.8M $86.1M
EBIT $29.7M $22M $34.2M $47.8M $73.3M
 
Revenue (Reported) $295.6M $331.4M $301.4M $348.2M $380.8M
Operating Income (Reported) $29.7M $22M $34.2M $47.8M $73.3M
Operating Income (Adjusted) $29.7M $22M $34.2M $47.8M $73.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.2B $1.3B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $752.5M $883.1M $896.2M $855.7M $913M
Gross Profit $358.5M $364.3M $379.5M $459M $516.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $218.8M $238.7M $241.9M $245.2M $247.3M
Other Inc / (Exp) -$21.4M -$10.1M -$13.9M -$37.7M --
Operating Expenses $218.8M $238.7M $241.9M $245.2M $247.3M
Operating Income $139.7M $125.6M $137.6M $213.8M $269.4M
 
Net Interest Expenses $23.9M $17.6M $18.4M $21.5M $20M
EBT. Incl. Unusual Items $94.9M $98.6M $109M $163.4M $254.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.5M $22M $23.5M $47.5M $62.5M
Net Income to Company $70.4M $76.6M $85.5M $115.9M $191.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $70.4M $76.6M $85.5M $115.9M $191.7M
 
Basic EPS (Cont. Ops) $0.44 $0.49 $0.55 $0.74 $1.23
Diluted EPS (Cont. Ops) $0.44 $0.49 $0.54 $0.74 $1.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $199.3M $186.1M $200.1M $280M $316.3M
EBIT $139.7M $125.6M $137.6M $213.8M $269.4M
 
Revenue (Reported) $1.1B $1.2B $1.3B $1.3B $1.4B
Operating Income (Reported) $139.7M $125.6M $137.6M $213.8M $269.4M
Operating Income (Adjusted) $139.7M $125.6M $137.6M $213.8M $269.4M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $1.2B $1.3B $1.3B $1.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $883.1M $896.2M $855.7M $913M --
Gross Profit $364.3M $379.5M $459M $516.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $238.7M $241.9M $245.2M $247.3M --
Other Inc / (Exp) -$10.1M -$13.9M -$37.7M -$5M --
Operating Expenses $238.7M $241.9M $245.2M $247.3M --
Operating Income $125.6M $137.6M $213.8M $269.4M --
 
Net Interest Expenses $17.6M $18.4M $21.5M $20M --
EBT. Incl. Unusual Items $98.6M $109M $163.4M $254.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22M $23.5M $47.5M $62.5M --
Net Income to Company $76.6M $85.5M $115.9M $191.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $76.6M $85.5M $115.9M $191.7M --
 
Basic EPS (Cont. Ops) $0.49 $0.55 $0.74 $1.23 --
Diluted EPS (Cont. Ops) $0.49 $0.54 $0.74 $1.22 --
Weighted Average Basic Share $628.2M $625.4M $623.7M $625.7M --
Weighted Average Diluted Share $631M $628.1M $627.6M $629.8M --
 
EBITDA $186.1M $200.1M $280M $316.3M --
EBIT $125.6M $137.6M $213.8M $269.4M --
 
Revenue (Reported) $1.2B $1.3B $1.3B $1.4B --
Operating Income (Reported) $125.6M $137.6M $213.8M $269.4M --
Operating Income (Adjusted) $125.6M $137.6M $213.8M $269.4M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $227.5M $146.5M $160.3M $309.9M $431.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $212.2M $228M $217.1M $208.9M $211.9M
Inventory $184.7M $278.7M $297.9M $301.7M $328.7M
Prepaid Expenses $12.8M $14.6M $17.8M $17.2M $20.8M
Other Current Assets $1.9M $4.7M $1M $4.5M --
Total Current Assets $653.7M $680M $706.8M $858.4M $1B
 
Property Plant And Equipment $310.5M $327.6M $335.3M $345.7M $363M
Long-Term Investments $1.8M $1.7M $4.2M $5.9M --
Goodwill $115.1M $98.6M $93.7M $80.7M --
Other Intangibles $392.5M $361.2M $334M $309.7M --
Other Long-Term Assets $23.6M $23.8M $23.7M $20.7M --
Total Assets $1.5B $1.5B $1.5B $1.6B $1.9B
 
Accounts Payable $92M $122.8M $102.9M $109.9M $134.4M
Accrued Expenses $12.9M $16M $20.6M $25.9M --
Current Portion Of Long-Term Debt $1M $800K $700K $800K --
Current Portion Of Capital Lease Obligations $4M $4.4M $4.9M $5.5M --
Other Current Liabilities $20.5M $11.6M $17.6M $19.9M --
Total Current Liabilities $220.1M $241M $218.8M $258M $290.3M
 
Long-Term Debt $470.5M $468.5M $466.5M $471.2M $456.8M
Capital Leases -- -- -- -- --
Total Liabilities $823.1M $828.8M $793.5M $825.8M $930.5M
 
Common Stock $1.6M $1.6M $1.6M $1.6M $1.6M
Other Common Equity Adj -$5M -$44.6M -$48.7M -$30.8M --
Common Equity $694.9M $669.3M $711.5M $810.1M $981.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $694.9M $669.3M $711.5M $810.1M $981.7M
 
Total Liabilities and Equity $1.5B $1.5B $1.5B $1.6B $1.9B
Cash and Short Terms $227.5M $146.5M $160.3M $309.9M $431.5M
Total Debt $471.5M $469.3M $467.2M $472M $458M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $227.5M $146.5M $160.3M $309.9M $431.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $212.2M $228M $217.1M $208.9M $211.9M
Inventory $184.7M $278.7M $297.9M $301.7M $328.7M
Prepaid Expenses $12.8M $14.6M $17.8M $17.2M $20.8M
Other Current Assets $1.9M $4.7M $1M $4.5M --
Total Current Assets $653.7M $680M $706.8M $858.4M $1B
 
Property Plant And Equipment $310.5M $327.6M $335.3M $345.7M $363M
Long-Term Investments $1.8M $1.7M $4.2M $5.9M --
Goodwill $115.1M $98.6M $93.7M $80.7M --
Other Intangibles $392.5M $361.2M $334M $309.7M --
Other Long-Term Assets $23.6M $23.8M $23.7M $20.7M --
Total Assets $1.5B $1.5B $1.5B $1.6B $1.9B
 
Accounts Payable $92M $122.8M $102.9M $109.9M $134.4M
Accrued Expenses $12.9M $16M $20.6M $25.9M --
Current Portion Of Long-Term Debt $1M $800K $700K $800K --
Current Portion Of Capital Lease Obligations $4M $4.4M $4.9M $5.5M --
Other Current Liabilities $20.5M $11.6M $17.6M $19.9M --
Total Current Liabilities $220.1M $241M $218.8M $258M $290.3M
 
Long-Term Debt $470.5M $468.5M $466.5M $471.2M $456.8M
Capital Leases -- -- -- -- --
Total Liabilities $823.1M $828.8M $793.5M $825.8M $930.5M
 
Common Stock $1.6M $1.6M $1.6M $1.6M $1.6M
Other Common Equity Adj -$5M -$44.6M -$48.7M -$30.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $694.9M $669.3M $711.5M $810.1M $981.7M
 
Total Liabilities and Equity $1.5B $1.5B $1.5B $1.6B $1.9B
Cash and Short Terms $227.5M $146.5M $160.3M $309.9M $431.5M
Total Debt $471.5M $469.3M $467.2M $472M $458M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $70.4M $76.6M $85.5M $115.9M $191.7M
Depreciation & Amoritzation $59.6M $60.5M $62.5M $66.2M $46.9M
Stock-Based Compensation $8.1M $8.7M $8.5M $9M $10.7M
Change in Accounts Receivable -$29.9M -$17.8M $10.9M $8.4M -$2.4M
Change in Inventories -$23.5M -$98.3M -$19.9M -$8M -$27.3M
Cash From Operations $150.7M $52.3M $109M $237.9M $219.3M
 
Capital Expenditures $62.7M $54.7M $47.6M $47.4M $47.3M
Cash Acquisitions $19.7M $200K -- -- --
Cash From Investing -$81.7M -$54.9M -$42.1M -$47.2M -$47.1M
 
Dividends Paid (Ex Special Dividend) $34.8M $36.5M $38.1M $39.9M $41.9M
Special Dividend Paid
Long-Term Debt Issued $450M -- -- -- --
Long-Term Debt Repaid -$462.8M -$700K -$1.1M -$900K --
Repurchase of Common Stock $10M $35M $10M $10M $15M
Other Financing Activities -$3.1M -$1.8M -$2.3M -$2.9M --
Cash From Financing -$52.8M -$72M -$48.8M -$45.1M -$58.3M
 
Beginning Cash (CF) $227.5M $146.5M $160.3M $309.9M $431.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.6M -$81M $13.8M $149.6M $121.6M
Ending Cash (CF) $248.5M $59.1M $169.8M $463.5M $560.8M
 
Levered Free Cash Flow $88M -$2.4M $61.4M $190.5M $172M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $18.4M $7.1M $17.2M $10M $52.6M
Depreciation & Amoritzation $15M $15.6M $16.4M $17M $12.8M
Stock-Based Compensation $1.8M $2.1M $2.6M $2M $3.4M
Change in Accounts Receivable -$11.8M -$7.2M -$7.3M $4.6M -$6.6M
Change in Inventories -$4.4M -$27M $14.2M -$3.4M -$10.8M
Cash From Operations $33.4M $31.8M $56.5M $89.3M $83.5M
 
Capital Expenditures $16.6M $18M $15.2M $19.4M $14.5M
Cash Acquisitions -- $200K -- -- --
Cash From Investing -$16.3M -$18.4M -$14.8M -$19.3M -$14.4M
 
Dividends Paid (Ex Special Dividend) $8.7M $9.1M $9.5M $10M $10.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$400K -$300K -$200K -$200K --
Repurchase of Common Stock $10M $10M $10M -- --
Other Financing Activities -- $100K -$700K -$300K --
Cash From Financing -$18.2M -$18.9M -$19.6M -$5.3M -$11.1M
 
Beginning Cash (CF) $227.5M $146.5M $160.3M $309.9M $431.5M
Foreign Exchange Rate Adjustment -- -$2.9M -$3M $1.9M $1.5M
Additions / Reductions -$1.1M -$8.4M $19.1M $66.6M $59.5M
Ending Cash (CF) $226.4M $135.2M $176.4M $378.4M $492.5M
 
Levered Free Cash Flow $16.8M $13.8M $41.3M $69.9M $69M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $70.4M $76.6M $85.5M $115.9M $191.7M
Depreciation & Amoritzation $59.6M $60.5M $62.5M $66.2M $46.9M
Stock-Based Compensation $8.1M $8.7M $8.5M $9M $10.7M
Change in Accounts Receivable -$29.9M -$17.8M $10.9M $8.4M -$2.4M
Change in Inventories -$23.5M -$98.3M -$19.9M -$8M -$27.3M
Cash From Operations $150.7M $52.3M $109M $237.9M $219.3M
 
Capital Expenditures $62.7M $54.7M $47.6M $47.4M $47.3M
Cash Acquisitions $19.7M $200K -- -- --
Cash From Investing -$81.7M -$54.9M -$42.1M -$47.2M -$47.1M
 
Dividends Paid (Ex Special Dividend) $34.8M $36.5M $38.1M $39.9M $41.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$462.8M -- -$1.1M -$900K --
Repurchase of Common Stock $10M $35M $10M $10M $15M
Other Financing Activities -$3.1M -$1.8M -$2.3M -$2.9M --
Cash From Financing -$52.8M -$72M -$48.8M -$45.1M -$58.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.6M -$81M $13.8M $149.6M $121.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $88M -$2.4M $61.4M $190.5M $172M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $76.6M $85.5M $115.9M $191.7M --
Depreciation & Amoritzation $60.5M $62.5M $66.2M $46.9M --
Stock-Based Compensation $8.7M $8.5M $9M $10.7M --
Change in Accounts Receivable -$17.8M $10.9M $8.4M -$2.4M --
Change in Inventories -$98.3M -$19.9M -$8M -$27.3M --
Cash From Operations $52.3M $109M $237.9M $219.3M --
 
Capital Expenditures $54.7M $47.6M $47.4M $47.3M --
Cash Acquisitions $200K -- -- -- --
Cash From Investing -$54.9M -$42.1M -$47.2M -$47.1M --
 
Dividends Paid (Ex Special Dividend) $36.5M $38.1M $39.9M $41.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$700K -$1.1M -$900K -$800K --
Repurchase of Common Stock $35M $10M $10M $15M --
Other Financing Activities -$1.8M -$2.3M -$2.9M -$4.3M --
Cash From Financing -$72M -$48.8M -$45.1M -$58.3M --
 
Beginning Cash (CF) $672.8M $516.3M $949.1M $1.5B --
Foreign Exchange Rate Adjustment -$6.4M -$4.3M $4M $7.7M --
Additions / Reductions -$81M $13.8M $149.6M $121.6M --
Ending Cash (CF) $585.4M $525.8M $1.1B $1.6B --
 
Levered Free Cash Flow -$2.4M $61.4M $190.5M $172M --

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