Financhill
Sell
39

MBGYY Quote, Financials, Valuation and Earnings

Last price:
$14.41
Seasonality move :
-2.03%
Day range:
$14.27 - $14.49
52-week range:
$12.55 - $18.87
Dividend yield:
8.48%
P/E ratio:
5.92x
P/S ratio:
0.37x
P/B ratio:
0.54x
Volume:
152.8K
Avg. volume:
545.7K
1-year change:
-21.56%
Market cap:
$55.5B
Revenue:
$157.6B
EPS (TTM):
$2.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $139.1B $158.4B $158.2B $165B $157.6B
Revenue Growth (YoY) -28.09% 13.91% -0.13% 4.28% -4.48%
 
Cost of Revenues $116B $122.1B $122.3B $127.1B $126.7B
Gross Profit $23.1B $36.3B $35.9B $37.9B $30.9B
Gross Profit Margin 16.58% 22.91% 22.68% 22.97% 19.63%
 
R&D Expenses $5.5B $6.5B $5.9B $6.7B $6B
Selling, General & Admin $13.1B $14.2B $12.7B $14.1B $13.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $16.6B $18.6B $17B $18.9B $17.6B
Operating Income $6.5B $17.7B $18.9B $19B $13.3B
 
Net Interest Expenses $521.9M -- -- -- --
EBT. Incl. Unusual Items $6.8B $18.7B $21.4B $21.7B $15.3B
Earnings of Discontinued Ops. -$25.1M $14.6B -- -- --
Income Tax Expense $2.2B $5.6B $5.8B $6B $4B
Net Income to Company $7.2B $34B $21.4B $21.7B $15.3B
 
Minority Interest in Earnings -$436.3M -$461.4M -$324.8M -$292.3M -$218.6M
Net Income to Common Excl Extra Items $4.1B $27.2B $15.3B $15.4B $11B
 
Basic EPS (Cont. Ops) $0.97 $6.36 $3.57 $3.64 $2.76
Diluted EPS (Cont. Ops) $0.97 $6.36 $3.57 $3.64 $2.76
Weighted Average Basic Share $4.3B $4.3B $4.3B $4.2B $4B
Weighted Average Diluted Share $4.3B $4.3B $4.3B $4.2B $4B
 
EBITDA $17.6B $27.5B $28.7B $29.7B $23.3B
EBIT $7.3B $19.2B $21.9B $22.5B $15.9B
 
Revenue (Reported) $139.1B $158.4B $158.2B $165B $157.6B
Operating Income (Reported) $6.5B $17.7B $18.9B $19B $13.3B
Operating Income (Adjusted) $7.3B $19.2B $21.9B $22.5B $15.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $39.6B $39.1B $40.3B $39B $35B
Revenue Growth (YoY) -3.54% -1.28% 3.01% -3.3% -10.28%
 
Cost of Revenues $30.7B $30.2B $30.1B $31.1B $28.1B
Gross Profit $8.9B $8.9B $10.1B $7.8B $6.9B
Gross Profit Margin 22.46% 22.85% 25.19% 20.07% 19.76%
 
R&D Expenses $1.8B $1.5B $1.8B $1.6B $1.7B
Selling, General & Admin $3.5B $3.2B $3.3B $3.4B $3.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.2B $3.3B $4.7B $4.3B $4.6B
Operating Income $4.7B $5.6B $5.4B $3.6B $2.3B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.6B $5.8B $6B $4.4B $2.5B
Earnings of Discontinued Ops. $1.1B -- -- -- --
Income Tax Expense $1.4B $1.8B $1.7B $1.1B $727.1M
Net Income to Company $6.8B $5.8B $6B $4.4B $2.5B
 
Minority Interest in Earnings -$100M -$107.7M -$70.9M -$55.4M -$55.8M
Net Income to Common Excl Extra Items $5.2B $3.9B $4.2B $3.2B $1.8B
 
Basic EPS (Cont. Ops) $1.21 $0.91 $0.99 $0.78 $0.46
Diluted EPS (Cont. Ops) $1.21 $0.91 $0.99 $0.78 $0.46
Weighted Average Basic Share $4.3B $4.3B $4.3B $4.2B $3.9B
Weighted Average Diluted Share $4.3B $4.3B $4.3B $4.2B $3.9B
 
EBITDA $7.9B $7.7B $8B $6.3B $4.6B
EBIT $5.7B $5.9B $6.2B $4.5B $2.7B
 
Revenue (Reported) $39.6B $39.1B $40.3B $39B $35B
Operating Income (Reported) $4.7B $5.6B $5.4B $3.6B $2.3B
Operating Income (Adjusted) $5.7B $5.9B $6.2B $4.5B $2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $153.6B $157.9B $159B $164B $153.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $125.6B $121.6B $122B $128.4B $123.4B
Gross Profit $28B $36.3B $37B $35.6B $30.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.2B $6.2B $6.2B $6.5B $6.1B
Selling, General & Admin $14.1B $13.9B $12.8B $14.2B $13.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $17.7B $17.7B $18.1B $18.4B $18.1B
Operating Income $10.3B $18.6B $18.9B $17.1B $12B
 
Net Interest Expenses $304.1M $80.7M -- -- --
EBT. Incl. Unusual Items $11.5B $18.9B $21.6B $20.1B $13.5B
Earnings of Discontinued Ops. $1.8B $13.1B -- -- --
Income Tax Expense $3.4B $6B $5.7B $5.4B $3.7B
Net Income to Company $13.5B $33B $21.6B $20.1B $13.5B
 
Minority Interest in Earnings -$456.1M -$469M -$290.4M -$277.1M -$216.7M
Net Income to Common Excl Extra Items $9.5B $25.6B $15.6B $14.4B $9.6B
 
Basic EPS (Cont. Ops) $2.22 $5.99 $3.64 $3.43 $2.43
Diluted EPS (Cont. Ops) $2.22 $5.99 $3.64 $3.43 $2.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $22.5B $27.3B $28.9B $28B $21.6B
EBIT $12.3B $19.4B $22.1B $20.8B $14.1B
 
Revenue (Reported) $153.6B $157.9B $159B $164B $153.5B
Operating Income (Reported) $10.3B $18.6B $18.9B $17.1B $12B
Operating Income (Adjusted) $12.3B $19.4B $22.1B $20.8B $14.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $39.6B $39.1B $40.3B $39B $35B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.7B $30.2B $30.1B $31.1B $28.1B
Gross Profit $8.9B $8.9B $10.1B $7.8B $6.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.8B $1.5B $1.8B $1.6B $1.7B
Selling, General & Admin $3.5B $3.2B $3.3B $3.4B $3.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.2B $3.3B $4.7B $4.3B $4.6B
Operating Income $4.7B $5.6B $5.4B $3.6B $2.3B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.6B $5.8B $6B $4.4B $2.5B
Earnings of Discontinued Ops. $1.1B -- -- -- --
Income Tax Expense $1.4B $1.8B $1.7B $1.1B $727.1M
Net Income to Company $6.8B $5.8B $6B $4.4B $2.5B
 
Minority Interest in Earnings -$100M -$107.7M -$70.9M -$55.4M -$55.8M
Net Income to Common Excl Extra Items $5.2B $3.9B $4.2B $3.2B $1.8B
 
Basic EPS (Cont. Ops) $1.21 $0.91 $0.99 $0.78 $0.46
Diluted EPS (Cont. Ops) $1.21 $0.91 $0.99 $0.78 $0.46
Weighted Average Basic Share $4.3B $4.3B $4.3B $4.2B $3.9B
Weighted Average Diluted Share $4.3B $4.3B $4.3B $4.2B $3.9B
 
EBITDA $7.9B $7.7B $8B $6.3B $4.6B
EBIT $5.7B $5.9B $6.2B $4.5B $2.7B
 
Revenue (Reported) $39.6B $39.1B $40.3B $39B $35B
Operating Income (Reported) $4.7B $5.6B $5.4B $3.6B $2.3B
Operating Income (Adjusted) $5.7B $5.9B $6.2B $4.5B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $28.3B $26.2B $19B $17.6B $15.1B
Short Term Investments $6.6B $7.6B $7.2B $7.1B $7.5B
Accounts Receivable, Net $55.6B $38.3B $41.3B $44.1B $41.5B
Inventory $32.4B $24.1B $27.3B $28.9B $27B
Prepaid Expenses $984M $707.6M $658.5M $886.5M $823.1M
Other Current Assets $974.1M $854.8M $1B $673.2M $781.5M
Total Current Assets $141.8B $116.5B $110.3B $115B $105.9B
 
Property Plant And Equipment $101.8B $81.9B $73.8B $74.9B $74.7B
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $865M $803.2M $823.5M $784.6M
Other Intangibles $18.7B $16.1B $16.2B $18.6B $19.4B
Other Long-Term Assets $623.6M $417.8M $447.2M $459.8M $524.4M
Total Assets $351.4B $294.2B $278.8B $290.7B $275.8B
 
Accounts Payable $15.2B $12.1B $13.1B $14B $11.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $833.9M $561.6M $641.3M $500.7M $504.7M
Other Current Liabilities $232.5M $176.6M $166.2M $1.7B $1.6B
Total Current Liabilities $122.8B $99.3B $94.8B $92.1B $77.9B
 
Long-Term Debt $88.6B $68.6B $53.1B $59B $63.3B
Capital Leases -- -- -- -- --
Total Liabilities $274.9B $211.3B $186B $188.1B $178.3B
 
Common Stock $3.8B $3.5B $3.3B $3.4B $3.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $74.6B $81.5B $91.6B $101.4B $96.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9B $1.4B $1.2B $1.2B $1B
Total Equity $76.6B $82.8B $92.8B $102.6B $97.4B
 
Total Liabilities and Equity $351.4B $294.2B $278.8B $290.7B $275.8B
Cash and Short Terms $35B $33.8B $26.1B $24.7B $22.6B
Total Debt $136.5B $103.4B $87.7B $94.8B $94.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $30.4B $20B $19B $18.6B $12.7B
Short Term Investments $10.1B $10.8B $12.4B $11.5B $14.5B
Accounts Receivable, Net $53.3B $39.3B $41.9B $41.4B $40.9B
Inventory $33.7B $26.7B $31B $31.1B $28.6B
Prepaid Expenses $121.9M $70.3M $176.7M $262.4M $383.1M
Other Current Assets $5.9B $4.6B $4.5B $4.5B $3.8B
Total Current Assets $143.4B $113.3B $117.3B $115.1B $108.7B
 
Property Plant And Equipment $97.9B $79.6B $73.2B $73.7B $76.9B
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $851.6M $816.7M $807.8M $811.7M
Other Intangibles $17.9B $15.9B $17B $18.4B $20.4B
Other Long-Term Assets $1.2B $1.9B $2.2B $2.8B $3B
Total Assets $346.2B $288B $287.1B $288.5B $282.8B
 
Accounts Payable $18.1B $14.1B $15.6B $15.4B $14.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $766.7M $539.1M $652.1M $482.7M $570.4M
Other Current Liabilities $4.8B $3.7B $3.8B $3.9B $4.3B
Total Current Liabilities $125.5B $100.6B $97.6B $85.2B $81B
 
Long-Term Debt $83.2B $60.7B $52.5B $62.2B $61.3B
Capital Leases -- -- -- -- --
Total Liabilities $266.5B $200.5B $187.9B $183.9B $179.6B
 
Common Stock $3.6B $3.4B $3.3B $3.3B $3.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9B $1.3B $1.2B $1.1B $1.1B
Total Equity $79.7B $87.5B $99.1B $104.6B $103.2B
 
Total Liabilities and Equity $346.2B $288B $287.1B $288.5B $282.8B
Cash and Short Terms $40.5B $30.8B $31.3B $30.1B $27.2B
Total Debt $129.9B $94.3B $87.5B $91.5B $91.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7.2B $34B $21.4B $21.7B $15.3B
Depreciation & Amoritzation $10.2B $8.3B $6.9B $7.2B $7.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $6.3B $6.3B -$1.6B -$7.3B $184M
Change in Inventories $2.3B -$3B -$4.3B -$2.6B $797.7M
Cash From Operations $25.5B $29B $17.8B $15.7B $19.2B
 
Capital Expenditures $9.8B $8.7B $7.3B $8.9B $9.4B
Cash Acquisitions -$459.1M -$6.2B $2.6B $301M $382.1M
Cash From Investing -$7.3B -$7.4B -$3.6B -$7.9B -$9.5B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1.7B -$5.6B -$6B -$5.9B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$34.3M -- -$50.6M -$2.1B -$5.3B
Other Financing Activities -$10.9B -$20.4B -$14B -$617.1M -$114.7M
Cash From Financing -$12.3B -$22.6B -$20.1B -$9.1B -$11.6B
 
Beginning Cash (CF) $21.6B $27.3B $24.4B $19.1B $17.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.9B -$870.8M -$5.9B -$1.3B -$1.9B
Ending Cash (CF) $26.3B $27.4B $18.6B $17.3B $15.7B
 
Levered Free Cash Flow $15.7B $20.4B $10.5B $6.8B $9.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $6.8B $5.8B $6B $4.4B $2.5B
Depreciation & Amoritzation $2.2B $1.8B $1.8B $1.8B $1.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $984.5M -$18M -$503.7M $924.4M $2B
Change in Inventories -$2.5B -$2.6B -$3.7B -$2B -$990.2M
Cash From Operations $5.9B $3.3B $4B $5B $6.3B
 
Capital Expenditures $2.3B $1.7B $2.1B $1.6B $1.6B
Cash Acquisitions $770M $510.6M $367.3M $151M $25.3M
Cash From Investing -$900.1M -$458.9M -$3.2B -$2B -$4.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $13.8B $6B
Long-Term Debt Repaid -- -- -- -$11.7B -$8.3B
Repurchase of Common Stock -$57.8M -$53.9M -$92.4M -$401.9M -$58.9M
Other Financing Activities -$1.8B -$8.5B -$688.5M $19.6M $58.9M
Cash From Financing -$2B -$8.6B -$857.1M -$1.7B -$4.4B
 
Beginning Cash (CF) $27.8B $26B $19B $17.3B $15.3B
Foreign Exchange Rate Adjustment $520.6M $176.2M -$190.1M $60.8M -$265.2M
Additions / Reductions $3B -$5.7B -$12.9M $1.3B -$2.6B
Ending Cash (CF) $31.3B $20.5B $18.8B $18.7B $12.4B
 
Levered Free Cash Flow $3.6B $1.6B $2B $3.4B $4.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $13.5B $33B $21.6B $20.1B $13.5B
Depreciation & Amoritzation $10.2B $7.9B $6.8B $7.2B $7.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $3.5B $5.3B -$2.1B -$5.9B $1.3B
Change in Inventories $3.1B -$3.1B -$5.5B -$965.1M $1.8B
Cash From Operations $30B $26.5B $18.5B $16.6B $20.5B
 
Capital Expenditures $9.8B $8.1B $7.6B $8.4B $9.4B
Cash Acquisitions $448.9M -$6.5B $2.5B $84.6M $256.3M
Cash From Investing -$6.7B -$6.9B -$6.3B -$6.7B -$12B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1.7B -$5.6B -$6B -$5.9B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$59M $4M -$89.1M -$2.4B -$5B
Other Financing Activities -$9.9B -$27B -$6.3B $90.9M -$75.4M
Cash From Financing -$11.4B -$29.1B -$12.4B -$9.9B -$14.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.9B -$9.6B -$200.9M -$43.5M -$5.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $20.2B $18.4B $10.9B $8.2B $11.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $6.8B $5.8B $6B $4.4B $2.5B
Depreciation & Amoritzation $2.2B $1.8B $1.8B $1.8B $1.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $984.5M -$18M -$503.7M $924.4M $2B
Change in Inventories -$2.5B -$2.6B -$3.7B -$2B -$990.2M
Cash From Operations $5.9B $3.3B $4B $5B $6.3B
 
Capital Expenditures $2.3B $1.7B $2.1B $1.6B $1.6B
Cash Acquisitions $770M $510.6M $367.3M $151M $25.3M
Cash From Investing -$900.1M -$458.9M -$3.2B -$2B -$4.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $13.8B $6B
Long-Term Debt Repaid -- -- -- -$11.7B -$8.3B
Repurchase of Common Stock -$57.8M -$53.9M -$92.4M -$401.9M -$58.9M
Other Financing Activities -$1.8B -$8.5B -$688.5M $19.6M $58.9M
Cash From Financing -$2B -$8.6B -$857.1M -$1.7B -$4.4B
 
Beginning Cash (CF) $27.8B $26B $19B $17.3B $15.3B
Foreign Exchange Rate Adjustment $520.6M $176.2M -$190.1M $60.8M -$265.2M
Additions / Reductions $3B -$5.7B -$12.9M $1.3B -$2.6B
Ending Cash (CF) $31.3B $20.5B $18.8B $18.7B $12.4B
 
Levered Free Cash Flow $3.6B $1.6B $2B $3.4B $4.7B

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock