Financhill
Buy
72

MHGVY Quote, Financials, Valuation and Earnings

Last price:
$23.40
Seasonality move :
3.78%
Day range:
$23.35 - $23.49
52-week range:
$16.14 - $23.49
Dividend yield:
2.69%
P/E ratio:
27.71x
P/S ratio:
1.94x
P/B ratio:
2.87x
Volume:
4.8K
Avg. volume:
12.7K
1-year change:
26.54%
Market cap:
$12.3B
Revenue:
$6B
EPS (TTM):
$0.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.3B $4.9B $5.2B $5.9B $6B
Revenue Growth (YoY) -6.7% 15.73% 4.74% 14.84% 1.66%
 
Cost of Revenues $3.2B $3.8B $3.5B $4.1B $4.3B
Gross Profit $1B $1.1B $1.6B $1.8B $1.7B
Gross Profit Margin 24.63% 22.45% 31.81% 30.82% 29.05%
 
R&D Expenses $41.5M $46.8M $36.8M $38.2M $48.6M
Selling, General & Admin $400.9M $464.6M $592M $703.2M $862.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $497.6M $601M $662M $797.1M $961.9M
Operating Income $550.4M $504.2M $978.4M $1B $787M
 
Net Interest Expenses $71.8M $69.7M $55.3M $122.3M $155.2M
EBT. Incl. Unusual Items $112.5M $586.1M $989.7M $940.9M $651.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $124.7M $226.6M $496.4M $169.7M
Net Income to Company $137.4M $701.4M $1.1B $971.6M $683.3M
 
Minority Interest in Earnings $1.8M $236.4K $3.2M -$5.3M $6.8M
Net Income to Common Excl Extra Items $135.8M $576.7M $825.3M $475.2M $513.6M
 
Basic EPS (Cont. Ops) $0.26 $1.11 $1.59 $0.93 $0.98
Diluted EPS (Cont. Ops) $0.26 $1.11 $1.59 $0.93 $0.98
Weighted Average Basic Share $517.1M $517.1M $517.1M $517.1M $517.1M
Weighted Average Diluted Share $517.1M $517.1M $517.1M $517.1M $517.1M
 
EBITDA $935.8M $945.3M $1.4B $1.5B $1.3B
EBIT $550.4M $504.2M $978.4M $1B $787M
 
Revenue (Reported) $4.3B $4.9B $5.2B $5.9B $6B
Operating Income (Reported) $550.4M $504.2M $978.4M $1B $787M
Operating Income (Adjusted) $550.4M $504.2M $978.4M $1B $787M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.3B $1.5B $1.6B $1.6B
Revenue Growth (YoY) 8.93% 3.54% 16.92% 7.39% 2.59%
 
Cost of Revenues $1.1B $890M $1.1B $1.2B $1.3B
Gross Profit $152.8M $371.3M $395M $356.6M $321.1M
Gross Profit Margin 12.54% 29.44% 26.78% 22.52% 19.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $158M $177.4M $174.9M $211M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $11.7M $173.2M $210.1M $194M $237M
Operating Income $141.1M $198.1M $184.9M $162.6M $84.1M
 
Net Interest Expenses $16.5M $11.2M $32.7M $40.5M $34.8M
EBT. Incl. Unusual Items $18.9M $80.3M $138M $34.8M $146.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.3M $14.2M $31.8M -$13.6M $33.8M
Net Income to Company $30.1M $78.7M $153.1M $45.1M $156.6M
 
Minority Interest in Earnings -$117.9K $201.3K $2.1M $3.7M -$1.3M
Net Income to Common Excl Extra Items $27.3M $76.2M $122.4M $57.5M $127.3M
 
Basic EPS (Cont. Ops) $0.05 $0.15 $0.23 $0.10 $0.25
Diluted EPS (Cont. Ops) $0.05 $0.15 $0.23 $0.10 $0.25
Weighted Average Basic Share $517.1M $517.1M $517.1M $517.1M $517.1M
Weighted Average Diluted Share $517.1M $517.1M $517.1M $517.1M $517.1M
 
EBITDA $251.3M $295.5M $294.3M $287M $215.2M
EBIT $141.1M $198.1M $184.9M $162.6M $84.1M
 
Revenue (Reported) $1.2B $1.3B $1.5B $1.6B $1.6B
Operating Income (Reported) $141.1M $198.1M $184.9M $162.6M $84.1M
Operating Income (Adjusted) $141.1M $198.1M $184.9M $162.6M $84.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.9B $5.1B $5.8B $6B $6.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.3B $3.8B $4.2B $4.4B $4.6B
Gross Profit $585.5M $1.3B $1.6B $1.6B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $315.4M $509.5M $704.9M $811.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $25.6M $420.8M $567.9M $769.1M $934.3M
Operating Income $559.8M $868.3M $1.1B $791.3M $675.7M
 
Net Interest Expenses $71.9M $54.5M $102.6M $155.2M $141.7M
EBT. Incl. Unusual Items $514.5M $982.1M $886.9M $545.4M $548.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $96M $215.3M $495.6M $89.2M $160M
Net Income to Company $611.5M $999.4M $932.1M $556.4M $585.2M
 
Minority Interest in Earnings -$479.3K $2.5M $4M $6.5M -$15.5M
Net Income to Common Excl Extra Items $518.9M $828.8M $444.3M $464.8M $421.4M
 
Basic EPS (Cont. Ops) $1.00 $1.60 $0.85 $0.89 $0.84
Diluted EPS (Cont. Ops) $1.00 $1.60 $0.85 $0.89 $0.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $999.2M $1.3B $1.5B $1.3B $1.2B
EBIT $559.8M $868.3M $1.1B $791.3M $675.7M
 
Revenue (Reported) $4.9B $5.1B $5.8B $6B $6.2B
Operating Income (Reported) $559.8M $868.3M $1.1B $791.3M $675.7M
Operating Income (Adjusted) $559.8M $868.3M $1.1B $791.3M $675.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.7B $3.8B $4.4B $4.5B $4.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2B $2.7B $3B $3.3B $3.5B
Gross Profit $471.5M $1.1B $1.4B $1.2B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $315.4M $509.5M $519.2M $604.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $25.9M $420.3M $560.3M $564.6M $654.3M
Operating Income $445.6M $708.2M $835.2M $594.6M $514.4M
 
Net Interest Expenses $53.4M $38.1M $85.4M $118.4M $104.8M
EBT. Incl. Unusual Items $471.4M $827.4M $710.5M $316.9M $217.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $105.8M $187.3M $453M $44.3M $36.5M
Net Income to Company $564.9M $862.9M $743.1M $327.9M $222.6M
 
Minority Interest in Earnings -$479.4K $1.8M $2.8M $8.2M -$14.1M
Net Income to Common Excl Extra Items $461.7M $682.1M $289.8M $283M $192.7M
 
Basic EPS (Cont. Ops) $0.89 $1.32 $0.56 $0.53 $0.40
Diluted EPS (Cont. Ops) $0.89 $1.32 $0.56 $0.53 $0.40
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.6B $1.6B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.6B $1.6B
 
EBITDA $775.8M $1B $1.2B $955.6M $886.8M
EBIT $445.6M $708.2M $835.2M $594.6M $514.4M
 
Revenue (Reported) $3.7B $3.8B $4.4B $4.5B $4.6B
Operating Income (Reported) $445.6M $708.2M $835.2M $594.6M $514.4M
Operating Income (Adjusted) $445.6M $708.2M $835.2M $594.6M $514.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $131.2M $115.7M $196.9M $338.7M $300.6M
Short Term Investments -- $9.3M $6.4M $4.1M --
Accounts Receivable, Net $555.5M $559.6M $640.5M $722.8M $685M
Inventory $2.1B $2.2B $2.7B $3B $3B
Prepaid Expenses $85.3M $98.8M $69.3M $79.9M $53.4M
Other Current Assets -- -- -- -- --
Total Current Assets $3B $3.1B $3.7B $4.4B $4.3B
 
Property Plant And Equipment $2.4B $2.3B $2.3B $2.6B $2.6B
Long-Term Investments $206.5M $234.1M $228.8M $236.8M $221M
Goodwill $385.5M $363.7M $398.3M $407M $384.6M
Other Intangibles $1.1B $1.1B $1.3B $1.4B $1.3B
Other Long-Term Assets $1.1M $679.3K $965.2K $5.1M $1.1M
Total Assets $7.2B $7.1B $8B $9.1B $8.9B
 
Accounts Payable $387.3M $446.7M $466.4M $619.4M $536.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $188.4M $206.9M $186.1M $192.9M $186.7M
Other Current Liabilities $31.9M $81.6M $41.9M $57.5M $42.5M
Total Current Liabilities $880.3M $1.1B $1.6B $1.4B $1.5B
 
Long-Term Debt $2.4B $1.9B $2.2B $2.6B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.8B $3.6B $4.1B $5B $4.7B
 
Common Stock $495.3M $460.3M $432M $447.2M $419.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.4B $3.6B $3.7B $4B $4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.6M $2.7M $191.8M $178.3M $172.3M
Total Equity $3.4B $3.6B $3.9B $4.1B $4.1B
 
Total Liabilities and Equity $7.2B $7.1B $8B $9.1B $8.9B
Cash and Short Terms $131.2M $115.7M $196.9M $338.7M $300.6M
Total Debt $2.6B $2.1B $2.3B $2.8B $2.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $99.9M $58.9M $148.4M $189.6M $156.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $2.1B $2.4B $2.8B $2.9B $3.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.8B $3.1B $3.7B $4B $4.3B
 
Property Plant And Equipment $2.2B $1.9B $2.4B $2.7B $2.9B
Long-Term Investments $231.9M $220.3M $242.8M $238.2M $261.1M
Goodwill $365.9M $316.9M $389.3M $410.7M --
Other Intangibles $1.1B $990.8M $1.3B $1.5B --
Other Long-Term Assets $116K -- $105.9K -$111.7K --
Total Assets $6.8B $6.7B $8.1B $8.9B $9.5B
 
Accounts Payable $729.2M $906.6M $1.1B $1B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $197.9M $159.6M $167.8M $197.7M --
Other Current Liabilities $729.8M $909.6M $1.1B $1B --
Total Current Liabilities $926.9M $1.3B $1.3B $1.4B $1.6B
 
Long-Term Debt $1.8B $1.5B $2.2B $2.4B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $3.2B $4.3B $4.7B $5B
 
Common Stock $469.1M $396.6M $428.6M $451.8M $475.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M $7.4M $192.3M $187.2M $189.2M
Total Equity $3.5B $3.4B $3.9B $4.2B $4.5B
 
Total Liabilities and Equity $6.8B $6.7B $8.1B $8.9B $9.5B
Cash and Short Terms $99.9M $58.9M $148.4M $189.6M $156.4M
Total Debt $2B $1.6B $2.4B $2.5B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $137.4M $701.4M $1.1B $971.6M $683.3M
Depreciation & Amoritzation $385.4M $441.1M $406.3M $436.7M $484.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$64.5M -$31.2M -$518.2M -$187.8M -$47.8M
Cash From Operations $501.9M $907.4M $626.1M $960.7M $843.8M
 
Capital Expenditures $360M $289.2M $352.3M $428.4M $404.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$323.1M -$158M -$493.3M -$447.1M -$359.2M
 
Dividends Paid (Ex Special Dividend) $151.5M $268.1M $400M $351.9M $316.2M
Special Dividend Paid
Long-Term Debt Issued $228.4M -- -- $172M $60M
Long-Term Debt Repaid -$102.2M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $4.9M -$13.7M $33.2M $16.5M -$2.8M
Cash From Financing -$200.3M -$758M -$53.5M -$383.4M -$499.6M
 
Beginning Cash (CF) $131.2M $115.7M $190.5M $334.6M $300.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.6M -$6.4M $79.8M $127.1M -$12.7M
Ending Cash (CF) $113.4M $111.5M $270.8M $458.7M $290.3M
 
Levered Free Cash Flow $141.9M $618.2M $273.8M $532.2M $439.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $30.1M $78.7M $153.1M $45.1M $156.6M
Depreciation & Amoritzation $110.6M $147.7M $105.7M $128M $140.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $222.1M $133.8M $197.4M $370.9M $332.6M
 
Capital Expenditures $53.4M $94M $83.1M $132.7M $78.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$56.7M -$64.9M -$83.1M -$120.9M -$70.2M
 
Dividends Paid (Ex Special Dividend) $116.4M $126.3M $97.1M $82.7M $74.7M
Special Dividend Paid $115.5K -- -- -- --
Long-Term Debt Issued -- $39.7M -- -- --
Long-Term Debt Repaid $9.4M -- $55.1M -$122.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $13.4M -$11.5M -$5.4M $4M --
Cash From Financing -$156.9M -$147M -$99M -$260.3M -$369.4M
 
Beginning Cash (CF) $99.9M $58.9M $148.4M $189.6M $156.4M
Foreign Exchange Rate Adjustment $234K $933K $972.6K -$103K $673.8K
Additions / Reductions $8.7M -$77M $16.3M -$10.3M -$106.4M
Ending Cash (CF) $108.8M -$17.2M $165.7M $179.2M $50.6M
 
Levered Free Cash Flow $168.7M $39.8M $114.3M $238.3M $254.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $611.5M $999.4M $932.1M $556.4M $585.2M
Depreciation & Amoritzation $439.3M $468.3M $372.4M $484.4M $500.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $927M $729.7M $829.1M $861.1M $855.2M
 
Capital Expenditures $280.3M $339.7M $424.5M $430.2M $345.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$139M -$333.7M -$598.5M -$384.8M -$310.8M
 
Dividends Paid (Ex Special Dividend) $186.2M $396.7M $369.6M $318.2M $326.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$71.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.7M -$21.2M $58.7M $12.8M --
Cash From Financing -$804.3M -$425.8M -$145.2M -$445.6M -$589M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16M -$26.5M $81.9M $30.2M -$46.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $646.7M $390M $404.6M $430.9M $509.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $564.9M $862.9M $743.1M $327.9M $222.6M
Depreciation & Amoritzation $330.5M $357.7M $323.8M $371.6M $382.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- -$86.1M
Cash From Operations $797.9M $620.1M $823.2M $723.6M $726M
 
Capital Expenditures $165.1M $215.5M $287.8M $289.5M $226.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$50.7M -$226.3M -$331.5M -$269.2M -$216.9M
 
Dividends Paid (Ex Special Dividend) $183.9M $312.5M $282.1M $248.4M $255.2M
Special Dividend Paid $115.5K $98.4K -- -- --
Long-Term Debt Issued -- $50.3M -- -- --
Long-Term Debt Repaid -$400.5M -- -$98.1M -$170M -$73.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10.4M -$17.8M $7.6M $4M -$13.5M
Cash From Financing -$770.8M -$438.6M -$530.3M -$592.6M -$676.8M
 
Beginning Cash (CF) $304.1M $305.2M $414.4M $562.4M $638.8M
Foreign Exchange Rate Adjustment $1.2M $2.2M -$1.7M $869.8K -$3.4M
Additions / Reductions -$22.4M -$42.5M -$40.4M -$137.3M -$171M
Ending Cash (CF) $282.9M $265M $372.3M $425.9M $464.4M
 
Levered Free Cash Flow $632.8M $404.6M $535.4M $434.1M $499.7M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 33.49% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 42.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.18% over the past day.

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

Show me the best stock