Financhill
Sell
40

MHSDF Quote, Financials, Valuation and Earnings

Last price:
$2.62
Seasonality move :
5.64%
Day range:
$2.62 - $2.62
52-week range:
$1.68 - $3.25
Dividend yield:
3.26%
P/E ratio:
16.71x
P/S ratio:
1.27x
P/B ratio:
1.22x
Volume:
--
Avg. volume:
21
1-year change:
43.96%
Market cap:
$2.2B
Revenue:
$1.8B
EPS (TTM):
$0.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1B $1.2B $1.3B $1.7B $1.8B
Revenue Growth (YoY) -7.28% 16.63% 11.15% 24.77% 6.41%
 
Cost of Revenues $490M $578.4M $677M $891.5M $960.9M
Gross Profit $551M $635.8M $672.5M $792.2M $830.7M
Gross Profit Margin 52.93% 52.36% 49.83% 47.05% 46.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $270.9M $317.9M $375.1M $484.3M $541.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $251.3M $293.5M $340.6M $445.1M $499.8M
Operating Income $299.8M $342.3M $331.9M $347.1M $330.9M
 
Net Interest Expenses $31.4M $36.7M $78.2M $129.6M $160.8M
EBT. Incl. Unusual Items $272.5M $272.7M $262M $241.5M $192M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62.1M $93.8M $75.5M $71.9M $57.5M
Net Income to Company $210.4M $178.9M $186.5M $169.6M $134.6M
 
Minority Interest in Earnings $7.9M $7.9M $8.4M $9.4M $9.8M
Net Income to Common Excl Extra Items $210.4M $178.9M $186.5M $169.6M $134.6M
 
Basic EPS (Cont. Ops) $0.24 $0.20 $0.21 $0.19 $0.15
Diluted EPS (Cont. Ops) $0.24 $0.20 $0.21 $0.19 $0.15
Weighted Average Basic Share $860.7M $857.5M $857.6M $858.5M $858.5M
Weighted Average Diluted Share $860.7M $857.5M $857.6M $858.5M $858.5M
 
EBITDA $517.9M $602.2M $641M $753.1M $792.6M
EBIT $299.8M $342.3M $331.9M $347.1M $330.9M
 
Revenue (Reported) $1B $1.2B $1.3B $1.7B $1.8B
Operating Income (Reported) $299.8M $342.3M $331.9M $347.1M $330.9M
Operating Income (Adjusted) $299.8M $342.3M $331.9M $347.1M $330.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $306.8M $332.8M $439M $434M $478.9M
Revenue Growth (YoY) 20.75% 8.48% 31.92% -1.14% 10.34%
 
Cost of Revenues $79.7M $89M $127.2M $122.3M $131.3M
Gross Profit $227M $243.8M $311.8M $311.8M $347.6M
Gross Profit Margin 74.01% 73.25% 71.02% 71.83% 72.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $147.6M $166M $226.1M $236.2M $266.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $147.6M $166M $226.1M $236.2M $266.8M
Operating Income $79.4M $77.8M $85.7M $75.5M $80.8M
 
Net Interest Expenses $13.8M $23.1M $35.1M $39.2M $35M
EBT. Incl. Unusual Items $65.8M $60.6M $48.5M $41.5M $51.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.6M $18.5M $14.6M $12M $15.4M
Net Income to Company $48.1M $42.1M $34M $29.5M $39.8M
 
Minority Interest in Earnings $1.8M $1.5M $2.8M $3.1M $2.3M
Net Income to Common Excl Extra Items $48.1M $42.1M $34M $29.5M $36M
 
Basic EPS (Cont. Ops) $0.05 $0.05 $0.04 $0.03 $0.04
Diluted EPS (Cont. Ops) $0.05 $0.05 $0.04 $0.03 $0.04
Weighted Average Basic Share $857.4M $857.5M $857.6M $858.5M $858.4M
Weighted Average Diluted Share $857.4M $857.5M $857.6M $858.5M $858.4M
 
EBITDA $150.5M $156.5M $193.8M $189.1M $211.8M
EBIT $79.4M $77.8M $85.7M $75.5M $80.8M
 
Revenue (Reported) $306.8M $332.8M $439M $434M $478.9M
Operating Income (Reported) $79.4M $77.8M $85.7M $75.5M $80.8M
Operating Income (Adjusted) $79.4M $77.8M $85.7M $75.5M $80.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.3B $1.6B $1.8B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $309.5M $345M $466.7M $514.1M $714.3M
Gross Profit $873.9M $952.8M $1.1B $1.3B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $547.4M $636.3M $806.4M $954.6M $966.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $547.4M $636.3M $806.4M $954.6M $734.7M
Operating Income $326.5M $316.4M $330.8M $353.8M $320.6M
 
Net Interest Expenses $43.1M $55.8M $124M $154.5M $139.8M
EBT. Incl. Unusual Items $286.6M $271.4M $231.2M $219.1M $206.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75.3M $99.6M $70.1M $65.3M $61.9M
Net Income to Company $211M $166M $161.9M $152.2M $138.1M
 
Minority Interest in Earnings $8.1M $9M $9.8M $10.2M $9.7M
Net Income to Common Excl Extra Items $211.3M $171.8M $161M $153.8M $144.2M
 
Basic EPS (Cont. Ops) $0.24 $0.19 $0.18 $0.17 $0.16
Diluted EPS (Cont. Ops) $0.24 $0.19 $0.18 $0.17 $0.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $583.2M $623.4M $713.1M $811.5M $797M
EBIT $326.5M $316.4M $330.8M $353.8M $320.6M
 
Revenue (Reported) $1.2B $1.3B $1.6B $1.8B $1.8B
Operating Income (Reported) $326.5M $316.4M $330.8M $353.8M $320.6M
Operating Income (Adjusted) $326.5M $316.4M $330.8M $353.8M $320.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $902.2M $985.9M $1.2B $1.4B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $233.8M $260.4M $358.7M $385.1M $598.2M
Gross Profit $668.4M $725.5M $880.5M $990.4M $748.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $416.4M $474.7M $623.2M $724.6M $733.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $416.4M $474.7M $623.2M $724.6M $501.7M
Operating Income $252.1M $250.8M $257.3M $265.7M $246.6M
 
Net Interest Expenses $34.7M $42.2M $88.4M $118.4M $103.1M
EBT. Incl. Unusual Items $223.7M $221.8M $187.8M $163M $165.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.2M $66.3M $56.3M $48.5M $49.8M
Net Income to Company $163.4M $155.5M $131.4M $114.5M $121.7M
 
Minority Interest in Earnings $6M $7.1M $8.5M $7.8M $7.6M
Net Income to Common Excl Extra Items $163.4M $155.5M $131.4M $114.5M $116.1M
 
Basic EPS (Cont. Ops) $0.18 $0.17 $0.14 $0.12 $0.13
Diluted EPS (Cont. Ops) $0.18 $0.17 $0.14 $0.12 $0.13
Weighted Average Basic Share $2.6B $2.6B $2.6B $2.6B $2.6B
Weighted Average Diluted Share $2.6B $2.6B $2.6B $2.6B $2.6B
 
EBITDA $448.5M $476.3M $554.8M $614.6M $609.6M
EBIT $252.1M $250.8M $257.3M $265.7M $246.6M
 
Revenue (Reported) $902.2M $985.9M $1.2B $1.4B $1.3B
Operating Income (Reported) $252.1M $250.8M $257.3M $265.7M $246.6M
Operating Income (Adjusted) $252.1M $250.8M $257.3M $265.7M $246.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $213.8M $180.6M $71M $90.9M $203.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $72.3M $76.8M $109.5M $116.3M $105.5M
Inventory $21.9M $35.2M $59.2M $97.5M $64.3M
Prepaid Expenses $12.6M $2.8M $9.2M $13.5M $16.4M
Other Current Assets -- -- -- -- --
Total Current Assets $373M $377M $336.9M $416.5M $467.6M
 
Property Plant And Equipment $1.7B $2B $2.5B $3.2B $2.7B
Long-Term Investments $49.1M $44.8M $57.2M $98.9M $63.8M
Goodwill $220.1M $213.9M $224.6M $257.1M --
Other Intangibles $5.3M $2.4M $2.6M $345.4K --
Other Long-Term Assets $36M $11.9M $22.5M $58.8M --
Total Assets $2.5B $2.7B $3.2B $4.1B $3.6B
 
Accounts Payable $162.7M $255.1M $213.8M $197.3M $160.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $64.9M $79.4M $6.2M $11.5M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $321.3M $548.4M $464.8M $677.6M $350.9M
 
Long-Term Debt $367.3M $210.1M $602.3M $989.4M $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $797M $990.1M $1.3B $2B $1.9B
 
Common Stock $45.7M $44.5M $46.7M $53.8M $43.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.6B $1.6B $1.8B $2.1B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $69.9M $71.4M $76.3M $50.2M $48.9M
Total Equity $1.7B $1.7B $1.9B $2.1B $1.7B
 
Total Liabilities and Equity $2.5B $2.7B $3.2B $4.1B $3.6B
Cash and Short Terms $213.8M $180.6M $71M $90.9M $203.3M
Total Debt $437.2M $438.6M $627.5M $1B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $133.5M $73.3M $101M $216.5M $202M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $74.7M $80.4M $117.7M $102.7M $101.9M
Inventory $98M $103.9M $102.8M $64.5M $71.9M
Prepaid Expenses $14.9M $29.9M $33.6M $15.4M $18.4M
Other Current Assets -- -- $60 -- --
Total Current Assets $379.1M $364.3M $449.6M $495M $504.8M
 
Property Plant And Equipment $1.8B $2.2B $3B $2.9B $3.1B
Long-Term Investments $66.5M $52.2M $87.9M $93.7M $79.7M
Goodwill $213.4M $217.5M $248.9M -- --
Other Intangibles $13.1M $37.2M $39.5M -- --
Other Long-Term Assets $53.6M $22.8M $49.6M -- --
Total Assets $2.5B $2.8B $3.8B $3.7B $4B
 
Accounts Payable $239.1M $242.5M $322.8M $273.1M $265.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.9M $4.1M $4.3M -- --
Other Current Liabilities -- $25.7M $264.9M -- --
Total Current Liabilities $460.2M $296.3M $646.5M $404.4M $391.1M
 
Long-Term Debt $182M $554.1M $917.5M $1.3B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $783.2M $1.1B $1.8B $1.9B $2.1B
 
Common Stock $44.3M $45.3M $52.4M $46.4M $49.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $69.2M $79.6M $48.1M $49.8M $63.6M
Total Equity $1.7B $1.8B $2B $1.8B $1.9B
 
Total Liabilities and Equity $2.5B $2.8B $3.8B $3.7B $4B
Cash and Short Terms $133.5M $73.3M $101M $216.5M $202M
Total Debt $188M $558.2M $928.2M $1.3B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $210.4M $178.9M $186.5M $169.6M $134.6M
Depreciation & Amoritzation $218.1M $260M $309.1M $406.1M $461.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $8.1M -$19.4M -$8.6M $6.3M -$18.2M
Change in Inventories $1.4M -$426.6K -$11.3M -$6.9M $6.8M
Cash From Operations $605.4M $545.5M $464.2M $661.1M $622.9M
 
Capital Expenditures $260.5M $498.6M $730.3M $835.5M $504M
Cash Acquisitions $1.2M -- -- $45.3M $783.1K
Cash From Investing -$344.8M -$443.7M -$715.5M -$850.2M -$467.2M
 
Dividends Paid (Ex Special Dividend) $75.3M $108.6M $120.2M $143.1M $144.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $501.1M $569.6M --
Long-Term Debt Repaid -$7M -$22.6K -$145.5M -$183.4M --
Repurchase of Common Stock $111.9K $10M $1.3M $1.4M $327.3K
Other Financing Activities -$6M $69.1M -$11.8M -$59.6M --
Cash From Financing -$165.4M -$129.6M $136.1M $201.6M -$8.6M
 
Beginning Cash (CF) $213.8M $180.6M $71M $90.9M $203.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $95.3M -$27.8M -$114.9M $8.7M $146.7M
Ending Cash (CF) $309.3M $152.9M -$43.5M $95.7M $349.6M
 
Levered Free Cash Flow $344.9M $46.8M -$266.1M -$174.4M $118.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $48.1M $42.1M $34M $29.5M $39.8M
Depreciation & Amoritzation $66M $78.7M $90.5M $113.7M $141.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$16.9M -$6.1M -$35.2K -$2.2M $4.1M
Change in Inventories -$119.2K -$3.8M $1.6M $943.4K -$2.6M
Cash From Operations $106.2M $79.2M $200.8M $139.9M $209.6M
 
Capital Expenditures $115M $161.6M $197.1M $137.1M $144.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$103M -$192M -$196.3M -$133.1M -$149.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $6.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$258.7K
Other Financing Activities -- -- -- -- --
Cash From Financing -$29.3M $98.3M $27.5M -$24.8M -$30.1M
 
Beginning Cash (CF) $133.5M $73.3M $101M $216.5M $202M
Foreign Exchange Rate Adjustment $12.6K $31.9K -$267.7K -$856.6K $37.5K
Additions / Reductions -$26M -$14.5M $31.8M -$18.8M $30.4M
Ending Cash (CF) $107.5M $58.9M $132.5M $196.8M $232.5M
 
Levered Free Cash Flow -$8.8M -$82.4M $3.7M $2.7M $65.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $211M $166M $161.9M $152.2M $138.1M
Depreciation & Amoritzation $249.4M $288.7M $363.7M $472.9M $475.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$11.4M -$12.6M $2M $4.4M $181.4K
Change in Inventories -$8.8M -$11.6M -$12.3M $11.9M -$3M
Cash From Operations $650.4M $452.3M $618.6M $698.9M $629.9M
 
Capital Expenditures $419.4M $594.6M $871.4M $717.9M $411.3M
Cash Acquisitions -$5.1M -- -- $45.8M $714.3K
Cash From Investing -$333.4M -$598M -$847M -$702.2M -$409M
 
Dividends Paid (Ex Special Dividend) $114.5M $117.1M $143.6M $153.1M $145.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1.4M $9.8M $1.3M $1.4M $298.6K
Other Financing Activities -- -- -- -- --
Cash From Financing -$304.8M $84.2M $245.9M $156.1M -$257.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.2M -$61.5M $16.8M $150.4M -$37.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $231M -$142.3M -$252.8M -$19M $218.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $163.4M $155.5M $131.4M $114.5M $121.7M
Depreciation & Amoritzation $190.1M $225.6M $279.8M $346.9M $378.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$29.2M -$22.7M -$12.5M -$14.5M $3.5M
Change in Inventories -$849.3K -$12M -$13.1M $5.3M -$4.3M
Cash From Operations $386.6M $307.2M $460.9M $495.8M $523.1M
 
Capital Expenditures $316.1M $424.4M $561.6M $437.5M $360.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$290.4M -$455.4M -$583.7M -$435.2M -$389.2M
 
Dividends Paid (Ex Special Dividend) $110.1M $121M $144M $153.7M $153.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $460.7M $380.8M --
Long-Term Debt Repaid -- -- -$145.3M -$90.1M --
Repurchase of Common Stock -$3.3K -- -- -- --
Other Financing Activities -- -- -$8.8M $6M --
Cash From Financing -$172.5M $38.2M $145.2M $101.8M -$161.9M
 
Beginning Cash (CF) $533.8M $318.3M $263.1M $843.2M $589.6M
Foreign Exchange Rate Adjustment $26.6K $42.2K -$1.1M $310.8K -$167.4K
Additions / Reductions -$76.3M -$110M $21.3M $162.7M -$28.1M
Ending Cash (CF) $457.6M $208.3M $283.3M $1B $561.3M
 
Levered Free Cash Flow $70.5M -$117.3M -$100.7M $58.3M $162.8M

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