Financhill
Buy
78

MITSY Quote, Financials, Valuation and Earnings

Last price:
$752.00
Seasonality move :
6.34%
Day range:
$741.38 - $771.06
52-week range:
$333.10 - $771.06
Dividend yield:
0%
P/E ratio:
18.83x
P/S ratio:
1.17x
P/B ratio:
2.01x
Volume:
9.6K
Avg. volume:
6.6K
1-year change:
102.06%
Market cap:
$108.1B
Revenue:
$96.2B
EPS (TTM):
$39.93
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $75.5B $104.6B $105.6B $92.1B $96.2B
Revenue Growth (YoY) -3.21% 38.53% 0.9% -12.71% 4.37%
 
Cost of Revenues $68.5B $95B $95.6B $83.5B $88.3B
Gross Profit $7.1B $9.6B $9.9B $8.6B $7.9B
Gross Profit Margin 9.37% 9.21% 9.41% 9.36% 8.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6B $5.2B $5.1B $5.4B $5.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.4B $5B $4.9B $5.1B $5.4B
Operating Income $1.7B $4.6B $5B $3.5B $2.5B
 
Net Interest Expenses $483.3M $403.5M $844.7M $1.1B $1.1B
EBT. Incl. Unusual Items $2.1B $6.5B $6.2B $5.6B $4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $941.2M $2B $1.8B $1.5B $1.4B
Net Income to Company $3.3B $8.3B $8.5B $7.5B $6B
 
Minority Interest in Earnings $140.7M $204.2M $177.1M $116.1M $139.2M
Net Income to Common Excl Extra Items $3.3B $8.3B $8.5B $7.5B $6B
 
Basic EPS (Cont. Ops) $18.79 $24.99 $26.63 $48.80 $40.24
Diluted EPS (Cont. Ops) $18.78 $24.98 $26.62 $48.76 $40.21
Weighted Average Basic Share $168.3M $325.7M $313.3M $150.7M $146.8M
Weighted Average Diluted Share $168.4M $325.9M $313.4M $150.8M $146.9M
 
EBITDA $4.3B $7.3B $7.1B $5.6B $4.6B
EBIT $1.7B $4.6B $5B $3.5B $2.5B
 
Revenue (Reported) $75.5B $104.6B $105.6B $92.1B $96.2B
Operating Income (Reported) $1.7B $4.6B $5B $3.5B $2.5B
Operating Income (Adjusted) $1.7B $4.6B $5B $3.5B $2.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $27.9B $25.5B $24.5B $24B $23.3B
Revenue Growth (YoY) 43.23% -8.45% -4.16% -2.13% -2.57%
 
Cost of Revenues $25.6B $22.8B $21.9B $21.8B $21.1B
Gross Profit $2.3B $2.7B $2.5B $2.2B $2.3B
Gross Profit Margin 8.27% 10.69% 10.38% 9.12% 9.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.3B $1.3B $1.4B $1.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.3B $1.3B $1.4B $1.5B
Operating Income $1B $1.4B $1.2B $758.3M $786.4M
 
Net Interest Expenses $88.4M $235.3M $279.6M $310.3M $321M
EBT. Incl. Unusual Items $1.6B $1.7B $1.4B $1.1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $515.5M $499.9M $444.4M $343.3M $361.1M
Net Income to Company $2.1B $2.1B $1.8B $1.7B $1.3B
 
Minority Interest in Earnings $37.8M $32.7M $25.6M $34.1M $39.8M
Net Income to Common Excl Extra Items $2B $2.2B $1.9B $1.6B $1.3B
 
Basic EPS (Cont. Ops) $6.21 $6.85 $6.07 $10.80 $8.52
Diluted EPS (Cont. Ops) $6.20 $6.85 $6.07 $10.79 $8.52
Weighted Average Basic Share $323.9M $311.5M $300.8M $146.1M $143.3M
Weighted Average Diluted Share $324M $311.6M $301M $146.2M --
 
EBITDA $1.7B $1.9B $1.7B $1.3B $1.3B
EBIT $1B $1.4B $1.2B $758.3M $786.4M
 
Revenue (Reported) $27.9B $25.5B $24.5B $24B $23.3B
Operating Income (Reported) $1B $1.4B $1.2B $758.3M $786.4M
Operating Income (Adjusted) $1B $1.4B $1.2B $758.3M $786.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $108.5B $108.2B $94.4B $94.4B $93.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $99.1B $97.7B $84.7B $86B $85B
Gross Profit $9.4B $10.5B $9.7B $8.5B $8.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.3B $5.2B $5.5B $5.7B $5.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.3B $5.2B $5.5B $5.7B $5.8B
Operating Income $4.1B $5.2B $4.2B $2.7B $2.9B
 
Net Interest Expenses $427M $628.1M $1.2B $1.2B $1.5B
EBT. Incl. Unusual Items $5.6B $6.6B $5.3B $4.7B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2B $1.9B $1.6B $1.3B $1.4B
Net Income to Company $7.2B $8.8B $7.4B $6.7B $5.9B
 
Minority Interest in Earnings $195.9M $211M $136.1M $92.3M $176.1M
Net Income to Common Excl Extra Items $7.2B $8.8B $7.4B $6.6B $5.9B
 
Basic EPS (Cont. Ops) $25.14 $27.02 $23.93 $44.01 $40.00
Diluted EPS (Cont. Ops) $25.08 $27.02 $23.90 $43.95 $39.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.9B $7.4B $6.2B $4.8B $5B
EBIT $4.1B $5.2B $4.2B $2.7B $2.9B
 
Revenue (Reported) $108.5B $108.2B $94.4B $94.4B $93.8B
Operating Income (Reported) $4.1B $5.2B $4.2B $2.7B $2.9B
Operating Income (Adjusted) $4.1B $5.2B $4.2B $2.7B $2.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $77.3B $81B $69.7B $72B $69.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $70.1B $73.5B $62.9B $65.8B $63.1B
Gross Profit $7.1B $7.4B $6.9B $6.2B $6.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8B $3.7B $4.1B $4.3B $4.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.8B $3.7B $4.1B $4.3B $4.3B
Operating Income $3.3B $3.7B $2.8B $1.8B $2.2B
 
Net Interest Expenses $323.8M $529.7M $850.2M $859M $964.8M
EBT. Incl. Unusual Items $4.6B $4.7B $3.8B $2.9B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $1.5B $1.3B $1.1B $1.1B
Net Income to Company $5.9B $6.2B $5.1B $4.4B $4.3B
 
Minority Interest in Earnings $155.3M $161.5M $117.7M $92.4M $129.8M
Net Income to Common Excl Extra Items $5.9B $6.3B $5.2B $4.4B $4.3B
 
Basic EPS (Cont. Ops) $17.43 $19.54 $16.79 $28.85 $28.70
Diluted EPS (Cont. Ops) $17.43 $19.53 $16.78 $28.83 $28.68
Weighted Average Basic Share $980.9M $946.2M $754.2M $442.3M $430.8M
Weighted Average Diluted Share $981.3M $946.5M $754.7M $442.7M $143.8M
 
EBITDA $5.3B $5.2B $4.2B $3.4B $3.8B
EBIT $3.3B $3.7B $2.8B $1.8B $2.2B
 
Revenue (Reported) $77.3B $81B $69.7B $72B $69.6B
Operating Income (Reported) $3.3B $3.7B $2.8B $1.8B $2.2B
Operating Income (Adjusted) $3.3B $3.7B $2.8B $1.8B $2.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $10B $9.6B $10.5B $6B $6.6B
Short Term Investments $3.9B $8.2B $5.8B $7.5B $6.3B
Accounts Receivable, Net $14.6B $17.7B $14.9B $13.5B $14B
Inventory $5.6B $7.8B $7.1B $6.4B $6.4B
Prepaid Expenses $1.3B $1.5B $1.7B $2.4B $2.9B
Other Current Assets $1.3B $1.3B $862.4M $857.7M $873.2M
Total Current Assets $38.1B $47.1B $42.6B $38.1B $38B
 
Property Plant And Equipment $19.7B $18.1B $17.3B $15.9B $16.5B
Long-Term Investments $51.8B $53.9B $51.7B $52.7B $52.9B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1B $989.3M $1.1B $1.3B $995.8M
Total Assets $113.3B $123B $115.6B $111.7B $112.4B
 
Accounts Payable $10.8B $13.1B $10B $9.5B $9.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $417.2M $451.5M $358.8M $364.4M $383M
Total Current Liabilities $24.4B $31.4B $28.3B $25.7B $24.4B
 
Long-Term Debt $36.2B $34.5B $28.5B $25.2B $27.1B
Capital Leases -- -- -- -- --
Total Liabilities $69.6B $75.2B $66.2B $60.3B $60.5B
 
Common Stock $3.1B $2.8B $2.6B $2.3B $2.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $41.4B $46.2B $47.8B $49.8B $50.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $1.6B $1.5B $1.5B $1.4B
Total Equity $43.6B $47.7B $49.3B $51.3B $51.9B
 
Total Liabilities and Equity $113.3B $123B $115.6B $111.7B $112.4B
Cash and Short Terms $10B $9.6B $10.5B $6B $6.6B
Total Debt $40.2B $37.9B $34.6B $29.9B $31.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $7.3B $9.4B $8B $6B $5.5B
Short Term Investments $7.7B $7.7B $6.5B $5.8B --
Accounts Receivable, Net $20B $18.1B $16.3B $15.1B $15.7B
Inventory $7.7B $7.7B $6.5B $6.8B $7B
Prepaid Expenses $1.6B $2.1B $2.4B $2.9B $2.9B
Other Current Assets $1.4B $1.2B $1.4B $905.4M --
Total Current Assets $45.7B $46.2B $41.2B $37.8B $42.5B
 
Property Plant And Equipment $18.3B $17B $16.7B $16.4B $22.8B
Long-Term Investments $51.9B $51B $54.2B $51.4B $56.5B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $891.4M $941.2M $1.1B $1.1B --
Total Assets $119.7B $118B $117B $110.5B $127B
 
Accounts Payable $14.9B $13.4B $12.3B $11.6B $12.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $661.8M $439.3M $447.5M $415.2M --
Total Current Liabilities $29.8B $31.5B $27.7B $25.4B $29.2B
 
Long-Term Debt $35.5B $29.3B $27.3B $26.1B $31.9B
Capital Leases -- -- -- -- --
Total Liabilities $74.2B $70B $65B $61B $71.7B
 
Common Stock $3B $2.6B $2.4B $2.2B $2.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $1.6B $1.6B $1.4B $1.6B
Total Equity $45.6B $48B $52B $49.5B $55.3B
 
Total Liabilities and Equity $119.7B $118B $117B $110.5B $127B
Cash and Short Terms $7.3B $9.4B $8B $6B $5.5B
Total Debt $39.2B $35.8B $31.5B $30.2B $35.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.3B $8.3B $8.5B $7.5B $6B
Depreciation & Amoritzation $2.6B $2.6B $2B $2B $2.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$384.7M -$3.7B $1.6B -$256.8M -$667.2M
Change in Inventories -$321.7M -$2.6B $396.3M $372.9M $37.9M
Cash From Operations $7.3B $7.2B $7.7B $6B $6.7B
 
Capital Expenditures $2B $1.7B $1.7B $2B $2.3B
Cash Acquisitions $171.7M $872.8M $383.2M $807.9M $625.7M
Cash From Investing -$3.2B -$2.5B -$1.7B -$3B -$1.3B
 
Dividends Paid (Ex Special Dividend) $1.3B $1.3B $1.5B $1.7B $1.8B
Special Dividend Paid
Long-Term Debt Issued $8.1B $10.7B -- $6B $9.7B
Long-Term Debt Repaid -$9.8B -$11.2B -$1.6B -$8.3B -$8.8B
Repurchase of Common Stock $672.6M $1.6B $2B $963M $2.6B
Other Financing Activities -$171.8M -$873.6M -$384.6M -$72.9M -$197.7M
Cash From Financing -$4.4B -$4.6B -$4.3B -$6.9B -$4.7B
 
Beginning Cash (CF) $9.6B $9.3B $10.4B $5.9B $6.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $41.6M $575.9M $1.9B -$3.4B $519.2M
Ending Cash (CF) $10.1B $10.3B $12.6B $3.1B $6.9B
 
Levered Free Cash Flow $5.3B $5.5B $6B $3.9B $4.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.1B $2.1B $1.8B $1.7B $1.3B
Depreciation & Amoritzation $691.2M $474.1M $469.3M $546.3M $549.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3.5B -$77.6M -$1.4B -$1.1B -$2.7B
Change in Inventories -$1.3B -$272.4M -$83.9M -$520.6M -$357.5M
Cash From Operations $440M $2B $1.4B $1.3B $295.1M
 
Capital Expenditures $380.4M $380.4M $447.5M $605.4M $5.6B
Cash Acquisitions $94M $11.4M -$645.3M $330.4M -$657.5K
Cash From Investing -$455.9M $55.6M -$177.8M -$297M -$5.1B
 
Dividends Paid (Ex Special Dividend) $652.4M $719.3M $861.8M $988.2M $1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.1B $2.5B $689.6M -- --
Long-Term Debt Repaid -$2.2B -$2B -$902.1M -- --
Repurchase of Common Stock $186.2M $681.4M $222.8M $861.6M $521.9M
Other Financing Activities -$89M -$13.1M -$39.1M -- --
Cash From Financing -$297.3M -$431.3M -$1.6B -$538.4M $4B
 
Beginning Cash (CF) $7.3B $9.4B $8B $6B $5.5B
Foreign Exchange Rate Adjustment $159.3M -$348.3M -$130.3M $168.8M $248.6M
Additions / Reductions -$153.9M $1.3B -$488.3M $597.3M -$629.2M
Ending Cash (CF) $7.3B $10.4B $7.3B $6.8B $5.1B
 
Levered Free Cash Flow $59.6M $1.7B $954.1M $658.4M -$5.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $7.2B $8.8B $7.4B $6.7B $5.9B
Depreciation & Amoritzation $2.7B $2.1B $2B $2.1B $2.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4.8B $782.1M -$113.4M $15.7M -$1.1B
Change in Inventories -$2.1B -$628.8M $1.1B -$646.9M -$103.3M
Cash From Operations $5.9B $8.3B $8.1B $6.4B $4.8B
 
Capital Expenditures $1.4B $1.4B $1.9B $2.1B $7.4B
Cash Acquisitions $270M $957.3M $118.1M $457.1M $502M
Cash From Investing -$2.1B -$1.8B -$2.8B -$1.4B -$7.5B
 
Dividends Paid (Ex Special Dividend) $1.3B $1.4B $1.7B $1.8B $2B
Special Dividend Paid
Long-Term Debt Issued $8.9B $9.6B -$1.1B -- --
Long-Term Debt Repaid -$10.6B -$9.9B -$2.3B -- --
Repurchase of Common Stock $1.4B $1.8B $1.4B $2.3B $988.6M
Other Financing Activities -$261.4M -$954.3M -$123.2M -- --
Cash From Financing -$5.3B -$3.7B -$6.5B -$6.4B $1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2B $3.4B -$757.4M -$1.2B -$624.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.4B $6.9B $6.2B $4.3B -$2.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $5.9B $6.2B $5.1B $4.4B $4.3B
Depreciation & Amoritzation $2B $1.5B $1.4B $1.5B $1.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4.3B $164.2M -$1.6B -$1.3B -$1.8B
Change in Inventories -$2.2B -$262.2M $489.4M -$529.8M -$670.9M
Cash From Operations $3.2B $4.3B $4.7B $5.1B $3.3B
 
Capital Expenditures $1.1B $1B $1.5B $1.7B $6.8B
Cash Acquisitions $214M $295.5M $28.6M $413M $291M
Cash From Investing -$1.9B -$1.2B -$2.3B -$644.5M -$6.9B
 
Dividends Paid (Ex Special Dividend) $1.3B $1.4B $1.7B $1.8B $2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.3B $6.1B $5B -- $2.9B
Long-Term Debt Repaid -$7.5B -$6.1B -$6.8B -- -$2.3B
Repurchase of Common Stock $1.2B $1.4B $851.9M $2.1B $521.9M
Other Financing Activities -$208.9M -$289.5M -$28.1M -- -$82.7M
Cash From Financing -$3.4B -$2.4B -$4.6B -$4.1B $2.5B
 
Beginning Cash (CF) $23.8B $25.8B $24.8B $18.5B $18.9B
Foreign Exchange Rate Adjustment $62.1M $160.1M $348.7M $16.3M $323.3M
Additions / Reductions -$2B $853.9M -$1.8B $333.9M -$808.4M
Ending Cash (CF) $21.9B $26.8B $23.3B $18.8B $18.4B
 
Levered Free Cash Flow $2.2B $3.3B $3.2B $3.4B -$3.5B

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

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

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock