Financhill
Buy
55

MAS Quote, Financials, Valuation and Earnings

Last price:
$64.32
Seasonality move :
4.35%
Day range:
$63.11 - $66.24
52-week range:
$56.55 - $82.18
Dividend yield:
1.88%
P/E ratio:
16.92x
P/S ratio:
1.84x
P/B ratio:
--
Volume:
2.5M
Avg. volume:
2.4M
1-year change:
-9.67%
Market cap:
$13.7B
Revenue:
$7.8B
EPS (TTM):
$3.90
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.2B $8.4B $8.7B $8B $7.8B
Revenue Growth (YoY) 7.17% 16.51% 3.64% -8.21% -1.75%
 
Cost of Revenues $4.6B $5.5B $6B $5.2B $5B
Gross Profit $2.6B $2.9B $2.7B $2.8B $2.8B
Gross Profit Margin 35.96% 34.19% 31.26% 35.21% 36.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.4B $1.4B $1.5B $1.5B
Other Inc / (Exp) $12M -$55M -$22M -$19M -$103M
Operating Expenses $1.3B $1.4B $1.4B $1.5B $1.5B
Operating Income $1.3B $1.5B $1.3B $1.3B $1.4B
 
Net Interest Expenses $144M $112M $108M $106M $99M
EBT. Incl. Unusual Items $1.1B $688M $1.2B $1.2B $1.2B
Earnings of Discontinued Ops. $411M -- -- -- --
Income Tax Expense $269M $210M $288M $278M $287M
Net Income to Company $1.3B $478M $905M $960M $874M
 
Minority Interest in Earnings $52M $70M $59M $52M $52M
Net Income to Common Excl Extra Items $856M $476M $901M $960M $874M
 
Basic EPS (Cont. Ops) $2.32 $1.63 $3.65 $4.04 $3.77
Diluted EPS (Cont. Ops) $2.32 $1.62 $3.63 $4.02 $3.75
Weighted Average Basic Share $264M $249M $231M $225M $218M
Weighted Average Diluted Share $264M $251M $232M $226M $219M
 
EBITDA $1.4B $1.6B $1.5B $1.5B $1.5B
EBIT $1.3B $1.5B $1.3B $1.3B $1.4B
 
Revenue (Reported) $7.2B $8.4B $8.7B $8B $7.8B
Operating Income (Reported) $1.3B $1.5B $1.3B $1.3B $1.4B
Operating Income (Adjusted) $1.3B $1.5B $1.3B $1.3B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2B $2.2B $2B $2B $1.9B
Revenue Growth (YoY) 11.15% -- -10.21% 0.2% -3.33%
 
Cost of Revenues $1.5B $1.5B $1.2B $1.3B $1.3B
Gross Profit $753M $695M $744M $725M $656M
Gross Profit Margin 34.17% 31.53% 37.6% 36.56% 34.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $368M $344M $361M $368M $353M
Other Inc / (Exp) -$13M -$11M -$11M -$85M --
Operating Expenses $368M $344M $361M $368M $353M
Operating Income $385M $351M $383M $357M $303M
 
Net Interest Expenses $26M $29M $26M $25M $25M
EBT. Incl. Unusual Items $342M $310M $346M $248M $276M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $103M $77M $86M $68M $76M
Net Income to Company $294M $292M $322M $309M $290M
 
Minority Interest in Earnings $19M $13M $11M $13M $11M
Net Income to Common Excl Extra Items $238M $233M $260M $180M $200M
 
Basic EPS (Cont. Ops) $0.89 $0.97 $1.11 $0.77 $0.90
Diluted EPS (Cont. Ops) $0.89 $0.97 $1.10 $0.77 $0.90
Weighted Average Basic Share $246M $226M $225M $217M $209M
Weighted Average Diluted Share $247M $227M $226M $218M $209M
 
EBITDA $421M $385M $420M $394M $341M
EBIT $385M $351M $383M $357M $303M
 
Revenue (Reported) $2.2B $2.2B $2B $2B $1.9B
Operating Income (Reported) $385M $351M $383M $357M $303M
Operating Income (Adjusted) $385M $351M $383M $357M $303M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.2B $8.8B $8B $7.9B $7.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.3B $6B $5.3B $5B $4.9B
Gross Profit $2.9B $2.8B $2.7B $2.9B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.4B $1.4B $1.5B $1.4B
Other Inc / (Exp) -$10M -$38M -$45M -$100M --
Operating Expenses $1.4B $1.4B $1.4B $1.5B $1.4B
Operating Income $1.5B $1.4B $1.3B $1.3B $1.3B
 
Net Interest Expenses $121M $107M $108M $101M $101M
EBT. Incl. Unusual Items $771M $1.2B $1.2B $1.1B $1.2B
Earnings of Discontinued Ops. $3M -- -- -- --
Income Tax Expense $225M $307M $279M $254M $292M
Net Income to Company $1.6B $528M $905M -- $813M
 
Minority Interest in Earnings $82M $52M $53M $50M $47M
Net Income to Common Excl Extra Items $544M $917M $884M $881M $874M
 
Basic EPS (Cont. Ops) $1.84 $3.71 $3.69 $3.79 $3.92
Diluted EPS (Cont. Ops) $1.83 $3.68 $3.67 $3.76 $3.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $1.5B $1.5B $1.5B $1.4B
EBIT $1.5B $1.4B $1.3B $1.3B $1.3B
 
Revenue (Reported) $8.2B $8.8B $8B $7.9B $7.6B
Operating Income (Reported) $1.5B $1.4B $1.3B $1.3B $1.3B
Operating Income (Adjusted) $1.5B $1.4B $1.3B $1.3B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.4B $6.8B $6.1B $6B $5.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $4.6B $3.9B $3.8B $3.7B
Gross Profit $2.2B $2.2B $2.2B $2.2B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.1B $1.1B $1.1B $1.1B
Other Inc / (Exp) -$21M $9M -$14M -$95M -$14M
Operating Expenses $1.1B $1.1B $1.1B $1.1B $1.1B
Operating Income $1.2B $1.1B $1.1B $1.1B $1B
 
Net Interest Expenses $87M $82M $82M $76M $77M
EBT. Incl. Unusual Items $496M $1B $1B $903M $908M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $158M $255M $246M $222M $227M
Net Income to Company $904M $954M $954M $309M $896M
 
Minority Interest in Earnings $66M $48M $42M $41M $36M
Net Income to Common Excl Extra Items $337M $778M $759M $681M $681M
 
Basic EPS (Cont. Ops) $1.09 $3.15 $3.18 $2.92 $3.07
Diluted EPS (Cont. Ops) $1.09 $3.12 $3.17 $2.91 $3.06
Weighted Average Basic Share $754M $696M $676M $657M $631M
Weighted Average Diluted Share $756M $701M $679M $660M $633M
 
EBITDA $1.3B $1.2B $1.2B $1.2B $1.1B
EBIT $1.2B $1.1B $1.1B $1.1B $1B
 
Revenue (Reported) $6.4B $6.8B $6.1B $6B $5.8B
Operating Income (Reported) $1.2B $1.1B $1.1B $1.1B $1B
Operating Income (Adjusted) $1.2B $1.1B $1.1B $1.1B $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $926M $452M $634M $634M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.2B $1.2B $1.1B $1B
Inventory $876M $1.2B $1.2B $1B $938M
Prepaid Expenses -- -- -- -- --
Other Current Assets $149M $109M $109M $110M $123M
Total Current Assets $3.5B $3.4B $2.9B $2.9B $2.7B
 
Property Plant And Equipment $1.1B $1.1B $1.2B $1.4B $1.3B
Long-Term Investments $11M $25M $22M -- --
Goodwill $563M $568M $537M $603M $597M
Other Intangibles $357M $388M $350M $377M $220M
Other Long-Term Assets $28M $32M $113M $139M $123M
Total Assets $5.8B $5.6B $5.2B $5.4B $5B
 
Accounts Payable $893M $1B $877M $840M $789M
Accrued Expenses $719M $669M $598M $648M $573M
Current Portion Of Long-Term Debt -- $10M $205M $3M $3M
Current Portion Of Capital Lease Obligations $39M $38M $39M $44M $43M
Other Current Liabilities -- -- -- -$3M $1M
Total Current Liabilities $1.9B $1.9B $1.9B $1.7B $1.6B
 
Long-Term Debt $2.9B $3.1B $3.2B $3.2B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $5.4B $5.5B $5.4B $5.2B $5.1B
 
Common Stock $258M $241M $225M $221M $212M
Other Common Equity Adj -$142M -$80M $226M $249M $201M
Common Equity $195M -$179M -$480M -$126M -$281M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $226M $257M $238M $242M $227M
Total Equity $421M $78M -$242M $116M -$54M
 
Total Liabilities and Equity $5.8B $5.6B $5.2B $5.4B $5B
Cash and Short Terms $1.3B $926M $452M $634M $634M
Total Debt $2.9B $3.1B $3.4B $3.2B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $854M $464M $560M $646M $559M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.3B $1.2B $1.2B $1.2B
Inventory $1.1B $1.3B $1B $1B $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $113M $131M $113M $154M --
Total Current Assets $3.4B $3.3B $3B $3B $3B
 
Property Plant And Equipment $1.1B $1.2B $1.3B $1.4B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill $617M $544M $593M $610M --
Other Intangibles $395M $359M $395M $230M --
Other Long-Term Assets $121M $85M $72M $128M --
Total Assets $5.6B $5.4B $5.4B $5.3B $5.3B
 
Accounts Payable $1B $1B $844M $873M $842M
Accrued Expenses $832M $771M $752M $742M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -$1M --
Total Current Liabilities $1.9B $2.2B $1.7B $1.6B $1.6B
 
Long-Term Debt $3.1B $3.2B $3.2B $3.2B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $5.5B $5.8B $5.2B $5.2B $5.1B
 
Common Stock $243M $225M $224M $216M $208M
Other Common Equity Adj $226M $141M $223M $247M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $252M $201M $223M $230M $246M
Total Equity $126M -$416M $167M $142M $168M
 
Total Liabilities and Equity $5.6B $5.4B $5.4B $5.3B $5.3B
Cash and Short Terms $854M $464M $560M $646M $559M
Total Debt $3.1B $3.6B $3.3B $3.2B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3B $478M $905M $960M $874M
Depreciation & Amoritzation $135M $151M $145M $149M $150M
Stock-Based Compensation $45M $61M $49M $31M $39M
Change in Accounts Receivable -$141M -$64M -$15M $42M -$39M
Change in Inventories -$89M -$350M -$43M $233M $4M
Cash From Operations $953M $930M $840M $1.4B $1.1B
 
Capital Expenditures $114M $128M $224M $243M $168M
Cash Acquisitions $227M $57M -- $136M $19M
Cash From Investing $531M -$12M -$230M -$383M -$65M
 
Dividends Paid (Ex Special Dividend) $145M $211M $258M $257M $254M
Special Dividend Paid
Long-Term Debt Issued $415M $1.5B $500M $77M --
Long-Term Debt Repaid -$402M -$1.3B -$310M -$282M -$3M
Repurchase of Common Stock $727M $1B $914M $353M $751M
Other Financing Activities -$53M -$218M -$85M -$77M -$88M
Cash From Financing -$886M -$1.3B -$1.1B -$854M -$1B
 
Beginning Cash (CF) $1.3B $926M $452M $634M $634M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $629M -$400M -$474M $182M -$1M
Ending Cash (CF) $2B $506M -$40M $822M $624M
 
Levered Free Cash Flow $839M $802M $616M $1.2B $907M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $294M $292M $322M $309M $290M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $19M $89M $123M $123M $135M
Change in Inventories -$90M -$5M $104M -$9M $27M
Cash From Operations $356M $346M $480M $415M $456M
 
Capital Expenditures $29M $67M $48M $38M $41M
Cash Acquisitions $56M -- $136M -- --
Cash From Investing -$79M -$70M -$184M $92M -$41M
 
Dividends Paid (Ex Special Dividend) $58M $64M $64M $63M $65M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$102M -$11M -$1M --
Repurchase of Common Stock $128M -- $45M $192M $123M
Other Financing Activities -- -$68M -$6M -$14M --
Cash From Financing -$186M -$234M -$112M -$269M -$248M
 
Beginning Cash (CF) $854M $464M $560M $646M $559M
Foreign Exchange Rate Adjustment -$6M -$18M -$4M $10M $1M
Additions / Reductions $85M $24M $180M $249M $168M
Ending Cash (CF) $933M $470M $736M $905M $728M
 
Levered Free Cash Flow $327M $279M $432M $377M $415M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.6B $528M $905M -- $813M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$66M -$52M $72M $20M -$33M
Change in Inventories -$260M -$277M $320M -$18M -$50M
Cash From Operations $975M $855M $1.2B $1.2B $1B
 
Capital Expenditures $124M $183M $268M $174M $165M
Cash Acquisitions $260M -- $136M $19M --
Cash From Investing -$196M -$199M -$407M -$65M -$173M
 
Dividends Paid (Ex Special Dividend) $191M $252M $256M $255M $260M
Special Dividend Paid
Long-Term Debt Issued $1.5B $500M $77M -- --
Long-Term Debt Repaid -$1.3B -$110M -$416M -$69M --
Repurchase of Common Stock $1B $1.1B $126M $709M $623M
Other Financing Activities -$217M -$86M -$78M -$73M --
Cash From Financing -$1.3B -$1B -$762M -$1B -$936M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$472M -$390M $96M $86M -$89M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $851M $672M $980M $979M $846M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $904M $954M $954M $309M $896M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$219M -$207M -$120M -$142M -$136M
Change in Inventories -$237M -$164M $199M -$52M -$106M
Cash From Operations $595M $520M $928M $668M $604M
 
Capital Expenditures $82M $137M $181M $112M $109M
Cash Acquisitions $57M -- $136M $19M --
Cash From Investing $43M -$144M -$321M -$3M -$111M
 
Dividends Paid (Ex Special Dividend) $154M $195M $193M $191M $197M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $500M $77M -- $46M
Long-Term Debt Repaid -$1.3B -$109M -$215M -$2M -$1M
Repurchase of Common Stock $878M $914M $126M $482M $354M
Other Financing Activities -$217M -$85M -$78M -$74M -$28M
Cash From Financing -$1.1B -$802M -$498M -$658M -$592M
 
Beginning Cash (CF) $2.5B $1.4B $1.5B $1.4B $1.3B
Foreign Exchange Rate Adjustment -$15M -$36M -$1M $5M $23M
Additions / Reductions -$472M -$462M $108M $12M -$76M
Ending Cash (CF) $2B $885M $1.6B $1.4B $1.3B
 
Levered Free Cash Flow $513M $383M $747M $556M $495M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
69
RGC alert for Jan 7

Regencell Bioscience Holdings Ltd. [RGC] is up 58.95% over the past day.

Buy
69
WDC alert for Jan 7

Western Digital Corp. [WDC] is down 8.88% over the past day.

Buy
75
DRUG alert for Jan 7

Bright Minds Biosciences, Inc. [DRUG] is up 2.99% over the past day.

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

Show me the best stock