Financhill
Buy
61

MCO Quote, Financials, Valuation and Earnings

Last price:
$483.02
Seasonality move :
6.58%
Day range:
$467.89 - $481.80
52-week range:
$378.71 - $546.88
Dividend yield:
0.78%
P/E ratio:
35.06x
P/S ratio:
11.17x
P/B ratio:
20.97x
Volume:
1.7M
Avg. volume:
1.5M
1-year change:
-3.79%
Market cap:
$85B
Revenue:
$7.7B
EPS (TTM):
$13.68
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.2B $5.5B $5.9B $7.1B $7.7B
Revenue Growth (YoY) 15.77% -12.06% 8.19% 19.81% 8.89%
 
Cost of Revenues $1.9B $1.9B $2.1B $2.4B $2.5B
Gross Profit $4.3B $3.5B $3.9B $4.7B $5.3B
Gross Profit Margin 69.54% 64.45% 65.15% 66.41% 68.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.5B $1.6B $1.7B $1.8B
Other Inc / (Exp) $82M -$6M -$38M -$41M --
Operating Expenses $1.5B $1.5B $1.6B $1.7B $1.8B
Operating Income $2.8B $2B $2.2B $3B $3.5B
 
Net Interest Expenses $243M $216M $207M $204M $189M
EBT. Incl. Unusual Items $2.8B $1.8B $1.9B $2.7B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $541M $386M $327M $640M $668M
Net Income to Company $2.2B $1.4B $1.6B $2.1B $2.5B
 
Minority Interest in Earnings -- -- $1M $1M $3M
Net Income to Common Excl Extra Items $2.2B $1.4B $1.6B $2.1B $2.5B
 
Basic EPS (Cont. Ops) $11.88 $7.47 $8.77 $11.32 $13.73
Diluted EPS (Cont. Ops) $11.78 $7.44 $8.73 $11.26 $13.67
Weighted Average Basic Share $186.4M $183.9M $183.2M $181.8M $179.1M
Weighted Average Diluted Share $187.9M $184.7M $184M $182.7M $179.9M
 
EBITDA $3.1B $2.3B $2.6B $3.4B $3.9B
EBIT $2.8B $2B $2.2B $3B $3.5B
 
Revenue (Reported) $6.2B $5.5B $5.9B $7.1B $7.7B
Operating Income (Reported) $2.8B $2B $2.2B $3B $3.5B
Operating Income (Adjusted) $2.8B $2B $2.2B $3B $3.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.5B $1.3B $1.5B $1.7B $1.9B
Revenue Growth (YoY) 19.3% -16.18% 14.73% 12.97% 12.98%
 
Cost of Revenues $562M $499M $518M $610M $626M
Gross Profit $977M $791M $962M $1.1B $1.3B
Gross Profit Margin 63.48% 61.32% 65% 63.52% 66.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $465M $403M $428M $442M $467M
Other Inc / (Exp) $66M $4M -$18M -$43M --
Operating Expenses $465M $403M $428M $441M $468M
Operating Income $512M $388M $534M $621M $795M
 
Net Interest Expenses $96M $64M $51M $27M $92M
EBT. Incl. Unusual Items $516M $327M $450M $525M $687M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89M $81M $110M $130M $76M
Net Income to Company $427M $246M $340M $395M $611M
 
Minority Interest in Earnings -- -- -- -- $1M
Net Income to Common Excl Extra Items $427M $246M $340M $395M $611M
 
Basic EPS (Cont. Ops) $2.30 $1.34 $1.86 $2.18 $3.43
Diluted EPS (Cont. Ops) $2.28 $1.34 $1.85 $2.17 $3.41
Weighted Average Basic Share $185.8M $183.2M $182.7M $180.8M $177.9M
Weighted Average Diluted Share $187.4M $183.9M $183.6M $181.7M $178.7M
 
EBITDA $589M $477M $631M $734M $919M
EBIT $512M $388M $534M $621M $795M
 
Revenue (Reported) $1.5B $1.3B $1.5B $1.7B $1.9B
Operating Income (Reported) $512M $388M $534M $621M $795M
Operating Income (Adjusted) $512M $388M $534M $621M $795M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.2B $5.5B $5.9B $7.1B $7.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $1.9B $2.1B $2.4B $2.5B
Gross Profit $4.3B $3.5B $3.9B $4.7B $5.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.5B $1.6B $1.7B $1.8B
Other Inc / (Exp) $82M -$6M -$38M -$41M --
Operating Expenses $1.5B $1.5B $1.6B $1.7B $1.8B
Operating Income $2.8B $2B $2.2B $3B $3.5B
 
Net Interest Expenses $235M $65M $159M $180M $237M
EBT. Incl. Unusual Items $2.8B $1.8B $1.9B $2.7B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $541M $386M $327M $640M $668M
Net Income to Company $2.2B $1.4B $1.6B $2.1B $2.5B
 
Minority Interest in Earnings -- -- $1M $1M $3M
Net Income to Common Excl Extra Items $2.2B $1.4B $1.6B $2.1B $2.5B
 
Basic EPS (Cont. Ops) $11.87 $7.46 $8.77 $11.31 $13.73
Diluted EPS (Cont. Ops) $11.78 $7.44 $8.74 $11.26 $13.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.1B $2.3B $2.6B $3.4B $3.9B
EBIT $2.8B $2B $2.2B $3B $3.5B
 
Revenue (Reported) $6.2B $5.5B $5.9B $7.1B $7.7B
Operating Income (Reported) $2.8B $2B $2.2B $3B $3.5B
Operating Income (Adjusted) $2.8B $2B $2.2B $3B $3.5B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $5.5B $5.9B $7.1B $7.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.1B $2.4B $2.5B --
Gross Profit $3.5B $3.9B $4.7B $5.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.6B $1.7B $1.8B --
Other Inc / (Exp) -$6M -$38M -$41M -$29M --
Operating Expenses $1.5B $1.6B $1.7B $1.8B --
Operating Income $2B $2.2B $3B $3.5B --
 
Net Interest Expenses $65M $159M $180M $237M --
EBT. Incl. Unusual Items $1.8B $1.9B $2.7B $3.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $386M $327M $640M $668M --
Net Income to Company $1.4B $1.6B $2.1B $2.5B --
 
Minority Interest in Earnings -- $1M $1M $3M --
Net Income to Common Excl Extra Items $1.4B $1.6B $2.1B $2.5B --
 
Basic EPS (Cont. Ops) $7.46 $8.77 $11.31 $13.73 --
Diluted EPS (Cont. Ops) $7.44 $8.74 $11.26 $13.68 --
Weighted Average Basic Share $735.6M $732.8M $727.4M $716.5M --
Weighted Average Diluted Share $738.8M $735.8M $730.6M $719.2M --
 
EBITDA $2.3B $2.6B $3.4B $3.9B --
EBIT $2B $2.2B $3B $3.5B --
 
Revenue (Reported) $5.5B $5.9B $7.1B $7.7B --
Operating Income (Reported) $2B $2.2B $3B $3.5B --
Operating Income (Adjusted) $2B $2.2B $3B $3.5B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.9B $1.9B $2.2B $3B $2.4B
Short Term Investments $91M $90M $63M $566M --
Accounts Receivable, Net $1.7B $1.7B $1.7B $1.8B $2B
Inventory -- -- -- -- --
Prepaid Expenses $211M $354M $248M $260M $323M
Other Current Assets $177M $136M $149M $178M --
Total Current Assets $4B $4.1B $4.2B $5.2B $5B
 
Property Plant And Equipment $785M $848M $880M $872M $1B
Long-Term Investments $612M $646M $640M $636M $615M
Goodwill $6B $5.8B $6B $6B --
Other Intangibles $2.5B $2.2B $2B $1.9B --
Other Long-Term Assets $207M $235M $261M $256M --
Total Assets $14.7B $14.3B $14.6B $15.5B $15.8B
 
Accounts Payable $47M $52M $23M $53M $62M
Accrued Expenses $465M $480M $473M $486M --
Current Portion Of Long-Term Debt -- -- -- $697M --
Current Portion Of Capital Lease Obligations $105M $106M $108M $102M --
Other Current Liabilities $12M $2M -- $24M --
Total Current Liabilities $2.5B $2.4B $2.5B $3.6B $3B
 
Long-Term Debt $7.9B $7.8B $7.3B $6.9B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $11.8B $11.7B $11.1B $11.8B $11.6B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$410M -$643M -$567M -$638M --
Common Equity $2.7B $2.5B $3.3B $3.6B $4.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $189M $170M $158M $162M $151M
Total Equity $2.9B $2.7B $3.5B $3.7B $4.2B
 
Total Liabilities and Equity $14.7B $14.3B $14.6B $15.5B $15.8B
Cash and Short Terms $1.9B $1.9B $2.2B $3B $2.4B
Total Debt $7.9B $7.8B $7.3B $7.6B $7.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.9B $1.9B $2.2B $3B $2.4B
Short Term Investments $91M $90M $63M $566M --
Accounts Receivable, Net $1.7B $1.7B $1.7B $1.8B $2B
Inventory -- -- -- -- --
Prepaid Expenses $211M $354M $248M $260M $323M
Other Current Assets $177M $136M $149M $178M --
Total Current Assets $4B $4.1B $4.2B $5.2B $5B
 
Property Plant And Equipment $785M $848M $880M $872M $1B
Long-Term Investments $612M $646M $640M $636M $615M
Goodwill $6B $5.8B $6B $6B --
Other Intangibles $2.5B $2.2B $2B $1.9B --
Other Long-Term Assets $207M $235M $261M $256M --
Total Assets $14.7B $14.3B $14.6B $15.5B $15.8B
 
Accounts Payable $47M $52M $23M $53M $62M
Accrued Expenses $465M $480M $473M $486M --
Current Portion Of Long-Term Debt -- -- -- $697M --
Current Portion Of Capital Lease Obligations $105M $106M $108M $102M --
Other Current Liabilities $12M $2M -- $24M --
Total Current Liabilities $2.5B $2.4B $2.5B $3.6B $3B
 
Long-Term Debt $7.9B $7.8B $7.3B $6.9B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $11.8B $11.7B $11.1B $11.8B $11.6B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$410M -$643M -$567M -$638M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $189M $170M $158M $162M $151M
Total Equity $2.9B $2.7B $3.5B $3.7B $4.2B
 
Total Liabilities and Equity $14.7B $14.3B $14.6B $15.5B $15.8B
Cash and Short Terms $1.9B $1.9B $2.2B $3B $2.4B
Total Debt $7.9B $7.8B $7.3B $7.6B $7.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.2B $1.4B $1.6B $2.1B $2.5B
Depreciation & Amoritzation $257M $331M $373M $431M $480M
Stock-Based Compensation $175M $169M $193M $220M $232M
Change in Accounts Receivable -$257M $34M -$12M -$187M -$203M
Change in Inventories -- -- -- -- --
Cash From Operations $2B $1.5B $2.2B $2.8B $2.9B
 
Capital Expenditures $139M $283M $271M $317M $326M
Cash Acquisitions $2.2B $97M $3M $221M $227M
Cash From Investing -$2.6B -$262M -$247M -$1.1B $2M
 
Dividends Paid (Ex Special Dividend) $463M $515M $564M $620M $701M
Special Dividend Paid
Long-Term Debt Issued $1.7B $988M -- $496M --
Long-Term Debt Repaid -$500M -$626M -$500M -- --
Repurchase of Common Stock $833M $1.1B $561M $1.4B $1.7B
Other Financing Activities -$36M -$11M -$9M -$12M --
Cash From Financing -$122M -$1.2B -$1.6B -$1.4B -$3.1B
 
Beginning Cash (CF) $1.8B $1.8B $2.1B $2.4B $2.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$786M -$42M $361M $278M -$24M
Ending Cash (CF) $975M $1.7B $2.5B $2.6B $2.5B
 
Levered Free Cash Flow $1.9B $1.2B $1.9B $2.5B $2.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $427M $246M $340M $395M $611M
Depreciation & Amoritzation $77M $89M $97M $113M $124M
Stock-Based Compensation $48M $39M $50M $54M $58M
Change in Accounts Receivable -$120M -$89M -$139M -$144M -$266M
Change in Inventories -- -- -- -- --
Cash From Operations $299M $377M $477M $674M $858M
 
Capital Expenditures $62M $79M $73M $74M $81M
Cash Acquisitions $153M -- -- $111M --
Cash From Investing -$458M -$90M -$54M -$181M -$42M
 
Dividends Paid (Ex Special Dividend) $116M $128M $140M $155M $167M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $494M -- -- -- --
Long-Term Debt Repaid -$500M -$126M -- -- --
Repurchase of Common Stock $123M $2M $216M $486M $444M
Other Financing Activities -$20M -- -$7M -$6M --
Cash From Financing -$257M -$251M -$353M -$634M -$609M
 
Beginning Cash (CF) $1.8B $1.8B $2.1B $2.4B $2.4B
Foreign Exchange Rate Adjustment -$12M $77M $54M -$93M -$4M
Additions / Reductions -$428M $113M $124M -$234M $203M
Ending Cash (CF) $1.4B $2B $2.3B $2.1B $2.6B
 
Levered Free Cash Flow $237M $298M $404M $600M $777M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.2B $1.4B $1.6B $2.1B $2.5B
Depreciation & Amoritzation $257M $331M $373M $431M $480M
Stock-Based Compensation $175M $169M $193M $220M $232M
Change in Accounts Receivable -$257M $34M -$12M -$187M -$203M
Change in Inventories -- -- -- -- --
Cash From Operations $2B $1.5B $2.2B $2.8B $2.9B
 
Capital Expenditures $139M $283M $271M $317M $326M
Cash Acquisitions $2.2B $97M $3M $221M $227M
Cash From Investing -$2.6B -$262M -$247M -$1.1B $2M
 
Dividends Paid (Ex Special Dividend) $463M $515M $564M $620M $701M
Special Dividend Paid
Long-Term Debt Issued $1.7B $988M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $833M $1.1B $561M $1.4B $1.7B
Other Financing Activities -- -$11M -- -- --
Cash From Financing -$122M -$1.2B -$1.6B -$1.4B -$3.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$786M -$42M $361M $278M -$24M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.9B $1.2B $1.9B $2.5B $2.6B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $1.4B $1.6B $2.1B $2.5B --
Depreciation & Amoritzation $331M $373M $431M $480M --
Stock-Based Compensation $169M $193M $220M $232M --
Change in Accounts Receivable $34M -$12M -$187M -$203M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $2.2B $2.8B $2.9B --
 
Capital Expenditures $283M $271M $317M $326M --
Cash Acquisitions $97M $3M $221M $227M --
Cash From Investing -$262M -$247M -$1.1B $2M --
 
Dividends Paid (Ex Special Dividend) $515M $564M $620M $701M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $988M -- $496M -- --
Long-Term Debt Repaid -$626M -$500M -- -$700M --
Repurchase of Common Stock $1.1B $561M $1.4B $1.7B --
Other Financing Activities -$11M -$9M -$12M -$1M --
Cash From Financing -$1.2B -$1.6B -$1.4B -$3.1B --
 
Beginning Cash (CF) $6.8B $8.5B $10.2B $8.9B --
Foreign Exchange Rate Adjustment -$46M $41M -$58M $136M --
Additions / Reductions -$42M $361M $278M -$24M --
Ending Cash (CF) $6.7B $8.9B $10.4B $9B --
 
Levered Free Cash Flow $1.2B $1.9B $2.5B $2.6B --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
50
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 38x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
37
Is GOOGL Stock a Buy?

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

Alerts

Buy
59
SEZL alert for Feb 27

Sezzle, Inc. [SEZL] is down 14.29% over the past day.

Buy
83
GCT alert for Feb 27

GigaCloud Technology, Inc. [GCT] is down 10.81% over the past day.

Buy
62
LMAT alert for Feb 27

LeMaitre Vascular, Inc. [LMAT] is down 6.6% over the past day.

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

Show me the best stock