Financhill
Sell
36

MTY.TO Quote, Financials, Valuation and Earnings

Last price:
$46.50
Seasonality move :
6.18%
Day range:
$46.31 - $48.06
52-week range:
$40.45 - $59.80
Dividend yield:
2.4%
P/E ratio:
11.74x
P/S ratio:
0.98x
P/B ratio:
1.32x
Volume:
28.8K
Avg. volume:
30K
1-year change:
-15.6%
Market cap:
$1.1B
Revenue:
$1.2B
EPS (TTM):
$3.97
Period Ending 2019-11-30 2020-11-30 2021-11-30 2022-11-30 2023-11-30
Revenue $550.9M $511.1M $551.9M $716.5M $1.2B
Revenue Growth (YoY) 33.61% -7.23% 7.98% 29.83% 63.2%
 
Cost of Revenues $267.9M $234.5M $344.6M $460.7M $738.9M
Gross Profit $283M $276.6M $207.3M $255.9M $430.5M
Gross Profit Margin 51.37% 54.12% 37.55% 35.71% 36.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $101.6M $102.1M $24.8M $35.9M $47.9M
Other Inc / (Exp) -$584K -$131.4M $2.8M -$19.5M -$8.8M
Operating Expenses $167.7M $178.4M $85.7M $124.8M $249.2M
Operating Income $115.4M $98.2M $121.5M $131.1M $181.3M
 
Net Interest Expenses $16.8M $18.8M $12.2M $15.4M $62.5M
EBT. Incl. Unusual Items $98M -$51.9M $112.1M $96.2M $110M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.3M -$15.1M $26.1M $21M $5.5M
Net Income to Company $77.7M -$36.9M $85.9M $75.2M $104.5M
 
Minority Interest in Earnings -$61K -$213K -$304K -$362K -$442K
Net Income to Common Excl Extra Items $77.7M -$37.1M $85.6M $74.8M $104.1M
 
Basic EPS (Cont. Ops) $3.09 -$1.50 $3.47 $3.06 $4.26
Diluted EPS (Cont. Ops) $3.08 -$1.50 $3.46 $3.06 $4.25
Weighted Average Basic Share $25.1M $24.8M $24.7M $24.4M $24.4M
Weighted Average Diluted Share $25.2M $24.8M $24.7M $24.5M $24.5M
 
EBITDA $148.9M $15.2M $169.1M $162.8M $263M
EBIT $115.6M -$32.7M $124.5M $111.8M $173.5M
 
Revenue (Reported) $550.9M $511.1M $551.9M $716.5M $1.2B
Operating Income (Reported) $115.4M $98.2M $121.5M $131.1M $181.3M
Operating Income (Adjusted) $115.6M -$32.7M $124.5M $111.8M $173.5M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $135.4M $150.8M $171.5M $298.1M $292.8M
Revenue Growth (YoY) -16.07% 11.4% 13.75% 73.77% -1.79%
 
Cost of Revenues $56.5M $62.5M $75.6M $151.1M $150.5M
Gross Profit $78.9M $88.3M $95.9M $147M $142.3M
Gross Profit Margin 58.29% 58.52% 55.9% 49.31% 48.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.4M $29.9M $38.5M $44.3M $41.9M
Other Inc / (Exp) -$1.5M -$3.2M -$7M $7M $3.3M
Operating Expenses $43.8M $49.7M $57.3M $96.7M $93.1M
Operating Income $35.1M $38.6M $38.6M $50.2M $49.2M
 
Net Interest Expenses $4.2M $2.7M $3.1M $16M $14.6M
EBT. Incl. Unusual Items $29.3M $32.7M $28.4M $41.3M $37.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M $8.3M $5.9M $2.2M $2.8M
Net Income to Company $23M -$12.1M $22.6M $39.1M --
 
Minority Interest in Earnings -$77K -$91K -$134K -$181K -$154K
Net Income to Common Excl Extra Items $22.9M $24.3M $22.4M $38.9M $34.9M
 
Basic EPS (Cont. Ops) $0.93 $0.99 $0.92 $1.59 $1.46
Diluted EPS (Cont. Ops) $0.93 $0.98 $0.92 $1.59 $1.46
Weighted Average Basic Share $24.7M $24.4M $24.4M $24.4M $23.9M
Weighted Average Diluted Share $24.7M $24.8M $24.4M $24.5M $23.9M
 
EBITDA $45.4M $69M $42.9M $80.6M $75.7M
EBIT $33.6M $35.4M $31.6M $57.5M $52.7M
 
Revenue (Reported) $135.4M $150.8M $171.5M $298.1M $292.8M
Operating Income (Reported) $35.1M $38.6M $38.6M $50.2M $49.2M
Operating Income (Adjusted) $33.6M $35.4M $31.6M $57.5M $52.7M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $540.7M $532.8M $620.8M $1.1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $254.1M $242.9M $386.5M $734.3M --
Gross Profit $286.6M $289.8M $234.4M $397M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $100.4M $104.6M $22.4M $1.5M --
Other Inc / (Exp) -$127.1M -$9.5M -$1.4M -$12.6M -$8M
Operating Expenses $178.8M $175.1M $103.6M $223.7M --
Operating Income $107.8M $114.7M $130.8M $173.3M --
 
Net Interest Expenses $20M $14.2M $9.4M $55.5M $44.5M
EBT. Incl. Unusual Items -$39.3M $91.1M $119.9M $105.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.8M $10M $27M $9.9M --
Net Income to Company -$36.5M $44.6M $129.5M $95.2M --
 
Minority Interest in Earnings $4K -$294K -$355K -$481K -$296K
Net Income to Common Excl Extra Items -$36.5M $80.8M $92.6M $94.8M $95.9M
 
Basic EPS (Cont. Ops) -$1.49 $3.27 $3.78 $3.87 $3.97
Diluted EPS (Cont. Ops) -$1.50 $3.26 $3.77 $3.87 $3.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $26.5M $173.5M $196.1M $249.3M --
EBIT -$18.8M $105.6M $129.6M $161.6M --
 
Revenue (Reported) $540.7M $532.8M $620.8M $1.1B $1.2B
Operating Income (Reported) $107.8M $114.7M $130.8M $173.3M --
Operating Income (Adjusted) -$18.8M $105.6M $129.6M $161.6M --
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $405.6M $474.6M $889.3M $875.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $180.5M $220.9M $492.1M $331.4M --
Gross Profit $225.1M $253.7M $397.2M $240M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $78.3M $75.8M $68M $53.9M --
Other Inc / (Exp) -$2.5M -$6.7M $609K $238K --
Operating Expenses $134.4M $153.7M $255.4M $152.8M --
Operating Income $90.7M $100M $141.9M $87.2M --
 
Net Interest Expenses $10M $7.2M $47.3M $29.4M --
EBT. Incl. Unusual Items $78.2M $86.1M $95.1M $58M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.3M $18.2M $7.1M $5.6M --
Net Income to Company $24.4M $68M $88M $17.4M --
 
Minority Interest in Earnings -$215K -$266K -$385K -$239K --
Net Income to Common Excl Extra Items $60.8M $67.7M $87.6M $79.5M --
 
Basic EPS (Cont. Ops) $2.46 $2.77 $3.58 $3.30 --
Diluted EPS (Cont. Ops) $2.45 $2.77 $3.58 $3.30 --
Weighted Average Basic Share $73.8M $73.3M $73.2M $72.3M --
Weighted Average Diluted Share $74.2M $73.4M $73.5M $72.3M --
 
EBITDA $144.4M $126.5M $213M $133M --
EBIT $88.4M $93.5M $143.3M $87.8M --
 
Revenue (Reported) $405.6M $474.6M $889.3M $875.1M --
Operating Income (Reported) $90.7M $100M $141.9M $87.2M --
Operating Income (Adjusted) $88.4M $93.5M $143.3M $87.8M --
Period Ending 2019-11-30 2020-11-30 2021-11-30 2022-11-30 2023-11-30
Cash and Equivalents $50.7M $44.3M $61.2M $59.5M $58.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $65.1M $55.9M $57.5M $77.4M $83M
Inventory $7.5M $9.4M $10.7M $18.5M $20.7M
Prepaid Expenses $9.3M $6.8M $7.7M $14.9M $14.1M
Other Current Assets $2M $2.8M $2.4M $3M $3.8M
Total Current Assets $149.8M $211.4M $233.5M $264.1M $281.1M
 
Property Plant And Equipment $21.4M $85.8M $77.5M $249.9M $294.5M
Long-Term Investments -- $26.6M $25.9M -- --
Goodwill $510.2M $439.5M $428.4M $547.8M $719.2M
Other Intangibles $958.1M $864M $820.3M $1B $1.1B
Other Long-Term Assets -- -- -- -- --
Total Assets $1.6B $2B $1.9B $2.3B $2.7B
 
Accounts Payable $100.8M $111.4M $119.5M $154M $147.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $4.6M $12.9M $13.1M $9.5M $10.4M
Current Portion Of Capital Lease Obligations -- $114.9M $102M $114.5M $112.4M
Other Current Liabilities -- -- -- -- $2.6M
Total Current Liabilities $250.8M $369.6M $358.5M $439M $440.6M
 
Long-Term Debt $536.1M $447.7M $347.6M $551.4M $756.9M
Capital Leases -- -- -- -- --
Total Liabilities $983.3M $1.4B $1.3B $1.6B $1.9B
 
Common Stock $310.9M $306.4M $306M $302.8M $301.8M
Other Common Equity Adj -$850K -$850K -$850K -$850K -$850K
Common Equity $664.7M $581.8M $647.6M $723.4M $811.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $732K $759K $1.3M $1.2M $1.5M
Total Equity $665.5M $582.5M $648.9M $724.6M $812.9M
 
Total Liabilities and Equity $1.6B $2B $1.9B $2.3B $2.7B
Cash and Short Terms $50.7M $44.3M $61.2M $59.5M $58.9M
Total Debt $540.7M $460.5M $360.7M $561M $767.4M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $43.8M $56.4M $55.3M $54.3M $51M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $62.4M $54.8M $68.3M $82.2M $82.3M
Inventory $10.1M $9.9M $12.8M $19.1M $19.3M
Prepaid Expenses $6.9M $8.1M $9.7M $15.8M $14.4M
Other Current Assets $1.8M $1.3M $5.3M $4.4M $6M
Total Current Assets $228.2M $223.9M $237.9M $273.4M $261.1M
 
Property Plant And Equipment $86.5M $83.4M $80.8M $292.4M $284M
Long-Term Investments $27.8M $26.2M -- -- --
Goodwill $440.9M $425.1M $451.2M $728.4M $715.7M
Other Intangibles $876.6M $820.4M $843.8M $1.1B $1.1B
Other Long-Term Assets -- -- -- -- --
Total Assets $2B $1.9B $1.9B $2.7B $2.6B
 
Accounts Payable $108.5M $117.6M $127.6M $156.1M $137.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $9.8M $15.7M $10.7M $11.7M $8.4M
Current Portion Of Capital Lease Obligations $122.9M $106.5M $98.6M $114.6M $108M
Other Current Liabilities -- -- -- -- $5.8M
Total Current Liabilities $371.6M $358M $369.7M $443.2M $430.3M
 
Long-Term Debt $486.4M $371.6M $304.6M $772.6M $682M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.3B $1.2B $1.9B $1.7B
 
Common Stock $306.4M $306.4M $302.8M $302.8M $294.4M
Other Common Equity Adj -- -- -$850K -$850K -$850K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $766K $1.2M $1.2M $1.4M $1.6M
Total Equity $567.4M $621.2M $704.6M $802.4M $836.1M
 
Total Liabilities and Equity $2B $1.9B $1.9B $2.7B $2.6B
Cash and Short Terms $43.8M $56.4M $55.3M $54.3M $51M
Total Debt $496.2M $387.3M $315.3M $784.3M $690.4M
Period Ending 2019-11-30 2020-11-30 2021-11-30 2022-11-30 2023-11-30
Net Income to Stockholders $77.7M -$36.9M $85.9M $75.2M $104.5M
Depreciation & Amoritzation $33.2M $47.9M $44.6M $51M $89.5M
Stock-Based Compensation $583K $924K $836K $1M $792K
Change in Accounts Receivable -$12.3M $10.5M -$3.4M -$10.2M -$3.4M
Change in Inventories $1.1M -$2M -$1.4M -$2M -$1.5M
Cash From Operations $113M $133.7M $139.3M $148.5M $184.6M
 
Capital Expenditures $7.3M $5.6M $6.8M $12.7M $32.2M
Cash Acquisitions -$329.6M -$19.1M $7.4M -$246.9M -$291M
Cash From Investing -$325.7M -$12.1M $7.1M -$258.4M -$319.7M
 
Dividends Paid (Ex Special Dividend) -$16.7M -$4.6M -$9.1M -$20.5M -$24.4M
Special Dividend Paid
Long-Term Debt Issued $327.4M $20M -- $275.6M $318.9M
Long-Term Debt Repaid -$73.9M -$122.2M -$117.6M -$133M -$154M
Repurchase of Common Stock -$5.2M -$18.9M -$2.2M -$14.6M -$4.2M
Other Financing Activities -$1.7M -$711K -$665K -$2.2M -$340K
Cash From Financing $229.9M -$126.4M -$129.6M $105.3M $135.9M
 
Beginning Cash (CF) $32.3M $50.7M $44.3M $61.2M $59.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.2M -$4.8M $16.8M -$4.6M $870K
Ending Cash (CF) $50.7M $44.3M $61.2M $59.5M $58.9M
 
Levered Free Cash Flow $105.6M $128M $132.5M $135.8M $152.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders -$36.5M $44.6M $129.5M $95.2M --
Depreciation & Amoritzation $45.3M $23.1M $66.4M $87.7M --
Stock-Based Compensation $878K $421K $1.4M $825K $362K
Change in Accounts Receivable -$2.4M $10.4M -$16.3M -$4.1M --
Change in Inventories -$2.3M $1.8M -$4.1M -$291K --
Cash From Operations $126.7M $91.4M $203.9M $174.1M --
 
Capital Expenditures $7.1M $2.4M $15.2M $31.1M $11.4M
Cash Acquisitions -$19.1M $7.5M -$10.9M -$526.6M -$628K
Cash From Investing -$5.5M $5.6M -$19.1M -$554.3M --
 
Dividends Paid (Ex Special Dividend) -$8.8M -$4.6M -$20M -$23.4M -$12.9M
Special Dividend Paid
Long-Term Debt Issued $20M -- -- $582.3M --
Long-Term Debt Repaid -$108.9M -$79.9M -$146.7M -$180.5M --
Repurchase of Common Stock -$24.1M -- -$16.8M -- --
Other Financing Activities -- -- -$945K -$2.3M --
Cash From Financing -$123.4M -$84.6M -$184.4M $376.1M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.1M $12.4M $365K -$4M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $119.6M $89M $188.8M $143.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock