Financhill
Buy
75

MGIC Quote, Financials, Valuation and Earnings

Last price:
$15.87
Seasonality move :
5.82%
Day range:
$15.61 - $16.18
52-week range:
$9.51 - $16.50
Dividend yield:
4.85%
P/E ratio:
20.83x
P/S ratio:
1.37x
P/B ratio:
2.89x
Volume:
42K
Avg. volume:
53.1K
1-year change:
47.94%
Market cap:
$777.2M
Revenue:
$552.5M
EPS (TTM):
$0.76
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $371.2M $480.3M $566.8M $535.1M $552.5M
Revenue Growth (YoY) 13.99% 29.4% 18% -5.6% 3.27%
 
Cost of Revenues $261.6M $347.3M $411.4M $382.1M $394.7M
Gross Profit $109.6M $133M $155.4M $153M $157.8M
Gross Profit Margin 29.52% 27.69% 27.41% 28.59% 28.57%
 
R&D Expenses $8.8M $9M $10.1M $10.3M $13.3M
Selling, General & Admin $59.1M $69.4M $84.4M $85.3M $84.1M
Other Inc / (Exp) -$3.8M -$5.3M -$2.4M -$3.8M -$2.2M
Operating Expenses $67.9M $78.4M $94.5M $95.6M $97.4M
Operating Income $41.7M $54.6M $60.9M $57.3M $60.4M
 
Net Interest Expenses $514K $3.7M $1M $1.1M $3.6M
EBT. Incl. Unusual Items $37.4M $45.6M $57.4M $52.4M $54.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.3M $10.3M $11.1M $9.9M $11.3M
Net Income to Company $30.1M $35.3M $46.3M $42.5M $43.3M
 
Minority Interest in Earnings -$4.9M -$5.6M -$5.8M -$5.5M -$6.4M
Net Income to Common Excl Extra Items $25.2M $29.8M $40.5M $37M $36.9M
 
Basic EPS (Cont. Ops) $0.49 $0.61 $0.82 $0.75 $0.75
Diluted EPS (Cont. Ops) $0.49 $0.61 $0.82 $0.75 $0.75
Weighted Average Basic Share $49M $49.1M $49.1M $49.1M $49.1M
Weighted Average Diluted Share $49M $49.1M $49.1M $49.1M $49.1M
 
EBITDA $52M $69.3M $79.6M $79M $82.1M
EBIT $38M $49.4M $59.9M $58.4M $61.4M
 
Revenue (Reported) $371.2M $480.3M $566.8M $535.1M $552.5M
Operating Income (Reported) $41.7M $54.6M $60.9M $57.3M $60.4M
Operating Income (Adjusted) $38M $49.4M $59.9M $58.4M $61.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $107.3M $138.7M $142.4M $130.7M $147.3M
Revenue Growth (YoY) 25.93% 29.27% 2.69% -8.23% 12.71%
 
Cost of Revenues $77.1M $101.1M $103.6M $94M $106.7M
Gross Profit $30.2M $37.6M $38.9M $36.7M $40.6M
Gross Profit Margin 28.14% 27.09% 27.3% 28.08% 27.58%
 
R&D Expenses $2.2M $2.3M $2.5M $2.8M $3.2M
Selling, General & Admin $15.8M $19.1M $21.2M $19.5M $21.6M
Other Inc / (Exp) -$437K -$844K $30K -- --
Operating Expenses $18M $21.5M $23.7M $22.3M $24.9M
Operating Income $12.2M $16.1M $15.2M $14.4M $15.7M
 
Net Interest Expenses $709K $814K $564K $1.6M $1.1M
EBT. Incl. Unusual Items $11.1M $14.5M $14.6M $12.8M $14.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $3.2M $2.8M $2.7M $2.9M
Net Income to Company $8.8M $11.3M $11.8M $10M $11.6M
 
Minority Interest in Earnings -$1.2M -$1.5M -$1.7M -$1.2M -$2.2M
Net Income to Common Excl Extra Items $7.5M $9.7M $10.1M $8.8M $9.5M
 
Basic EPS (Cont. Ops) $0.15 $0.20 $0.21 $0.18 $0.19
Diluted EPS (Cont. Ops) $0.15 $0.20 $0.21 $0.18 $0.19
Weighted Average Basic Share $49M $49M $49.1M $49.1M $49.1M
Weighted Average Diluted Share $49.1M $49.1M $49.1M $49.1M $49.1M
 
EBITDA $15.3M $20.2M $20.3M $19.3M $21M
EBIT $11.8M $15.3M $15.2M $14.4M $15.7M
 
Revenue (Reported) $107.3M $138.7M $142.4M $130.7M $147.3M
Operating Income (Reported) $12.2M $16.1M $15.2M $14.4M $15.7M
Operating Income (Adjusted) $11.8M $15.3M $15.2M $14.4M $15.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $393.3M $511.7M $570.5M $523.3M $569.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $278.3M $371.3M $413.9M $372.5M $407.4M
Gross Profit $115M $140.4M $156.7M $150.8M $161.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.8M $9.1M $10.3M $10.6M $13.8M
Selling, General & Admin $61M $72.7M $86.8M $83.8M $86.1M
Other Inc / (Exp) -$437K -$6.2M -$1.2M -- -$121K
Operating Expenses $69.8M $81.8M $97.1M $94.4M $99.9M
Operating Income $45.1M $58.5M $59.6M $56.4M $61.8M
 
Net Interest Expenses $1.7M $3.4M $792K $2M $3M
EBT. Incl. Unusual Items $39.2M $49M $57.6M $50.6M $56.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.6M $11.2M $10.7M $9.9M $11.5M
Net Income to Company $31.6M $37.8M $46.9M $40.7M $44.9M
 
Minority Interest in Earnings -$4.8M -$5.9M -$6M -$4.9M -$7.4M
Net Income to Common Excl Extra Items $26.9M $31.9M $40.9M $35.7M $37.6M
 
Basic EPS (Cont. Ops) $0.53 $0.56 $0.87 $0.73 $0.76
Diluted EPS (Cont. Ops) $0.52 $0.56 $0.87 $0.73 $0.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $55.5M $73.7M $79.7M $77.9M $83.8M
EBIT $41M $52.5M $59.8M $57.5M $62.7M
 
Revenue (Reported) $393.3M $511.7M $570.5M $523.3M $569.1M
Operating Income (Reported) $45.1M $58.5M $59.6M $56.4M $61.8M
Operating Income (Adjusted) $41M $52.5M $59.8M $57.5M $62.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $107.3M $138.7M $142.4M $130.7M $147.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $77.1M $101.1M $103.6M $94M $106.7M
Gross Profit $30.2M $37.6M $38.9M $36.7M $40.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.2M $2.3M $2.5M $2.8M $3.2M
Selling, General & Admin $15.8M $19.1M $21.2M $19.5M $21.6M
Other Inc / (Exp) -$437K -$844K $30K -- --
Operating Expenses $18M $21.5M $23.7M $22.3M $24.9M
Operating Income $12.2M $16.1M $15.2M $14.4M $15.7M
 
Net Interest Expenses $709K $814K $564K $1.6M $1.1M
EBT. Incl. Unusual Items $11.1M $14.5M $14.6M $12.8M $14.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $3.2M $2.8M $2.7M $2.9M
Net Income to Company $8.8M $11.3M $11.8M $10M $11.6M
 
Minority Interest in Earnings -$1.2M -$1.5M -$1.7M -$1.2M -$2.2M
Net Income to Common Excl Extra Items $7.5M $9.7M $10.1M $8.8M $9.5M
 
Basic EPS (Cont. Ops) $0.15 $0.20 $0.21 $0.18 $0.19
Diluted EPS (Cont. Ops) $0.15 $0.20 $0.21 $0.18 $0.19
Weighted Average Basic Share $49M $49M $49.1M $49.1M $49.1M
Weighted Average Diluted Share $49.1M $49.1M $49.1M $49.1M $49.1M
 
EBITDA $15.3M $20.2M $20.3M $19.3M $21M
EBIT $11.8M $15.3M $15.2M $14.4M $15.7M
 
Revenue (Reported) $107.3M $138.7M $142.4M $130.7M $147.3M
Operating Income (Reported) $12.2M $16.1M $15.2M $14.4M $15.7M
Operating Income (Adjusted) $11.8M $15.3M $15.2M $14.4M $15.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $88.1M $88.1M $83.1M $105.9M $112.8M
Short Term Investments $1.5M $5.6M $6.6M $5.5M $7.6M
Accounts Receivable, Net $92M $117M $118.1M $108.4M $123.1M
Inventory -- -- -- -- --
Prepaid Expenses $3.6M $4.6M $4.3M $5.6M $6M
Other Current Assets -- -- -- -- --
Total Current Assets $211.2M $246.8M $249.1M $256.6M $276.2M
 
Property Plant And Equipment $30.5M $29.2M $35.9M $33.7M $32.2M
Long-Term Investments -- -- -- -- --
Goodwill $135.7M $146.8M $158.7M $166.1M $172.5M
Other Intangibles $53.4M $51.4M $52.1M $50.7M $45.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $447.4M $487.3M $505.1M $522.4M $540.3M
 
Accounts Payable $14.3M $24.7M $27.6M $28.4M $28.8M
Accrued Expenses $41.8M $45.1M $46.8M $41.5M $58.2M
Current Portion Of Long-Term Debt $10.3M $12.4M $18.3M $26.2M $21.5M
Current Portion Of Capital Lease Obligations $3.4M $3.3M $4.6M $4.4M $4.8M
Other Current Liabilities $5M $29.8M $46.5M $24.9M $22.7M
Total Current Liabilities $84.8M $130.8M $156.1M $141.7M $170.3M
 
Long-Term Debt $13.4M $20.2M $30.4M $52.3M $36.1M
Capital Leases -- -- -- -- --
Total Liabilities $153.4M $211.7M $228.8M $231.5M $239.3M
 
Common Stock $1.2M $1.2M $1.2M $1.2M $1.2M
Other Common Equity Adj $7.8M $9.3M -$6.6M -$10.3M -$12.1M
Common Equity $260.4M $265.1M $262.9M $266M $277.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $33.6M $10.4M $13.4M $25M $23.9M
Total Equity $294M $275.6M $276.3M $290.9M $301.1M
 
Total Liabilities and Equity $447.4M $487.3M $505.1M $522.4M $540.3M
Cash and Short Terms $89.7M $93.7M $89.6M $111.5M $120.4M
Total Debt $24.9M $37.3M $51.2M $81.2M $59.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $97.6M $110.6M $102.5M $125.8M $104.6M
Short Term Investments $1.5M $1.7M $3.9M $49K $431K
Accounts Receivable, Net $113.9M $151M $149.3M $126.3M $144.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $224.3M $274M $270.4M $273.7M $270.2M
 
Property Plant And Equipment $30.1M $28.6M $34.5M $31.9M $31.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $455M $541.2M $521M $536.5M $534.1M
 
Accounts Payable $14.9M $27M $28.6M $27.1M $30.1M
Accrued Expenses $55.2M $46.6M $40.8M $44M $53.4M
Current Portion Of Long-Term Debt $11.1M $20.8M $26.2M $36.8M $23.9M
Current Portion Of Capital Lease Obligations $3.9M $3.6M $4.5M $6M $4.8M
Other Current Liabilities $4.9M $13.5M $40.2M $25.9M $26.6M
Total Current Liabilities $103.6M $139M $172.1M $161.6M $178.5M
 
Long-Term Debt $11.9M $39.2M $41.2M $41.6M $32.4M
Capital Leases -- -- -- -- --
Total Liabilities $167.4M $239.3M $252M $240M $241.1M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $33.4M $39.9M $13.9M $24.2M $23.6M
Total Equity $287.6M $301.8M $269.1M $296.5M $293M
 
Total Liabilities and Equity $455M $541.2M $521M $536.5M $534.1M
Cash and Short Terms $99M $112.4M $106.4M $125.9M $105M
Total Debt $23M $60M $67.4M $78.4M $56.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $30.1M $35.3M $46.3M $42.5M $43.3M
Depreciation & Amoritzation $13.9M $19.8M $19.8M $20.6M $20.8M
Stock-Based Compensation -- $956K $2.1M $3.8M $1.6M
Change in Accounts Receivable -$540K -$21.9M -$4.5M $12.8M -$9.3M
Change in Inventories -- -- -- -- --
Cash From Operations $52.3M $43.7M $56.6M $69M $74.8M
 
Capital Expenditures $6.1M $4.6M $7.7M $4.8M $4.2M
Cash Acquisitions -$16.5M -$12.2M -$26.5M -$26.6M -$19.5M
Cash From Investing -$9.6M -$22.2M -$34.5M -$27.6M -$22.6M
 
Dividends Paid (Ex Special Dividend) -$12.5M -$21.8M -$24.8M -$30.8M -$10M
Special Dividend Paid
Long-Term Debt Issued $9.7M $25.6M $30.7M $49.5M $12.6M
Long-Term Debt Repaid -$9.4M -$20.3M -$19.1M -$26.7M -$39.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27.7M -$4.7M -$5M -$9.3M -$8M
Cash From Financing -$39.6M -$21.3M -$18.3M -$17.3M -$45.1M
 
Beginning Cash (CF) $81.9M $88.1M $88.1M $83.1M $105.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M $211K $3.9M $24.1M $7.1M
Ending Cash (CF) $88.1M $88.1M $83.1M $105.9M $112.8M
 
Levered Free Cash Flow $46.2M $39M $49M $64.2M $70.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $8.8M $11.3M $11.8M $10M $11.6M
Depreciation & Amoritzation $3.5M $4.9M $5.1M $4.9M $5.3M
Stock-Based Compensation $491K $70K $622K $584K -$65K
Change in Accounts Receivable -$5.3M -$7.5M -$4.2M $2.4M -$2.1M
Change in Inventories -- -- -- -- --
Cash From Operations $15.9M $12.8M $18.8M $27.7M $14.9M
 
Capital Expenditures $1.3M $1.4M $1.1M $1M $1M
Cash Acquisitions -- -$13M -$10.2M -$249K -$3.6M
Cash From Investing -$1.3M -$9.4M -$11.2M -$1.3M -$4.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$11.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $210K $25M $23.7M $5M $9.5M
Long-Term Debt Repaid -$1.2M -$3M -$8.7M -$8M -$12.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3M -$1.7M -$1.5M -$2.4M -$3.5M
Cash From Financing -$3.9M $20.3M $13.5M -$5.4M -$18.5M
 
Beginning Cash (CF) $88.1M $88.1M $83.1M $105.9M $112.8M
Foreign Exchange Rate Adjustment -$1.2M -$1.1M -$1.6M -$1.1M $43K
Additions / Reductions $10.6M $23.6M $21M $21M -$8.2M
Ending Cash (CF) $97.6M $110.6M $102.5M $125.8M $104.6M
 
Levered Free Cash Flow $14.5M $11.4M $17.6M $26.6M $13.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $31.6M $37.8M $46.9M $40.7M $44.9M
Depreciation & Amoritzation $14.4M $21.3M $19.9M $20.4M $21.2M
Stock-Based Compensation $491K $535K $2.6M $3.8M $958K
Change in Accounts Receivable -$7.9M -$24M -$1.2M $19.4M -$13.8M
Change in Inventories -- -- -- -- --
Cash From Operations $55M $40.6M $62.6M $77.9M $62.1M
 
Capital Expenditures $6.1M $4.7M $7.4M $4.7M $4.2M
Cash Acquisitions -$15.8M -$25.2M -$23.7M -$16.7M -$22.9M
Cash From Investing -$12M -$30.3M -$36.3M -$17.6M -$26M
 
Dividends Paid (Ex Special Dividend) -$12.4M -$21.8M -$24.8M -$30.8M -$21.6M
Special Dividend Paid
Long-Term Debt Issued $9.9M $50.4M $29.4M $30.7M $17.1M
Long-Term Debt Repaid -$8.6M -$22.2M -$24.8M -$26M -$44.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14.7M -$3.5M -$4.8M -$10.2M -$9.2M
Cash From Financing -$25.6M $3M -$25.1M -$36.2M -$58.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.4M $13.2M $1.3M $24M -$22.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $49M $35.9M $55.2M $73.2M $57.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $8.8M $11.3M $11.8M $10M $11.6M
Depreciation & Amoritzation $3.5M $4.9M $5.1M $4.9M $5.3M
Stock-Based Compensation $491K $70K $622K $584K -$65K
Change in Accounts Receivable -$5.3M -$7.5M -$4.2M $2.4M -$2.1M
Change in Inventories -- -- -- -- --
Cash From Operations $15.9M $12.8M $18.8M $27.7M $14.9M
 
Capital Expenditures $1.3M $1.4M $1.1M $1M $1M
Cash Acquisitions -- -$13M -$10.2M -$249K -$3.6M
Cash From Investing -$1.3M -$9.4M -$11.2M -$1.3M -$4.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$11.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $210K $25M $23.7M $5M $9.5M
Long-Term Debt Repaid -$1.2M -$3M -$8.7M -$8M -$12.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3M -$1.7M -$1.5M -$2.4M -$3.5M
Cash From Financing -$3.9M $20.3M $13.5M -$5.4M -$18.5M
 
Beginning Cash (CF) $88.1M $88.1M $83.1M $105.9M $112.8M
Foreign Exchange Rate Adjustment -$1.2M -$1.1M -$1.6M -$1.1M $43K
Additions / Reductions $10.6M $23.6M $21M $21M -$8.2M
Ending Cash (CF) $97.6M $110.6M $102.5M $125.8M $104.6M
 
Levered Free Cash Flow $14.5M $11.4M $17.6M $26.6M $13.9M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock