Financhill
Sell
46

MARUY Quote, Financials, Valuation and Earnings

Last price:
$200.63
Seasonality move :
4.6%
Day range:
$195.19 - $205.19
52-week range:
$126.85 - $207.00
Dividend yield:
3.27%
P/E ratio:
9.87x
P/S ratio:
0.64x
P/B ratio:
1.35x
Volume:
6.9K
Avg. volume:
76.5K
1-year change:
7.8%
Market cap:
$32.7B
Revenue:
$51.1B
EPS (TTM):
$20.09
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $59.7B $75.8B $68.1B $50.2B $51.1B
Revenue Growth (YoY) -4.91% 26.88% -10.2% -26.18% 1.79%
 
Cost of Revenues $53.4B $67.8B $60.3B $42.9B $43.6B
Gross Profit $6.4B $8B $7.8B $7.4B $7.5B
Gross Profit Margin 10.67% 10.52% 11.44% 14.7% 14.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5B $5.4B $5.2B $5.4B $5.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5B $5.4B $5.3B $5.5B $5.7B
Operating Income $1.3B $2.5B $2.5B $1.9B $1.8B
 
Net Interest Expenses $117.9M $97.1M $234.9M $282.9M $344.5M
EBT. Incl. Unusual Items $2.7B $4.7B $4.8B $3.9B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $478.8M $835.9M $732.6M $586.2M $749.8M
Net Income to Company $2.2B $3.9B $4.1B $3.3B $3.4B
 
Minority Interest in Earnings -$72.9M -$94.7M -$72.7M -$77.2M -$79M
Net Income to Common Excl Extra Items $2.1B $3.8B $4B $3.3B $3.3B
 
Basic EPS (Cont. Ops) $11.92 $21.64 $23.41 $19.38 $19.88
Diluted EPS (Cont. Ops) $11.90 $21.60 $23.37 $19.35 $19.86
Weighted Average Basic Share $173.6M $173.5M $171M $168.3M $166.1M
Weighted Average Diluted Share $173.8M $173.8M $171.3M $168.8M $166.3M
 
EBITDA $4.2B $6.2B $6.4B $5.7B $6B
EBIT $2.9B $4.9B $5.2B $4.4B $4.7B
 
Revenue (Reported) $59.7B $75.8B $68.1B $50.2B $51.1B
Operating Income (Reported) $1.3B $2.5B $2.5B $1.9B $1.8B
Operating Income (Adjusted) $2.9B $4.9B $5.2B $4.4B $4.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.9B $18.8B $12.6B $11.4B $12B
Revenue Growth (YoY) 2.12% 26.31% -33.08% -9.94% -18.55%
 
Cost of Revenues $13.3B $16.7B $10.9B $9.6B $10B
Gross Profit $1.6B $2.1B $1.7B $1.8B $2B
Gross Profit Margin 10.93% 11.27% 13.3% 15.55% 16.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.4B $1.3B $1.3B $1.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.4B $1.3B $1.4B $1.5B
Operating Income $344.3M $752.8M $394.3M $407.1M $506M
 
Net Interest Expenses $22.3M $26M $63.2M $74.3M $86M
EBT. Incl. Unusual Items $674.5M $1.3B $1.2B $983.9M $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $82.3M $182.5M $154.1M $148.8M $352.4M
Net Income to Company $608.4M $1B $1B $796.5M --
 
Minority Interest in Earnings -$15M -$27.2M -$20.6M -$21.3M -$26.7M
Net Income to Common Excl Extra Items $577.2M $1.1B $1.1B $813.8M $1.2B
 
Basic EPS (Cont. Ops) $3.27 $6.13 $6.15 $4.85 $7.39
Diluted EPS (Cont. Ops) $3.27 $6.12 $6.14 $4.84 $5.04
Weighted Average Basic Share $173.6M $173.7M $170.8M $167.9M $165.8M
Weighted Average Diluted Share $173.9M $174M $171.1M $168.1M $247M
 
EBITDA $1.1B $1.6B $1.6B $1.4B $2.1B
EBIT $717.1M $1.3B $1.3B $1.1B $1.7B
 
Revenue (Reported) $14.9B $18.8B $12.6B $11.4B $12B
Operating Income (Reported) $344.3M $752.8M $394.3M $407.1M $506M
Operating Income (Adjusted) $717.1M $1.3B $1.3B $1.1B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $59.7B $75.7B $68.3B $50.3B $51.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $53.4B $67.7B $60.5B $43B $44.1B
Gross Profit $6.4B $8B $7.8B $7.4B $7.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5B $5.4B $5.2B $5.4B $5.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5B $5.4B $5.3B $5.5B $5.8B
Operating Income $1.3B $2.5B $2.5B $1.9B $1.8B
 
Net Interest Expenses $117.6M $96.8M $233.7M $282.2M $348.6M
EBT. Incl. Unusual Items $2.7B $4.7B $4.8B $3.9B $4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $478M $834.6M $736.2M $590.5M $757.9M
Net Income to Company $2.2B $3.9B $4.1B $3.3B --
 
Minority Interest in Earnings -$72.8M -$95.1M -$72.2M -$77M -$79.9M
Net Income to Common Excl Extra Items $2.1B $3.8B $4B $3.3B $3.3B
 
Basic EPS (Cont. Ops) $11.92 $21.63 $23.47 $19.44 $20.11
Diluted EPS (Cont. Ops) $11.90 $21.59 $23.43 $19.41 $20.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.2B $6.2B $6.4B $5.7B $6B
EBIT $2.9B $4.9B $5.3B $4.4B $4.7B
 
Revenue (Reported) $59.7B $75.7B $68.3B $50.3B $51.8B
Operating Income (Reported) $1.3B $2.5B $2.5B $1.9B $1.8B
Operating Income (Adjusted) $2.9B $4.9B $5.3B $4.4B $4.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $56B $54.5B $38.1B $25.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $50.2B $48.5B $32.6B $21.2B --
Gross Profit $5.8B $6B $5.5B $3.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4B $3.8B $3.9B $2.8B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4B $3.9B $4B $2.8B --
Operating Income $1.8B $2.1B $1.5B $1.1B --
 
Net Interest Expenses $68.7M $157.3M $203.6M $159.3M --
EBT. Incl. Unusual Items $3.6B $4.2B $3.2B $2.8B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $595.5M $682M $503.3M $568.7M --
Net Income to Company $3B $3.4B $2.6B -- --
 
Minority Interest in Earnings -$81.2M -$64.9M -$58.8M -$43.8M --
Net Income to Common Excl Extra Items $2.9B $3.4B $2.6B $2.1B --
 
Basic EPS (Cont. Ops) $16.84 $19.93 $15.42 $12.87 --
Diluted EPS (Cont. Ops) $16.81 $19.89 $15.39 $10.52 --
Weighted Average Basic Share $522.5M $515.1M $506M $332.6M --
Weighted Average Diluted Share $523.3M $515.9M $506.7M $414M --
 
EBITDA $4.7B $5.3B $4.4B $3.7B --
EBIT $3.8B $4.5B $3.5B $3B --
 
Revenue (Reported) $56B $54.5B $38.1B $25.1B --
Operating Income (Reported) $1.8B $2.1B $1.5B $1.1B --
Operating Income (Adjusted) $3.8B $4.5B $3.5B $3B --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $6.8B $4.7B $4.6B $3.3B $3.8B
Short Term Investments $3.1B $6.5B $2.9B $2.2B $1.7B
Accounts Receivable, Net $9.6B $11B $10B $10.2B $10.1B
Inventory $9B $11.7B $8.7B $7.8B $7.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2B $2.2B $2B $2.4B $2.7B
Total Current Assets $30.7B $36.3B $28.2B $26.1B $26.9B
 
Property Plant And Equipment $9.1B $7.8B $7.1B $7.1B $7.5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $2.7B $2.4B $2.3B $2.5B $3B
Other Long-Term Assets $560.8M $515.5M $507.9M $589.7M $700M
Total Assets $62.9B $67.6B $59.7B $59B $61.5B
 
Accounts Payable $10.8B $12.2B $9.8B $9.1B $9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.6B $4.4B $3.9B $3.5B $3.9B
Total Current Liabilities $24.4B $30.1B $21B $18.8B $18.9B
 
Long-Term Debt $16.4B $13.9B $12.1B $12.6B $13.5B
Capital Leases -- -- -- -- --
Total Liabilities $45.6B $48.5B $37.3B $35.4B $36.3B
 
Common Stock $2.4B $2.2B $2B $1.7B $1.8B
Other Common Equity Adj -- -- -- -- --
Common Equity $16.5B $18.4B $21.6B $22.9B $24.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $840.5M $787.7M $782.2M $681.6M $931.6M
Total Equity $17.3B $19.2B $22.4B $23.5B $25.2B
 
Total Liabilities and Equity $62.9B $67.6B $59.7B $59B $61.5B
Cash and Short Terms $9.9B $11.2B $7.5B $5.6B $5.6B
Total Debt $22.1B $20B $15.7B $15.9B $16.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $6.8B $4.7B $4.6B $3.3B $3.8B
Short Term Investments $3.1B $6.5B $2.9B $2.2B $1.7B
Accounts Receivable, Net $9.6B $11B $10B $10.2B $10.1B
Inventory $9B $11.7B $8.7B $7.8B $7.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2B $2.2B $2B $2.4B $2.7B
Total Current Assets $30.7B $36.3B $28.2B $26.1B $26.9B
 
Property Plant And Equipment $9.1B $7.8B $7.1B $7.1B $7.5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $2.7B $2.4B $2.3B $2.5B $3B
Other Long-Term Assets $560.8M $515.5M $507.9M $589.7M $700M
Total Assets $62.9B $67.6B $59.7B $59B $61.5B
 
Accounts Payable $10.8B $12.2B $9.8B $9.1B $9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.6B $4.4B $3.9B $3.5B $3.9B
Total Current Liabilities $24.4B $30.1B $21B $18.8B $18.9B
 
Long-Term Debt $16.4B $13.9B $12.1B $12.6B $13.5B
Capital Leases -- -- -- -- --
Total Liabilities $45.6B $48.5B $37.3B $35.4B $36.3B
 
Common Stock $2.4B $2.2B $2B $1.7B $1.8B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $840.5M $787.7M $782.2M $681.6M $931.6M
Total Equity $17.3B $19.2B $22.4B $23.5B $25.2B
 
Total Liabilities and Equity $62.9B $67.6B $59.7B $59B $61.5B
Cash and Short Terms $9.9B $11.2B $7.5B $5.6B $5.6B
Total Debt $22.1B $20B $15.7B $15.9B $16.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.2B $3.9B $4.1B $3.3B $3.4B
Depreciation & Amoritzation $1.4B $1.3B $1.2B $1.2B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $176.6M -$1.7B $235.3M -$955.6M $158.6M
Change in Inventories -$1.1B -$3B $945.3M $700M -$127.7M
Cash From Operations $3.7B $2.8B $4.5B $3.1B $3.9B
 
Capital Expenditures $1.2B $906.8M $772.1M $1.1B $1.2B
Cash Acquisitions -$6.3M $117.5M $2B -$1.4B -$1.5B
Cash From Investing -$1.1B -$709.6M $1.2B -$2.3B -$2.6B
 
Dividends Paid (Ex Special Dividend) -$466.8M -$735M -$942.1M -$960M -$968.2M
Special Dividend Paid
Long-Term Debt Issued $3.8B $2.6B $1.7B $4.4B $3.5B
Long-Term Debt Repaid -$3.8B -$5.1B -$3.3B -$4.1B -$3.2B
Repurchase of Common Stock -$94.3K -$171.1M -$303.4M -$347M -$328.4M
Other Financing Activities -$93.5M -$1B -$21.5M -$1.2B $131.8M
Cash From Financing -$646.2M -$3.7B -$5.7B -$1.8B -$801.2M
 
Beginning Cash (CF) $4.9B $6.6B $4.3B $4.2B $3.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2B -$1.7B -$25.5M -$1B $529.2M
Ending Cash (CF) $7B $5.2B $4.5B $3.5B $3.7B
 
Levered Free Cash Flow $2.6B $1.9B $3.7B $2B $2.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $570.1M $914.6M $743.8M $771M --
Depreciation & Amoritzation $351.7M $332.2M $323.2M $365.8M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$674.4M -$1.3B $713.9M -$454.4M --
Change in Inventories -$1.1B -$1.6B -$291.8M -$382.7M --
Cash From Operations $2.1B $588.8M $1.8B $1.4B --
 
Capital Expenditures $261.2M $269.7M $276.9M $344.4M --
Cash Acquisitions $129.1M -$3.2M $32.7M -$453.9M --
Cash From Investing $73.6M -$157.1M $60.5M -$443.5M --
 
Dividends Paid (Ex Special Dividend) $7M -$9.1M -$39.7M -$21.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B $336.5M $1.1B $1.2B --
Long-Term Debt Repaid -$844M -$1.2B -$1.1B -$429.5M --
Repurchase of Common Stock -$46.5K -$171.1M -$68M -$36.3M --
Other Financing Activities -$18.3M -$26.4M -$10.3M -$32M --
Cash From Financing -$1.3B -$700.3M -$1.4B -$1.1B --
 
Beginning Cash (CF) $6.1B $5.2B $3.8B $3.4B --
Foreign Exchange Rate Adjustment $143.9M $100.7M $37.8M $117.4M --
Additions / Reductions $853.2M -$268.6M $450.5M -$76.6M --
Ending Cash (CF) $7B $5.2B $4.5B $3.5B --
 
Levered Free Cash Flow $1.9B $319.2M $1.5B $1.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.5B $3.5B $4.3B $3.3B --
Depreciation & Amoritzation $1.4B $1.3B $1.2B $1.2B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.7B -$1.1B -$1.7B $212.7M --
Change in Inventories $100.7M -$2.5B -$350.2M $791M --
Cash From Operations $3.2B $4.3B $3.3B $3.4B --
 
Capital Expenditures $1.2B $898.4M $764.9M $995.3M $814.2M
Cash Acquisitions -$1.3B $249.9M $1.9B -$889M -$944.7M
Cash From Investing -$2.4B -$478.9M $943.6M -$1.8B --
 
Dividends Paid (Ex Special Dividend) -$474M -$718.8M -$911.4M -$978M -$459.4M
Special Dividend Paid
Long-Term Debt Issued $2.8B $3.9B $952.4M $4.3B --
Long-Term Debt Repaid -$3.5B -$4.7B -$3.4B -$4.8B --
Repurchase of Common Stock -$57.1K -$99.2K -$406.4M -$378.7M --
Other Financing Activities -$102M -$1B -$37.7M -$1.2B --
Cash From Financing $577.9M -$4.4B -$5B -$2.1B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B -$547.2M -$744.7M -$485.5M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2B $3.4B $2.5B $2.4B --
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Net Income to Stockholders $3.9B $4.1B $3.3B -- --
Depreciation & Amoritzation $1.3B $1.2B $1.2B -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.7B $235.3M -$955.6M -- --
Change in Inventories -$3B $945.3M $700M -- --
Cash From Operations $2.8B $4.5B $3.1B -- --
 
Capital Expenditures $906.8M $772.1M $1.1B -- --
Cash Acquisitions $117.5M $2B -$1.4B -- --
Cash From Investing -$709.6M $1.2B -$2.3B -- --
 
Dividends Paid (Ex Special Dividend) -$735M -$942.1M -$960M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.6B $1.7B $4.4B -- --
Long-Term Debt Repaid -$5.1B -$3.3B -$4.1B -- --
Repurchase of Common Stock -$171.1M -$303.4M -$347M -- --
Other Financing Activities -$1B -$21.5M -$1.2B -- --
Cash From Financing -$3.7B -$5.7B -$1.8B -- --
 
Beginning Cash (CF) $24.2B $18B $15.6B -- --
Foreign Exchange Rate Adjustment $172.3M $249.1M $301.2M -- --
Additions / Reductions -$1.7B -$25.5M -$1B -- --
Ending Cash (CF) $22.5B $18B $14.7B -- --
 
Levered Free Cash Flow $1.9B $3.7B $2B -- --

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

GET BETTER TRADE IDEAS

Popular

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Is Coherent Stock Breaking Out?
Is Coherent Stock Breaking Out?

Coherent (NYSE: COHR) has spent the better part of two years…

What Is The Long-term Outlook for AMC Stock?
What Is The Long-term Outlook for AMC Stock?

Meme stock extraordinaire AMC Entertainment Holdings, Inc. (NYSE:AMC) has long…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
43
Is AAPL Stock a Buy?

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

Alerts

Buy
95
AVAV alert for Jun 27

AeroVironment [AVAV] is up 2.13% over the past day.

Buy
70
AEVA alert for Jun 27

Aeva Technologies [AEVA] is up 8.52% over the past day.

Buy
88
TSSI alert for Jun 27

TSS [TSSI] is down 2.73% over the past day.

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

Show me the best stock