Financhill
Buy
56

MAS Quote, Financials, Valuation and Earnings

Last price:
$62.59
Seasonality move :
0.2%
Day range:
$60.13 - $61.78
52-week range:
$56.55 - $86.70
Dividend yield:
1.96%
P/E ratio:
16.76x
P/S ratio:
1.73x
P/B ratio:
--
Volume:
2.3M
Avg. volume:
2.6M
1-year change:
-12.29%
Market cap:
$12.9B
Revenue:
$7.8B
EPS (TTM):
$3.66
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 $5.1B $5B
Gross Profit $2.6B $2.9B $2.7B $2.8B $2.8B
Gross Profit Margin 35.99% 34.19% 31.26% 35.6% 36.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.8B $1.4B $1.5B $1.5B
Other Inc / (Exp) $12M -$55M -$22M -$19M -$103M
Operating Expenses $1.3B $1.8B $1.4B $1.5B $1.5B
Operating Income $1.3B $1B $1.3B $1.4B $1.4B
 
Net Interest Expenses $141M $277M $108M $106M $99M
EBT. Incl. Unusual Items $1.1B $688M $1.2B $1.2B $1.2B
Earnings of Discontinued Ops. $414M -- -- -- --
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 $1.2B $408M $846M $908M $822M
 
Basic EPS (Cont. Ops) $4.60 $1.63 $3.65 $4.03 $3.77
Diluted EPS (Cont. Ops) $4.59 $1.62 $3.63 $4.02 $3.76
Weighted Average Basic Share $264M $249M $231M $225M $218M
Weighted Average Diluted Share $264M $251M $232M $226M $219M
 
EBITDA $1.4B $1.1B $1.4B $1.5B $1.4B
EBIT $1.3B $966M $1.3B $1.3B $1.3B
 
Revenue (Reported) $7.2B $8.4B $8.7B $8B $7.8B
Operating Income (Reported) $1.3B $1B $1.3B $1.4B $1.4B
Operating Income (Adjusted) $1.3B $966M $1.3B $1.3B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $2.2B $2B $1.9B $1.8B
Revenue Growth (YoY) 24.61% 11.73% -10.09% -2.68% -6.49%
 
Cost of Revenues $1.3B $1.5B $1.3B $1.2B $1.2B
Gross Profit $700M $704M $669M $685M $644M
Gross Profit Margin 35.53% 31.99% 33.81% 35.57% 35.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $346M $353M $354M $367M $358M
Other Inc / (Exp) $5M $1M -$2M -$5M -$7M
Operating Expenses $346M $353M $354M $367M $358M
Operating Income $354M $351M $315M $318M $286M
 
Net Interest Expenses $202M $25M $28M $25M $26M
EBT. Incl. Unusual Items $157M $327M $285M $289M $254M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43M $75M $64M $60M $56M
Net Income to Company $323M $334M $286M $314M $262M
 
Minority Interest in Earnings -$26M -$18M -$16M -$14M -$12M
Net Income to Common Excl Extra Items $88M $234M $205M $215M $186M
 
Basic EPS (Cont. Ops) $0.34 $0.98 $0.91 $0.97 $0.87
Diluted EPS (Cont. Ops) $0.34 $0.97 $0.91 $0.97 $0.87
Weighted Average Basic Share $256M $239M $226M $221M $212M
Weighted Average Diluted Share $257M $241M $227M $221M $213M
 
EBITDA $359M $352M $313M $314M $280M
EBIT $359M $352M $313M $314M $280M
 
Revenue (Reported) $2B $2.2B $2B $1.9B $1.8B
Operating Income (Reported) $354M $351M $315M $318M $286M
Operating Income (Adjusted) $359M $352M $313M $314M $280M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $7.6B $8.6B $8.5B $7.9B $7.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8B $5.7B $5.8B $5.1B $4.9B
Gross Profit $2.7B $2.9B $2.7B $2.9B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.9B $1.4B $1.5B $1.5B
Other Inc / (Exp) $26M -$72M -$25M -$22M -$105M
Operating Expenses $1.3B $1.9B $1.4B $1.5B $1.5B
Operating Income $1.4B $1B $1.3B $1.4B $1.3B
 
Net Interest Expenses $309M $100M $111M $103M $101M
EBT. Incl. Unusual Items $1.1B $858M $1.2B $1.2B $1.1B
Earnings of Discontinued Ops. $17M -- -- -- --
Income Tax Expense $279M $242M $277M $274M $283M
Net Income to Company $1.6B $489M $857M $988M $822M
 
Minority Interest in Earnings -$70M -$62M -$57M -$50M -$50M
Net Income to Common Excl Extra Items $782M $554M $817M $918M $793M
 
Basic EPS (Cont. Ops) $3.00 $2.28 $3.58 $4.12 $3.68
Diluted EPS (Cont. Ops) $2.98 $2.27 $3.57 $4.08 $3.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $959M $1.3B $1.3B $1.2B
EBIT $1.4B $959M $1.3B $1.3B $1.2B
 
Revenue (Reported) $7.6B $8.6B $8.5B $7.9B $7.7B
Operating Income (Reported) $1.4B $1B $1.3B $1.4B $1.3B
Operating Income (Adjusted) $1.4B $959M $1.3B $1.3B $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $2.2B $2B $1.9B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.5B $1.3B $1.2B $1.2B
Gross Profit $700M $704M $669M $685M $644M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $346M $353M $354M $367M $358M
Other Inc / (Exp) $5M $1M -$2M -$5M -$7M
Operating Expenses $346M $353M $354M $367M $358M
Operating Income $354M $351M $315M $318M $286M
 
Net Interest Expenses $202M $25M $28M $25M $26M
EBT. Incl. Unusual Items $157M $327M $285M $289M $254M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43M $75M $64M $60M $56M
Net Income to Company $323M $334M $286M $314M $262M
 
Minority Interest in Earnings -$26M -$18M -$16M -$14M -$12M
Net Income to Common Excl Extra Items $88M $234M $205M $215M $186M
 
Basic EPS (Cont. Ops) $0.34 $0.98 $0.91 $0.97 $0.87
Diluted EPS (Cont. Ops) $0.34 $0.97 $0.91 $0.97 $0.87
Weighted Average Basic Share $256M $239M $226M $221M $212M
Weighted Average Diluted Share $257M $241M $227M $221M $213M
 
EBITDA $359M $352M $313M $314M $280M
EBIT $359M $352M $313M $314M $280M
 
Revenue (Reported) $2B $2.2B $2B $1.9B $1.8B
Operating Income (Reported) $354M $351M $315M $318M $286M
Operating Income (Adjusted) $359M $352M $313M $314M $280M
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 $1.1B $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 $157M $25M -- -- --
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 $2.8B $2.9B $2.9B $2.9B $2.9B
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 -$280M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $226M $257M $238M $242M $227M
Total Equity $421M $78M -$242M $116M -$53M
 
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 $2.8B $3B $3.2B $2.9B $2.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $838M $479M $510M $368M $377M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.5B $1.3B $1.3B $1.3B
Inventory $948M $1.3B $1.2B $1.1B $1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $97M $107M $113M $113M $116M
Total Current Assets $3.2B $3.4B $3.1B $2.9B $2.8B
 
Property Plant And Equipment $1.1B $1.1B $1.3B $1.4B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill $588M $565M $540M $597M $605M
Other Intangibles $378M $379M $344M $367M $218M
Other Long-Term Assets $335M $109M $113M $148M $115M
Total Assets $5.6B $5.6B $5.4B $5.3B $5.1B
 
Accounts Payable $925M $1.1B $913M $899M $868M
Accrued Expenses $803M $749M $692M $690M $602M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $14M -- -- -- --
Total Current Liabilities $1.7B $2.1B $2B $1.6B $1.6B
 
Long-Term Debt $3B $2.9B $2.9B $2.9B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $5.7B $5.6B $5.2B $5.1B
 
Common Stock $253M $236M $225M $220M $211M
Other Common Equity Adj -$154M $226M $243M $231M $228M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $259M $271M $259M $232M $248M
Total Equity $242M -$100M -$120M $157M -$6M
 
Total Liabilities and Equity $5.6B $5.6B $5.4B $5.3B $5.1B
Cash and Short Terms $838M $479M $510M $368M $377M
Total Debt $3B $3.2B $3.4B $3B $3.1B
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 $133M $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 $643M -$52M -- -$136M $122M
Cash From Investing $531M -$12M -$230M -$383M -$50M
 
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) $697M $1.3B $926M $452M $634M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $598M -$380M -$456M $176M $9M
Ending Cash (CF) $1.3B $926M $452M $634M $634M
 
Levered Free Cash Flow $839M $802M $616M $1.2B $907M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $323M $334M $286M $314M $262M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$195M -$349M -$194M -$258M -$225M
Change in Inventories -$78M -$127M $45M -$44M -$102M
Cash From Operations -$89M -$227M $33M -$94M -$158M
 
Capital Expenditures $30M $27M $61M $31M $32M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25M -$26M -$59M -$33M -$33M
 
Dividends Paid (Ex Special Dividend) -$36M -$67M -$65M -$64M -$66M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $263M $210M $49M $131M
Long-Term Debt Repaid -$1.3B -$3M -$3M -$1M --
Repurchase of Common Stock -$303M -$364M -$53M -$145M -$130M
Other Financing Activities -$174M -$17M -$20M -$48M -$9M
Cash From Financing -$359M -$187M $78M -$134M -$72M
 
Beginning Cash (CF) $1.3B $926M $452M $634M $634M
Foreign Exchange Rate Adjustment -$13M -$7M $6M -$6M $6M
Additions / Reductions -$473M -$440M $52M -$260M -$263M
Ending Cash (CF) $840M $479M $510M $368M $377M
 
Levered Free Cash Flow -$119M -$254M -$28M -$125M -$190M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.6B $489M $857M $988M $822M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$153M -$218M $140M -$22M -$6M
Change in Inventories -$146M -$399M $129M $144M -$54M
Cash From Operations $956M $792M $1.1B $1.3B $1B
 
Capital Expenditures $120M $125M $258M $213M $169M
Cash Acquisitions -$186M -$52M -- -$136M $122M
Cash From Investing -$301M -$13M -$263M -$357M -$50M
 
Dividends Paid (Ex Special Dividend) -$144M -$242M -$256M -$256M -$256M
Special Dividend Paid
Long-Term Debt Issued $1.9B $263M $447M -$84M $82M
Long-Term Debt Repaid -$1.7B -$5M -$310M -$280M -$2M
Repurchase of Common Stock -$428M -$1.1B -$603M -$445M -$736M
Other Financing Activities -$205M -$61M -$88M -$105M -$49M
Cash From Financing -$606M -$1.1B -$801M -$1.1B -$955M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $49M -$347M $36M -$136M $6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $836M $667M $842M $1.1B $842M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $323M $334M $286M $314M $262M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$195M -$349M -$194M -$258M -$225M
Change in Inventories -$78M -$127M $45M -$44M -$102M
Cash From Operations -$89M -$227M $33M -$94M -$158M
 
Capital Expenditures $30M $27M $61M $31M $32M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25M -$26M -$59M -$33M -$33M
 
Dividends Paid (Ex Special Dividend) -$36M -$67M -$65M -$64M -$66M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $263M $210M $49M $131M
Long-Term Debt Repaid -$1.3B -$3M -$3M -$1M --
Repurchase of Common Stock -$303M -$364M -$53M -$145M -$130M
Other Financing Activities -$174M -$17M -$20M -$48M -$9M
Cash From Financing -$359M -$187M $78M -$134M -$72M
 
Beginning Cash (CF) $1.3B $926M $452M $634M $634M
Foreign Exchange Rate Adjustment -$13M -$7M $6M -$6M $6M
Additions / Reductions -$473M -$440M $52M -$260M -$263M
Ending Cash (CF) $840M $479M $510M $368M $377M
 
Levered Free Cash Flow -$119M -$254M -$28M -$125M -$190M

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

GET BETTER TRADE IDEAS

Popular

Is Tesla Stock High Risk or High Reward?
Is Tesla Stock High Risk or High Reward?

EV-making supergiant Tesla, Inc. (NASDAQ:TSLA) is going through a difficult…

Why Did Chase Coleman Buy TSM?
Why Did Chase Coleman Buy TSM?

Billionaire Chase Coleman of Tiger Global Management has built a…

Is IONQ The Next NVIDIA?
Is IONQ The Next NVIDIA?

Quantum computing startup IonQ (NYSE:IONQ) has seen its stock skyrocket…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

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

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 47x

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
84
VERA alert for Jun 3

Vera Therapeutics [VERA] is down 2.55% over the past day.

Buy
80
KYMR alert for Jun 3

Kymera Therapeutics [KYMR] is up 1.21% over the past day.

Buy
78
SBET alert for Jun 3

SharpLink Gaming [SBET] is down 8.56% over the past day.

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

Show me the best stock