Financhill
Buy
52

MKSI Quote, Financials, Valuation and Earnings

Last price:
$104.38
Seasonality move :
12.26%
Day range:
$101.25 - $105.62
52-week range:
$95.71 - $147.40
Dividend yield:
0.85%
P/E ratio:
230.07x
P/S ratio:
1.97x
P/B ratio:
2.91x
Volume:
1.7M
Avg. volume:
798.1K
1-year change:
8.96%
Market cap:
$7B
Revenue:
$3.6B
EPS (TTM):
$0.45
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.9B $2.3B $3B $3.5B $3.6B
Revenue Growth (YoY) -8.45% 22.65% 26.61% 20.24% 2.12%
 
Cost of Revenues $1.1B $1.3B $1.6B $2B $2B
Gross Profit $830.4M $1B $1.4B $1.5B $1.6B
Gross Profit Margin 43.71% 45.02% 46.78% 43.61% 45.33%
 
R&D Expenses $164.1M $173M $200M $241M $288M
Selling, General & Admin $330.3M $353M $385M $488M $675M
Other Inc / (Exp) -$45.5M -$17M -$50M -$66M -$2B
Operating Expenses $561.8M $581M $640M $875M $1.3B
Operating Income $268.6M $468M $740M $672M $384M
 
Net Interest Expenses $45.3M $28M $25M $173M $341M
EBT. Incl. Unusual Items $177.8M $423M $665M $433M -$1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37.4M $73M $114M $100M -$87M
Net Income to Company $140.4M $350M $551M $333M -$1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $140.4M $350M $551M $333M -$1.8B
 
Basic EPS (Cont. Ops) $2.57 $6.36 $9.95 $5.57 -$27.54
Diluted EPS (Cont. Ops) $2.55 $6.33 $9.90 $5.56 -$27.54
Weighted Average Basic Share $54.7M $55.1M $55.4M $59.7M $66.8M
Weighted Average Diluted Share $55.1M $55.3M $55.7M $59.9M $66.8M
 
EBITDA $331.9M $551M $794M $826M -$1.2B
EBIT $221.9M $452M $690M $610M -$1.6B
 
Revenue (Reported) $1.9B $2.3B $3B $3.5B $3.6B
Operating Income (Reported) $268.6M $468M $740M $672M $384M
Operating Income (Adjusted) $221.9M $452M $690M $610M -$1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $589.8M $742M $954M $932M $896M
Revenue Growth (YoY) 27.52% 25.81% 28.57% -2.31% -3.86%
 
Cost of Revenues $327.8M $394M $564M $506M $464M
Gross Profit $262M $348M $390M $426M $432M
Gross Profit Margin 44.42% 46.9% 40.88% 45.71% 48.21%
 
R&D Expenses $42.5M $52M $63M $71M $70M
Selling, General & Admin $87M $95M $126M $167M $167M
Other Inc / (Exp) -$4.7M -$14M -$35M -$9M -$16M
Operating Expenses $142M $162M $236M $306M $298M
Operating Income $120M $186M $154M $120M $134M
 
Net Interest Expenses $6.5M $6M $79M $89M $58M
EBT. Incl. Unusual Items $108.8M $166M $40M $22M $60M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.1M $34M $34M -$17M -$2M
Net Income to Company $91.7M $132M $6M $40M $62M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $91.7M $132M $6M $39M $62M
 
Basic EPS (Cont. Ops) $1.66 $2.39 $0.09 $0.59 $0.92
Diluted EPS (Cont. Ops) $1.66 $2.38 $0.09 $0.58 $0.92
Weighted Average Basic Share $55.2M $55.5M $61M $66.9M $67.4M
Weighted Average Diluted Share $55.4M $55.7M $61.1M $67.1M $67.6M
 
EBITDA $138.7M $199M $184M $225M $225M
EBIT $115.4M $172M $120M $132M $138M
 
Revenue (Reported) $589.8M $742M $954M $932M $896M
Operating Income (Reported) $120M $186M $154M $120M $134M
Operating Income (Adjusted) $115.4M $172M $120M $132M $138M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.2B $2.8B $3.2B $3.8B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.5B $1.8B $2.1B $1.9B
Gross Profit $964.2M $1.3B $1.4B $1.7B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $169.5M $194.3M $219M $291M $276M
Selling, General & Admin $342.8M $380.7M $415M $682M $659M
Other Inc / (Exp) -$25.1M -$47.8M -$47M -$1.9B -$166M
Operating Expenses $572M $627.4M $726M $1.3B $1.2B
Operating Income $392.2M $698.7M $690M $449M $488M
 
Net Interest Expenses $29.4M $24.4M $98M $337M $301M
EBT. Incl. Unusual Items $337.7M $626.5M $545M -$1.8B $21M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.4M $111M $116M -$64M -$10M
Net Income to Company $277.3M $516.5M $429M -$1.7B $30M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $277.3M $515.5M $429M -$1.7B $31M
 
Basic EPS (Cont. Ops) $5.04 $9.34 $7.71 -$25.71 $0.46
Diluted EPS (Cont. Ops) $5.01 $9.29 $7.67 -$25.72 $0.45
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $475.1M $750M $792M -$1B $679M
EBIT $369.2M $650.8M $644M -$1.4B $321M
 
Revenue (Reported) $2.2B $2.8B $3.2B $3.8B $3.5B
Operating Income (Reported) $392.2M $698.7M $690M $449M $488M
Operating Income (Adjusted) $369.2M $650.8M $644M -$1.4B $321M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $2.2B $2.5B $2.7B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $921.9M $1.2B $1.4B $1.5B $1.4B
Gross Profit $747.9M $1B $1.1B $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $127.7M $149M $168M $218M $206M
Selling, General & Admin $260.3M $288M $319M $513M $498M
Other Inc / (Exp) -$13.2M -$44M -$40M -$1.9B -$61M
Operating Expenses $430.6M $477M $564M $956M $888M
Operating Income $317.3M $548M $498M $275M $378M
 
Net Interest Expenses $21.6M $18M $91M $255M $216M
EBT. Incl. Unusual Items $282.5M $486M $367M -$1.8B $101M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48M $86M $88M -$76M $1M
Net Income to Company $234.5M $401M $279M -$1.8B $99M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $234.5M $400M $279M -$1.8B $100M
 
Basic EPS (Cont. Ops) $4.26 $7.24 $5.00 -$26.52 $1.48
Diluted EPS (Cont. Ops) $4.24 $7.21 $4.98 -$26.53 $1.47
Weighted Average Basic Share $165.2M $166.2M $172.3M $200.4M $201.7M
Weighted Average Diluted Share $165.9M $167M $172.7M $200.6M $202.5M
 
EBITDA $381M $580M $580M -$1.2B $620M
EBIT $305.2M $504M $460M -$1.5B $358M
 
Revenue (Reported) $1.7B $2.2B $2.5B $2.7B $2.7B
Operating Income (Reported) $317.3M $548M $498M $275M $378M
Operating Income (Adjusted) $305.2M $504M $460M -$1.5B $358M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $414.6M $608.3M $966M $909M $875M
Short Term Investments $109.4M $227.7M $76M $1M --
Accounts Receivable, Net $341.1M $392.7M $443M $720M $603M
Inventory $462.1M $501.4M $577M $977M $991M
Prepaid Expenses -- -- -- -- --
Other Current Assets $106.3M $74.3M $85M $187M $227M
Total Current Assets $1.4B $1.8B $2.1B $2.8B $2.7B
 
Property Plant And Equipment $306.4M $468.7M $510M $1B $1B
Long-Term Investments $5.8M $6.5M -- -- --
Goodwill $1.1B $1.1B $1.2B $4.3B $2.6B
Other Intangibles $564.6M $512.2M $576M $3.2B $2.6B
Other Long-Term Assets $47.5M $45.6M $79M $186M $240M
Total Assets $3.4B $3.9B $4.5B $11.5B $9.1B
 
Accounts Payable $88.4M $110.6M $168M $426M $327M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $9M $9M $9M $93M $93M
Current Portion Of Capital Lease Obligations $20.6M $15.8M $18M $26M $30M
Other Current Liabilities $58.8M $65.6M $71M $100M $105M
Total Current Liabilities $317.7M $373.9M $460M $952M $848M
 
Long-Term Debt $871.7M $815M $808M $4.8B $4.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.5B $1.7B $7B $6.6B
 
Common Stock $100K $100K -- -- --
Other Common Equity Adj -$22.3M $300K -$11M $69M -$96M
Common Equity $2B $2.4B $2.9B $4.5B $2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $2.4B $2.9B $4.5B $2.5B
 
Total Liabilities and Equity $3.4B $3.9B $4.5B $11.5B $9.1B
Cash and Short Terms $524M $836M $1B $910M $875M
Total Debt $883.8M $829.5M $817M $4.9B $4.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $493.3M $633.3M $884M $859M $861M
Short Term Investments $222.4M $246.3M $1M $1M --
Accounts Receivable, Net $363.9M $443.4M $730M $618M $609M
Inventory $494.2M $550.4M $961M $1B $940M
Prepaid Expenses -- -- -- -- --
Other Current Assets $95.9M $121.5M $215M $288M $258M
Total Current Assets $1.7B $2B $2.8B $2.8B $2.7B
 
Property Plant And Equipment $448M $501.3M $890M $988M $1B
Long-Term Investments $6.3M $6.4M -- -- --
Goodwill $1.1B $1.2B $3.9B $2.5B $2.6B
Other Intangibles $523.3M $589.5M $3.7B $2.6B $2.4B
Other Long-Term Assets $41.5M $47.6M $187M $223M $328M
Total Assets $3.8B $4.4B $11.4B $9.1B $9B
 
Accounts Payable $113.4M $150.8M $410M $309M $306M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $9M -- $92M $87M $50M
Current Portion Of Capital Lease Obligations $16.8M $17.3M $27M $28M $35M
Other Current Liabilities $77.5M $87M $192M $125M $113M
Total Current Liabilities $364.3M $437.1M $1B $838M $781M
 
Long-Term Debt $816.8M $809.7M $4.9B $4.8B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.6B $7.2B $6.7B $6.6B
 
Common Stock $100K $100K -- -- --
Other Common Equity Adj -$17.6M -$17.3M -$208M -$159M -$83M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2B $2.7B $4.1B $2.5B $2.4B
 
Total Liabilities and Equity $3.8B $4.4B $11.4B $9.1B $9B
Cash and Short Terms $715.7M $879.6M $885M $860M $861M
Total Debt $828.8M $818.7M $5B $4.9B $4.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $140.4M $350M $551M $333M -$1.8B
Depreciation & Amoritzation $110M $99M $104M $216M $397M
Stock-Based Compensation $49.2M $30M $37M $45M $54M
Change in Accounts Receivable -$100K -$45M -$53M -$4M $114M
Change in Inventories -$29.3M -$52M -$92M -$236M -$76M
Cash From Operations $244.5M $513M $640M $529M $319M
 
Capital Expenditures $63.9M $85M $87M $164M $87M
Cash Acquisitions -$988.6M -- -$268M -$4.5B --
Cash From Investing -$947.2M -$202M -$205M -$4.6B -$84M
 
Dividends Paid (Ex Special Dividend) -$43.5M -$44M -$47M -$52M -$59M
Special Dividend Paid
Long-Term Debt Issued $642.2M $27M $1M $5.2B $216M
Long-Term Debt Repaid -$111.5M -$84M -$15M -$962M -$403M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$251M -$12M
Cash From Financing $476.2M -$122M -$65M $4B -$259M
 
Beginning Cash (CF) $644.3M $415M $608M $966M $909M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$226.5M $189M $370M -$52M -$24M
Ending Cash (CF) $414.6M $608M $966M $909M $875M
 
Levered Free Cash Flow $180.6M $428M $553M $365M $232M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $91.7M $132M $6M $40M $62M
Depreciation & Amoritzation $23.3M $27M $64M $93M $87M
Stock-Based Compensation $7.4M $9M $10M $12M $11M
Change in Accounts Receivable $20.4M -$8M $16M $5M $4M
Change in Inventories -$5.6M -$24M -$55M -$5M -$2M
Cash From Operations $152.1M $153M $199M $160M $163M
 
Capital Expenditures $29M $20M $26M $18M $22M
Cash Acquisitions -- -$268M -$4.5B -- --
Cash From Investing -$72.9M -$251M -$4.5B -$16M -$22M
 
Dividends Paid (Ex Special Dividend) -$11M -$13M -$13M -$15M -$14M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.4M -- $5B -- --
Long-Term Debt Repaid -$5M -$2M -$827M -$22M -$123M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1M -$6M
Cash From Financing -$17.1M -$21M $4.1B -$38M -$144M
 
Beginning Cash (CF) $428.9M $755M $1.1B $757M $850M
Foreign Exchange Rate Adjustment $2.3M -$3M -$20M -$4M $14M
Additions / Reductions $62.1M -$119M -$161M $106M -$3M
Ending Cash (CF) $493.3M $633M $884M $859M $861M
 
Levered Free Cash Flow $123.1M $133M $173M $142M $141M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $277.3M $516.5M $429M -$1.7B $30M
Depreciation & Amoritzation $105.9M $99.2M $148M $397M $358M
Stock-Based Compensation $29.8M $35.3M $40M $57M $48M
Change in Accounts Receivable -$30.3M -$75.1M -$39M $118M $22M
Change in Inventories -$50.6M -$66.9M -$218M -$147M $34M
Cash From Operations $443.2M $592M $540M $322M $533M
 
Capital Expenditures $79.1M $88.1M $133M $108M $101M
Cash Acquisitions -- -$268M -$4.5B -- --
Cash From Investing -$211.8M -$380.7M -$4.4B -$102M -$100M
 
Dividends Paid (Ex Special Dividend) -$43.9M -$47M -$48M -$59M -$59M
Special Dividend Paid
Long-Term Debt Issued $20.1M $7.9M $5B $253M $2.4B
Long-Term Debt Repaid -$80.7M -$20M -$837M -$194M -$2.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$221M
Cash From Financing -$129.1M -$68.7M $4.1B -$253M -$446M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $102.3M $142.6M $291M -$33M -$13M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $364.1M $503.9M $407M $214M $432M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $234.5M $401M $279M -$1.8B $99M
Depreciation & Amoritzation $75.8M $76M $120M $301M $262M
Stock-Based Compensation $22.7M $28M $31M $43M $37M
Change in Accounts Receivable -$20.9M -$51M -$37M $85M -$7M
Change in Inventories -$47.1M -$62M -$188M -$99M $11M
Cash From Operations $366M $445M $345M $138M $352M
 
Capital Expenditures $59.9M $63M $109M $53M $67M
Cash Acquisitions -- -$268M -$4.5B -- --
Cash From Investing -$172.3M -$351M -$4.5B -$50M -$66M
 
Dividends Paid (Ex Special Dividend) -$33M -$36M -$37M -$44M -$44M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20.1M $1M $5B $1M $2.2B
Long-Term Debt Repaid -$77M -$13M -$835M -$67M -$2.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1M -$210M
Cash From Financing -$115.3M -$62M $4.1B -$116M -$303M
 
Beginning Cash (CF) $1.3B $2.1B $3B $2.5B $2.6B
Foreign Exchange Rate Adjustment $300K -$7M -$35M -$22M $3M
Additions / Reductions $78.4M $32M -$47M -$28M -$17M
Ending Cash (CF) $1.4B $2.1B $3B $2.5B $2.6B
 
Levered Free Cash Flow $306.1M $382M $236M $85M $285M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 0.09% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.53% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 6.1% over the past day.

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

Show me the best stock