Financhill
Sell
12

MYRG Quote, Financials, Valuation and Earnings

Last price:
$105.2500
Seasonality move :
-2.43%
Day range:
$97.7200 - $110.5700
52-week range:
$86.6000 - $181.0200
Dividend yield:
0%
P/E ratio:
56.91x
P/S ratio:
0.52x
P/B ratio:
2.83x
Volume:
253.8K
Avg. volume:
305.7K
1-year change:
-39.25%
Market cap:
$1.7B
Revenue:
$3.4B
EPS (TTM):
$1.85
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.2B $2.5B $3B $3.6B $3.4B
Revenue Growth (YoY) 8.51% 11.16% 20.42% 21.12% -7.73%
 
Cost of Revenues $2B $2.2B $2.7B $3.3B $3.1B
Gross Profit $275.9M $325M $344M $364.4M $290.3M
Gross Profit Margin 12.27% 13.01% 11.43% 10% 8.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $188.5M $207.2M $222.4M $234.6M $238.2M
Other Inc / (Exp) $2.2M $2.6M $5.1M $4.2M $5.4M
Operating Expenses $192.1M $209.5M $231.4M $239.5M $243.1M
Operating Income $83.7M $115.5M $112.5M $124.9M $47.2M
 
Net Interest Expenses $4.6M $1.7M $3.4M $4.1M $6.1M
EBT. Incl. Unusual Items $81.4M $116.3M $114.2M $125M $46.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.6M $31.3M $30.8M $34M $16.2M
Net Income to Company $58.8M $85M $83.4M $91M $30.3M
 
Minority Interest in Earnings -- $4K -- -- --
Net Income to Common Excl Extra Items $58.8M $85M $83.4M $91M $30.3M
 
Basic EPS (Cont. Ops) $3.52 $5.05 $4.98 $5.45 $1.84
Diluted EPS (Cont. Ops) $3.48 $4.95 $4.91 $5.40 $1.83
Weighted Average Basic Share $16.7M $16.8M $16.8M $16.7M $16.5M
Weighted Average Diluted Share $16.9M $17.2M $17M $16.8M $16.5M
 
EBITDA $132.4M $164.3M $175.9M $189.1M $118.2M
EBIT $85.9M $118.1M $117.8M $129.9M $53M
 
Revenue (Reported) $2.2B $2.5B $3B $3.6B $3.4B
Operating Income (Reported) $83.7M $115.5M $112.5M $124.9M $47.2M
Operating Income (Adjusted) $85.9M $118.1M $117.8M $129.9M $53M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $608M $646M $864M $1B $829.8M
Revenue Growth (YoY) 6.46% 6.26% 33.73% 16.23% -17.37%
 
Cost of Revenues $531.5M $563M $767.7M $906.7M $743.9M
Gross Profit $76.4M $83.1M $96.3M $97.5M $85.9M
Gross Profit Margin 12.57% 12.86% 11.14% 9.71% 10.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $50.8M $52.6M $58M $60M $56.7M
Other Inc / (Exp) $796K -$90K $819K $944K $1.1M
Operating Expenses $51.4M $53.2M $60.1M $61.2M $57.9M
Operating Income $25M $29.9M $36.2M $36.3M $28M
 
Net Interest Expenses $619K $322K $1.2M $1.7M $2.1M
EBT. Incl. Unusual Items $25.2M $29.5M $35.8M $35.5M $27M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7M $8.8M $11.2M $11.5M $11.1M
Net Income to Company $18.2M $20.7M $24.6M $24M $16M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.2M $20.7M $24.6M $24M $16M
 
Basic EPS (Cont. Ops) $1.09 $1.23 $1.48 $1.44 $0.99
Diluted EPS (Cont. Ops) $1.07 $1.20 $1.46 $1.43 $0.99
Weighted Average Basic Share $16.7M $16.9M $16.6M $16.7M $16.1M
Weighted Average Diluted Share $17.2M $17.2M $16.8M $16.9M $16.2M
 
EBITDA $37.2M $41.4M $52.1M $53M $45.6M
EBIT $25.8M $29.8M $37.1M $37.4M $29.2M
 
Revenue (Reported) $608M $646M $864M $1B $829.8M
Operating Income (Reported) $25M $29.9M $36.2M $36.3M $28M
Operating Income (Adjusted) $25.8M $29.8M $37.1M $37.4M $29.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.2B $2.5B $3B $3.6B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.2B $2.7B $3.3B $3.1B
Gross Profit $275.9M $325M $344M $364.4M $290.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $188.5M $207.2M $222.4M $234.6M $238.2M
Other Inc / (Exp) $2.2M $2.6M $5.1M $4.2M $5.4M
Operating Expenses $192.1M $209.5M $231.4M $239.5M $243.1M
Operating Income $83.7M $115.5M $112.5M $124.9M $47.2M
 
Net Interest Expenses $4.6M $1.7M $3.4M $4.1M $6.1M
EBT. Incl. Unusual Items $81.4M $116.3M $114.2M $125M $46.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.6M $31.3M $30.8M $34M $16.2M
Net Income to Company $58.8M $85M $83.4M $91M $30.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $58.8M $85M $83.4M $91M $30.3M
 
Basic EPS (Cont. Ops) $3.53 $5.05 $4.98 $5.45 $1.86
Diluted EPS (Cont. Ops) $3.48 $4.96 $4.91 $5.42 $1.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $132.4M $164.3M $175.9M $189.1M $118.2M
EBIT $85.9M $118.1M $117.8M $129.9M $53M
 
Revenue (Reported) $2.2B $2.5B $3B $3.6B $3.4B
Operating Income (Reported) $83.7M $115.5M $112.5M $124.9M $47.2M
Operating Income (Adjusted) $85.9M $118.1M $117.8M $129.9M $53M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.5B $3B $3.6B $3.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.7B $3.3B $3.1B --
Gross Profit $325M $344M $364.4M $290.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $207.2M $222.4M $234.6M $238.2M --
Other Inc / (Exp) $2.6M $5.1M $4.2M $5.4M --
Operating Expenses $209.5M $231.4M $239.5M $243.1M --
Operating Income $115.5M $112.5M $124.9M $47.2M --
 
Net Interest Expenses $1.7M $3.4M $4.1M $6.1M --
EBT. Incl. Unusual Items $116.3M $114.2M $125M $46.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.3M $30.8M $34M $16.2M --
Net Income to Company $85M $83.4M $91M $30.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $85M $83.4M $91M $30.3M --
 
Basic EPS (Cont. Ops) $5.05 $4.98 $5.45 $1.86 --
Diluted EPS (Cont. Ops) $4.96 $4.91 $5.42 $1.85 --
Weighted Average Basic Share $67.4M $67M $66.7M $65.9M --
Weighted Average Diluted Share $68.6M $67.8M $67.3M $66.1M --
 
EBITDA $164.3M $175.9M $189.1M $118.2M --
EBIT $118.1M $117.8M $129.9M $53M --
 
Revenue (Reported) $2.5B $3B $3.6B $3.4B --
Operating Income (Reported) $115.5M $112.5M $124.9M $47.2M --
Operating Income (Adjusted) $118.1M $117.8M $129.9M $53M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $22.7M $82.1M $51M $24.9M $3.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $382.1M $374.8M $471.7M $516.1M $651.7M
Inventory -- -- -- -- --
Prepaid Expenses $28.3M $44.7M $46M $44.4M $40.9M
Other Current Assets $577K $887K $1.8M $2.1M $1.6M
Total Current Assets $636.7M $748.4M $890.3M $1B $1B
 
Property Plant And Equipment $207.4M $217.1M $263.7M $304M $320.9M
Long-Term Investments $3M $4M $3.7M $8.7M $3.7M
Goodwill $66.1M $66.1M $115.8M $117M $113M
Other Intangibles $51.4M $49.1M $87.6M $83.5M $75.7M
Other Long-Term Assets $4.3M $4.1M $3.5M $5.6M $5.8M
Total Assets $995.9M $1.1B $1.4B $1.6B $1.6B
 
Accounts Payable $162.6M $200.7M $315.3M $359.4M $295.5M
Accrued Expenses $30.1M $46.5M $60.1M $68.3M $60M
Current Portion Of Long-Term Debt $4.4M $1M $5.1M $7.1M $4.4M
Current Portion Of Capital Lease Obligations $6.9M $7.8M $10.8M $11.3M $13.2M
Other Current Liabilities $9.9M $12.6M $11.4M $12M $18.7M
Total Current Liabilities $443.4M $498.6M $667M $747.2M $748.9M
 
Long-Term Debt $25M $3.5M $35.5M $29.2M $70M
Capital Leases -- -- -- -- --
Total Liabilities $566.6M $602M $838.7M $927.5M $973.7M
 
Common Stock $167K $168K $165K $167K $161K
Other Common Equity Adj $23K $173K -$6.3M -$3.9M -$12.7M
Common Equity $429.3M $519.1M $560.2M $651.2M $600.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4K -- -- -- --
Total Equity $429.3M $519.1M $560.2M $651.2M $600.4M
 
Total Liabilities and Equity $995.9M $1.1B $1.4B $1.6B $1.6B
Cash and Short Terms $22.7M $82.1M $51M $24.9M $3.5M
Total Debt $29.4M $4.5M $40.6M $36.2M $74.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $22.7M $82.1M $51M $24.9M $3.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $382.1M $374.8M $471.7M $516.1M $651.7M
Inventory -- -- -- -- --
Prepaid Expenses $28.3M $44.7M $46M $44.4M $40.9M
Other Current Assets $577K $887K $1.8M $2.1M $1.6M
Total Current Assets $636.7M $748.4M $890.3M $1B $1B
 
Property Plant And Equipment $207.4M $217.1M $263.7M $304M $320.9M
Long-Term Investments $3M $4M $3.7M $8.7M $3.7M
Goodwill $66.1M $66.1M $115.8M $117M $113M
Other Intangibles $51.4M $49.1M $87.6M $83.5M $75.7M
Other Long-Term Assets $4.3M $4.1M $3.5M $5.6M $5.8M
Total Assets $995.9M $1.1B $1.4B $1.6B $1.6B
 
Accounts Payable $162.6M $200.7M $315.3M $359.4M $295.5M
Accrued Expenses $30.1M $46.5M $60.1M $68.3M $60M
Current Portion Of Long-Term Debt $4.4M $1M $5.1M $7.1M $4.4M
Current Portion Of Capital Lease Obligations $6.9M $7.8M $10.8M $11.3M $13.2M
Other Current Liabilities $9.9M $12.6M $11.4M $12M $18.7M
Total Current Liabilities $443.4M $498.6M $667M $747.2M $748.9M
 
Long-Term Debt $25M $3.5M $35.5M $29.2M $70M
Capital Leases -- -- -- -- --
Total Liabilities $566.6M $602M $838.7M $927.5M $973.7M
 
Common Stock $167K $168K $165K $167K $161K
Other Common Equity Adj $23K $173K -$6.3M -$3.9M -$12.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4K -- -- -- --
Total Equity $429.3M $519.1M $560.2M $651.2M $600.4M
 
Total Liabilities and Equity $995.9M $1.1B $1.4B $1.6B $1.6B
Cash and Short Terms $22.7M $82.1M $51M $24.9M $3.5M
Total Debt $29.4M $4.5M $40.6M $36.2M $74.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $58.8M $85M $83.4M $91M $30.3M
Depreciation & Amoritzation $46.5M $46.2M $58.2M $59.1M $65.2M
Stock-Based Compensation $5.7M $7.5M $7.9M $8.4M $8.5M
Change in Accounts Receivable $32.8M -$33.2M -$151.4M -$166.2M -$21.3M
Change in Inventories -- -- -- -- --
Cash From Operations $175.2M $137.2M $167.5M $71M $87.1M
 
Capital Expenditures $44.4M $52.4M $77.1M $84.7M $75.9M
Cash Acquisitions -- -- -$110.7M -- --
Cash From Investing -$40.9M -$49.3M -$185.7M -$79.1M -$67.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $222.9M $562.9M $822.5M
Long-Term Debt Repaid -$33.8M -$25.3M -$188.4M -$568.4M -$785.5M
Repurchase of Common Stock -- -- -$37M -$2.9M -$75M
Other Financing Activities $12.6M -$3.3M -$6.8M -$10.1M -$1.9M
Cash From Financing -$124.3M -$28.1M -$9.3M -$18.4M -$40M
 
Beginning Cash (CF) $12.4M $22.7M $82.1M $51M $24.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9M $59.8M -$27.5M -$26.5M -$20.1M
Ending Cash (CF) $22.7M $82.1M $51M $24.9M $3.5M
 
Levered Free Cash Flow $130.8M $84.9M $90.4M -$13.7M $11.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $18.2M $20.7M $24.6M $24M $16M
Depreciation & Amoritzation $11.4M $11.6M $15M $15.6M $16.4M
Stock-Based Compensation $1.9M $2.1M $2.1M $1.8M $2.3M
Change in Accounts Receivable $47.3M -$18.2M -$20.2M $18.4M $22.6M
Change in Inventories -- -- -- -- --
Cash From Operations $46.5M $29M $93.8M $42.6M $21.1M
 
Capital Expenditures $16.9M $19.7M $28.5M $20.9M $12.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.6M -$19.1M -$28.2M -$19.3M -$10.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $25.4M $208.4M $238.4M
Long-Term Debt Repaid $62.7M -$508K -$71.1M -$234.8M -$256.3M
Repurchase of Common Stock $426K -- -$5.3M -$2.9M --
Other Financing Activities $12.5M $1K -- -- $4M
Cash From Financing -$27.7M -$492K -$51M -$29.2M -$13.9M
 
Beginning Cash (CF) $18.9M $73M $35.8M $30.5M $7.6M
Foreign Exchange Rate Adjustment $476K -$348K $706K $375K -$912K
Additions / Reductions $3.2M $9.4M $14.6M -$5.9M -$3.2M
Ending Cash (CF) $22.7M $82.1M $51M $24.9M $3.5M
 
Levered Free Cash Flow $29.7M $9.4M $65.2M $21.7M $8.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $58.8M $85M $83.4M $91M $30.3M
Depreciation & Amoritzation $46.5M $46.2M $58.2M $59.1M $65.2M
Stock-Based Compensation $5.7M $7.5M $7.9M $8.4M $8.5M
Change in Accounts Receivable $32.8M -$33.2M -$151.4M -$166.2M -$21.3M
Change in Inventories -- -- -- -- --
Cash From Operations $175.2M $137.2M $167.5M $71M $87.1M
 
Capital Expenditures $44.4M $52.4M $77.1M $84.7M $75.9M
Cash Acquisitions -- -- -$110.7M -- --
Cash From Investing -$40.9M -$49.3M -$185.7M -$79.1M -$67.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $222.9M $562.9M $822.5M
Long-Term Debt Repaid -$33.8M -$25.3M -$188.4M -$568.4M -$785.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $12.6M -$3.3M -$6.8M -$10.1M -$1.9M
Cash From Financing -$124.3M -$28.1M -$9.3M -$18.4M -$40M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9M $59.8M -$27.5M -$26.5M -$20.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $130.8M $84.9M $90.4M -$13.7M $11.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $85M $83.4M $91M $30.3M --
Depreciation & Amoritzation $46.2M $58.2M $59.1M $65.2M --
Stock-Based Compensation $7.5M $7.9M $8.4M $8.5M --
Change in Accounts Receivable -$33.2M -$151.4M -$166.2M -$21.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $137.2M $167.5M $71M $87.1M --
 
Capital Expenditures $52.4M $77.1M $84.7M $75.9M --
Cash Acquisitions -- -$110.7M -- -- --
Cash From Investing -$49.3M -$185.7M -$79.1M -$67.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $222.9M $562.9M $822.5M --
Long-Term Debt Repaid -$25.3M -$188.4M -$568.4M -$785.5M --
Repurchase of Common Stock -- -$37M -$2.9M -$75M --
Other Financing Activities -$3.3M -$6.8M -$10.1M -$1.9M --
Cash From Financing -$28.1M -$9.3M -$18.4M -$40M --
 
Beginning Cash (CF) $237.1M $158.6M $151.4M $38.2M --
Foreign Exchange Rate Adjustment -$410K -$3.5M $339K -$1.4M --
Additions / Reductions $59.8M -$27.5M -$26.5M -$20.1M --
Ending Cash (CF) $296.5M $127.6M $125.3M $16.8M --
 
Levered Free Cash Flow $84.9M $90.4M -$13.7M $11.2M --

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

GET BETTER TRADE IDEAS

Popular

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Is Fidelity High Dividend ETF a Good Investment Now?
Is Fidelity High Dividend ETF a Good Investment Now?

Fidelity’s High Dividend ETF (FDVV) is a fund that offers…

Is Kinder Morgan Dividend Yield Worth It?
Is Kinder Morgan Dividend Yield Worth It?

Kinder Morgan (NYSE:KMI) is a major energy infrastructure company in…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock