Financhill
Sell
36

MAS Quote, Financials, Valuation and Earnings

Last price:
$62.91
Seasonality move :
2.58%
Day range:
$60.29 - $64.69
52-week range:
$60.29 - $86.70
Dividend yield:
1.88%
P/E ratio:
16.73x
P/S ratio:
1.76x
P/B ratio:
--
Volume:
4.2M
Avg. volume:
2.2M
1-year change:
-17.84%
Market cap:
$13.3B
Revenue:
$7.8B
EPS (TTM):
$3.76
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.9B $2B $1.9B $1.9B $1.8B
Revenue Growth (YoY) 13.48% 8.71% -4.9% -2.13% -2.87%
 
Cost of Revenues $1.2B $1.4B $1.4B $1.2B $1.2B
Gross Profit $660M $619M $545M $654M $636M
Gross Profit Margin 35.48% 30.61% 28.34% 34.75% 34.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $363M $356M $327M $392M $345M
Other Inc / (Exp) $11M -$47M -$31M -$5M -$8M
Operating Expenses $363M $356M $327M $392M $345M
Operating Income $297M $263M $218M $262M $291M
 
Net Interest Expenses $33M $24M $28M $24M $24M
EBT. Incl. Unusual Items $275M $192M $159M $233M $258M
Earnings of Discontinued Ops. $3M -- -- -- --
Income Tax Expense $67M $52M $33M $32M $65M
Net Income to Company $686M -$426M -$49M $6M -$83M
 
Minority Interest in Earnings -$16M -$4M -$11M -$10M -$11M
Net Income to Common Excl Extra Items $195M $136M $115M $191M $182M
 
Basic EPS (Cont. Ops) $0.76 $0.55 $0.51 $0.87 $0.86
Diluted EPS (Cont. Ops) $0.74 $0.55 $0.51 $0.85 $0.85
Weighted Average Basic Share $261M $243M $228M $225M $215M
Weighted Average Diluted Share $261M $245M $229M $226M $216M
 
EBITDA $309M $217M $185M $257M $282M
EBIT $309M $217M $185M $257M $282M
 
Revenue (Reported) $1.9B $2B $1.9B $1.9B $1.8B
Operating Income (Reported) $297M $263M $218M $262M $291M
Operating Income (Adjusted) $309M $217M $185M $257M $282M
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) -- -- -- -- --
 
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 -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.8B $1.4B $1.5B $1.5B
Other Inc / (Exp) $12M -$68M -$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 $100M
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) $4.59 $1.64 $3.65 $4.06 $3.78
Diluted EPS (Cont. Ops) $4.56 $1.64 $3.63 $4.02 $3.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $966M $1.3B $1.3B $1.3B
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8.4B $8.7B $8B $7.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.5B $6B $5.1B $5B --
Gross Profit $2.9B $2.7B $2.8B $2.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $1.4B $1.5B $1.5B --
Other Inc / (Exp) -$68M -$22M -$19M -$103M --
Operating Expenses $1.8B $1.4B $1.5B $1.5B --
Operating Income $1B $1.3B $1.4B $1.4B --
 
Net Interest Expenses $277M $108M $106M $100M --
EBT. Incl. Unusual Items $688M $1.2B $1.2B $1.2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $210M $288M $278M $287M --
Net Income to Company $478M $905M $960M $874M --
 
Minority Interest in Earnings -$70M -$59M -$52M -$52M --
Net Income to Common Excl Extra Items $408M $846M $908M $822M --
 
Basic EPS (Cont. Ops) $1.64 $3.65 $4.06 $3.78 --
Diluted EPS (Cont. Ops) $1.64 $3.63 $4.02 $3.76 --
Weighted Average Basic Share $997M $924M $901M $872M --
Weighted Average Diluted Share $1B $930M $905M $875M --
 
EBITDA $966M $1.3B $1.3B $1.3B --
EBIT $966M $1.3B $1.3B $1.3B --
 
Revenue (Reported) $8.4B $8.7B $8B $7.8B --
Operating Income (Reported) $1B $1.3B $1.4B $1.4B --
Operating Income (Adjusted) $966M $1.3B $1.3B $1.3B --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $686M -$426M -$49M $6M -$83M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $153M $155M $192M $162M $103M
Change in Inventories -$23M -$113M $121M $34M $56M
Cash From Operations $380M $335M $320M $485M $407M
 
Capital Expenditures $42M $46M $87M $62M $56M
Cash Acquisitions -$201M -- -- -- -$5M
Cash From Investing -$239M -$55M -$86M -$62M -$62M
 
Dividends Paid (Ex Special Dividend) -$37M -$57M -$63M -$64M -$63M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1M -- -- -- --
Long-Term Debt Repaid -$2M -$1M -$201M -$67M -$1M
Repurchase of Common Stock -$125M -$148M -- -$227M -$269M
Other Financing Activities -- -$1M -- $1M -$14M
Cash From Financing -$165M -$203M -$264M -$356M -$344M
 
Beginning Cash (CF) $1.3B $854M $464M $560M $646M
Foreign Exchange Rate Adjustment $24M -$5M $18M $7M -$14M
Additions / Reductions -$24M $77M -$30M $67M $2M
Ending Cash (CF) $1.3B $926M $452M $634M $634M
 
Levered Free Cash Flow $338M $289M $233M $423M $351M
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 -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $598M -$380M -$456M $176M $9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $839M $802M $616M $1.2B $907M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $478M $905M $960M $874M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$64M -$15M $42M -$39M --
Change in Inventories -$350M -$43M $233M $4M --
Cash From Operations $930M $840M $1.4B $1.1B --
 
Capital Expenditures $128M $224M $243M $168M --
Cash Acquisitions -$52M -- -$136M $122M --
Cash From Investing -$12M -$230M -$383M -$50M --
 
Dividends Paid (Ex Special Dividend) -$211M -$258M -$257M -$254M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $500M $77M -- --
Long-Term Debt Repaid -$1.3B -$310M -$282M -$3M --
Repurchase of Common Stock -$1B -$914M -$353M -$751M --
Other Financing Activities -$218M -$85M -$77M -$88M --
Cash From Financing -$1.3B -$1.1B -$854M -$1B --
 
Beginning Cash (CF) $3.8B $2.3B $1.9B $2B --
Foreign Exchange Rate Adjustment -$20M -$18M $6M -$9M --
Additions / Reductions -$380M -$456M $176M $9M --
Ending Cash (CF) $3.4B $1.8B $2.1B $2B --
 
Levered Free Cash Flow $802M $616M $1.2B $907M --

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

GET BETTER TRADE IDEAS

Popular

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…

What Is the Best ETF to Buy This Year?
What Is the Best ETF to Buy This Year?

The stock market has gotten off to an extremely rough…

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