Financhill
Buy
62

MTCH Quote, Financials, Valuation and Earnings

Last price:
$33.43
Seasonality move :
-7.43%
Day range:
$31.56 - $33.89
52-week range:
$27.66 - $42.43
Dividend yield:
0%
P/E ratio:
15.07x
P/S ratio:
2.70x
P/B ratio:
--
Volume:
11.3M
Avg. volume:
5M
1-year change:
-1.23%
Market cap:
$8.5B
Revenue:
$3.4B
EPS (TTM):
$2.24
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.1B $2.4B $3B $3.2B $3.4B
Revenue Growth (YoY) 18.58% 16.58% 24.76% 6.89% 5.51%
 
Cost of Revenues $527.2M $635.8M $839.3M $960M $954M
Gross Profit $1.5B $1.8B $2.1B $2.2B $2.4B
Gross Profit Margin 74.3% 73.41% 71.87% 69.9% 71.65%
 
R&D Expenses $152M $169.8M $241M $333.6M $384.2M
Selling, General & Admin $683.6M $791.1M $981.3M $970.4M $999.9M
Other Inc / (Exp) -$2M $8.3M -$493.6M -$362.1M -$54.8M
Operating Expenses $878.6M $1B $1.3B $1.3B $1.4B
Operating Income $645.5M $753.2M $880.2M $881.3M $964.6M
 
Net Interest Expenses $111M $130.6M $130.5M $141.1M $133.1M
EBT. Incl. Unusual Items $532.4M $631M $256.1M $377.5M $776.8M
Earnings of Discontinued Ops. $49.2M -$366.1M $509K -$2.2M --
Income Tax Expense $15.1M $43.3M -$19.9M $15.4M $125.3M
Net Income to Company $517.3M $587.7M $276M $362.1M $651.5M
 
Minority Interest in Earnings -$112.7M -$59.3M $1.2M $2M $67K
Net Income to Common Excl Extra Items $453.8M $162.3M $277.7M $361.9M $651.5M
 
Basic EPS (Cont. Ops) $2.50 $0.73 $1.01 $1.28 $2.36
Diluted EPS (Cont. Ops) $2.15 $0.66 $0.93 $1.24 $2.26
Weighted Average Basic Share $181.9M $223.4M $275M $282.6M $275.8M
Weighted Average Diluted Share $201.8M $256M $304.8M $295.2M $293.3M
 
EBITDA $686.5M $802.8M $428M $566.6M $998.5M
EBIT $643.4M $761.6M $386.6M $523M $936.7M
 
Revenue (Reported) $2.1B $2.4B $3B $3.2B $3.4B
Operating Income (Reported) $645.5M $753.2M $880.2M $881.3M $964.6M
Operating Income (Adjusted) $643.4M $761.6M $386.6M $523M $936.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $639.8M $801.8M $809.5M $881.6M $895.5M
Revenue Growth (YoY) 18.15% 25.33% 0.96% 8.9% 1.58%
 
Cost of Revenues $169.8M $232.2M $247M $255.6M $253.1M
Gross Profit $469.9M $569.6M $562.6M $626M $642.4M
Gross Profit Margin 73.46% 71.04% 69.49% 71.01% 71.73%
 
R&D Expenses $39.3M $67M $87.9M $94.1M $103.7M
Selling, General & Admin $218.8M $256.9M $243.8M $260.5M $260.6M
Other Inc / (Exp) -$1.9M -$54.3M -$7.3M -$2.6M -$35M
Operating Expenses $269.8M $334M $342.3M $372M $389.6M
Operating Income $200.2M $235.7M $220.2M $254M $252.8M
 
Net Interest Expenses $32M $31.9M $36.8M $40.4M $40.1M
EBT. Incl. Unusual Items $166.2M $149.5M $176.1M $211.1M $177.6M
Earnings of Discontinued Ops. $508K -- -- -- --
Income Tax Expense $26.1M $18.6M $47.9M $47.3M $41.2M
Net Income to Company $140.1M $130.9M $128.3M $163.8M $136.5M
 
Minority Interest in Earnings $586K $309K $430K -$29K -$13K
Net Income to Common Excl Extra Items $141.2M $131.2M $128.7M $163.7M $136.5M
 
Basic EPS (Cont. Ops) $0.54 $0.47 $0.46 $0.59 $0.53
Diluted EPS (Cont. Ops) $0.47 $0.43 $0.44 $0.57 $0.51
Weighted Average Basic Share $260.7M $281.3M $281.3M $275.2M $257.1M
Weighted Average Diluted Share $305.7M $300M $300M $293.4M $275.7M
 
EBITDA $209.9M $191.5M $223.6M $268.8M $243.1M
EBIT $198.2M $181.4M $213M $251.5M $217.8M
 
Revenue (Reported) $639.8M $801.8M $809.5M $881.6M $895.5M
Operating Income (Reported) $200.2M $235.7M $220.2M $254M $252.8M
Operating Income (Adjusted) $198.2M $181.4M $213M $251.5M $217.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.3B $2.8B $3.2B $3.3B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $604.6M $778M $958.6M $981.8M $963M
Gross Profit $1.7B $2.1B $2.3B $2.3B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $163.4M $219.5M $319.5M $367.2M $430.6M
Selling, General & Admin $750.9M $941.3M $982.1M $970.5M $1.1B
Other Inc / (Exp) $13.5M -$67.2M -$667.9M -$114.4M -$50.6M
Operating Expenses $967.9M $1.2B $1.4B $1.4B $1.6B
Operating Income $714.5M $855.2M $892.5M $888.2M $916.1M
 
Net Interest Expenses $109.7M $127.9M $141.9M $153.3M $134.1M
EBT. Incl. Unusual Items $618.3M $660.1M $82.7M $619.9M $731.4M
Earnings of Discontinued Ops. -$361.7M $509K -- -- --
Income Tax Expense $36.6M $66.7M -$25.1M $112.5M $108.7M
Net Income to Company $581.7M $593.4M $107.8M $507.4M $622.7M
 
Minority Interest in Earnings -$83.5M $1.5M $955K $1.3M -$77K
Net Income to Common Excl Extra Items $136.4M $595.4M $108.7M $506.5M $622.6M
 
Basic EPS (Cont. Ops) $0.39 $2.17 $0.38 $1.81 $2.34
Diluted EPS (Cont. Ops) $0.21 $1.94 $0.33 $1.77 $2.24
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $781.5M $822.5M $280.7M $854.4M $999.9M
EBIT $728M $788M $224.6M $777.6M $892.3M
 
Revenue (Reported) $2.3B $2.8B $3.2B $3.3B $3.5B
Operating Income (Reported) $714.5M $855.2M $892.5M $888.2M $916.1M
Operating Income (Adjusted) $728M $788M $224.6M $777.6M $892.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $2.2B $2.4B $2.5B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $462.6M $604.8M $724M $745.9M $754.9M
Gross Profit $1.3B $1.6B $1.7B $1.8B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $125M $174.7M $253.1M $286.6M $333M
Selling, General & Admin $581.6M $731.9M $732.7M $732.8M $801.1M
Other Inc / (Exp) $19.3M -$56.2M -$230.7M $4.2M -$15M
Operating Expenses $744.2M $937.4M $1B $1.1B $1.2B
Operating Income $533.1M $635.1M $647.5M $667.1M $642M
 
Net Interest Expenses $98.7M $95.9M $107.3M $119.5M $120.5M
EBT. Incl. Unusual Items $453.8M $483M $309.5M $551.9M $506.5M
Earnings of Discontinued Ops. -$366.1M $509K -- -- --
Income Tax Expense $14.8M $38.2M $33M $130.1M $113.5M
Net Income to Company $439M $444.8M $276.5M $421.8M $393M
 
Minority Interest in Earnings -$59.7M $1.1M $863K $89K -$55K
Net Income to Common Excl Extra Items $13.3M $446.4M $277.4M $421.9M $393M
 
Basic EPS (Cont. Ops) -$0.16 $1.64 $0.98 $1.51 $1.49
Diluted EPS (Cont. Ops) -$0.28 $1.46 $0.93 $1.47 $1.43
Weighted Average Basic Share $627.3M $821.2M $850.9M $818.9M $789.6M
Weighted Average Diluted Share $718.2M $921.7M $892M $871.9M $826.3M
 
EBITDA $590M $609.7M $462.2M $737.2M $715.3M
EBIT $552.5M $578.9M $416.8M $671.4M $627M
 
Revenue (Reported) $1.7B $2.2B $2.4B $2.5B $2.6B
Operating Income (Reported) $533.1M $635.1M $647.5M $667.1M $642M
Operating Income (Adjusted) $552.5M $578.9M $416.8M $671.4M $627M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $465.7M $739.2M $815.4M $572.4M $862.4M
Short Term Investments -- -- $11.8M $8.7M $6.2M
Accounts Receivable, Net $116.5M $137M $188.5M $191.9M $298.6M
Inventory -- -- -- -- --
Prepaid Expenses $55.7M $71.8M $79M $45.1M $46.4M
Other Current Assets $13.7M $38.7M $81.9M $26.1M $24.5M
Total Current Assets $3.7B $1B $1.2B $882.4M $1.3B
 
Property Plant And Equipment $101.1M $107.8M $163.3M $176.1M $194.5M
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.3B $2.4B $2.3B $2.3B
Other Intangibles $228.3M $230.9M $771.7M $357.7M $305.7M
Other Long-Term Assets $2.9B $123.5M $163.2M $141.2M $133.9M
Total Assets $8.4B $3B $5.1B $4.2B $4.5B
 
Accounts Payable $20.2M $29.2M $37.9M $13.7M $13.2M
Accrued Expenses $77.2M $84.1M $518.8M $79.7M $89.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $628.1M $52.8M $128.2M $82.2M $79.9M
Total Current Liabilities $1B $500M $1.2B $556.4M $531.8M
 
Long-Term Debt $2.9B $3.8B $3.8B $3.8B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $4.4B $4.5B $5.3B $4.5B $4.5B
 
Common Stock $279K $267K $283K $287K $290K
Other Common Equity Adj -$136.3M -$81.5M -$223.8M -$369.2M -$385.5M
Common Equity $2.9B -$1.4B -$203.8M -$359.9M -$19.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1B $1.7M $9.2M $994K $475K
Total Equity $3.9B -$1.4B -$194.6M -$358.9M -$19.1M
 
Total Liabilities and Equity $8.4B $3B $5.1B $4.2B $4.5B
Cash and Short Terms $465.7M $739.2M $827.2M $581.1M $868.6M
Total Debt $2.9B $3.8B $3.9B $3.8B $3.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $398.9M $511.3M $390.6M $706.9M $855.5M
Short Term Investments -- $11.9M $7.7M $5.9M $5.3M
Accounts Receivable, Net $199.7M $182.1M $174.4M $288.1M $340.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $139.6M $146M $132.8M $117.4M $121.8M
Total Current Assets $738.2M $1.1B $705.5M $1.1B $1.3B
 
Property Plant And Equipment $106M $145.7M $172.2M $190.7M $172.1M
Long-Term Investments -- -- -- -- --
Goodwill $1.3B $2.4B $2.2B $2.3B $2.3B
Other Intangibles $226.1M $793M $439.1M $310.7M $241.2M
Other Long-Term Assets $110.6M $165.4M $138.8M $133.4M $127.5M
Total Assets $2.7B $4.9B $3.9B $4.2B $4.4B
 
Accounts Payable $16.3M $30.3M $14.8M $11.3M $27.4M
Accrued Expenses $230.9M $329.6M $286.5M $331.8M $321.5M
Current Portion Of Long-Term Debt -- -- $44.3M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $121M -- -- --
Total Current Liabilities $488.2M $748M $601.7M $570.1M $530.3M
 
Long-Term Debt $3.5B $3.8B $3.8B $3.8B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $5B $4.6B $4.5B $4.5B
 
Common Stock $264K $277K $286K $289K $294K
Other Common Equity Adj -$108.1M -$203.4M -$566.6M -$463.5M -$407.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.6M $8.9M $874K $426K $22K
Total Equity -$1.4B -$59.5M -$698.5M -$299M -$88.5M
 
Total Liabilities and Equity $2.7B $4.9B $3.9B $4.2B $4.4B
Cash and Short Terms $398.9M $523.2M $398.3M $712.8M $860.9M
Total Debt $3.5B $3.8B $3.9B $3.8B $3.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $517.3M $587.7M $276M $362.1M $651.5M
Depreciation & Amoritzation $43.1M $41.3M $41.4M $43.6M $61.8M
Stock-Based Compensation $89.7M $102.3M $146.8M $203.9M $232.1M
Change in Accounts Receivable -$17.9M -$24.2M -$34M -$6.7M -$107.4M
Change in Inventories -- -- -- -- --
Cash From Operations $937.9M $802.2M $912.5M $525.7M $896.8M
 
Capital Expenditures $39M $42.4M $80M $49.1M $67.4M
Cash Acquisitions -$3.8M -- -$859.9M -$25.7M -$11.6M
Cash From Investing -$329.5M -$4.9B -$939.8M -$71.7M -$76.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.5B $1B $500M -- --
Long-Term Debt Repaid -$300M -$420M -- -- --
Repurchase of Common Stock -$216.4M -$132.9M -- -$482M -$546.2M
Other Financing Activities -$536.1M -$256.5M -$447.3M -$227.6M -$7.8M
Cash From Financing $399.8M $1.7B $111.1M -$689.2M -$534.1M
 
Beginning Cash (CF) $2.1B $3.1B $739.3M $815.5M $572.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$2.4B $83.8M -$235.2M $286.1M
Ending Cash (CF) $3.1B $739.3M $815.5M $572.5M $862.4M
 
Levered Free Cash Flow $898.9M $759.8M $832.5M $476.6M $829.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $140.1M $130.9M $128.3M $163.8M $136.5M
Depreciation & Amoritzation $11.7M $10.1M $10.7M -$6.1M $4M
Stock-Based Compensation $37.3M $39.6M $53.3M $61.7M $64.5M
Change in Accounts Receivable -$18.7M $76.5M $6.1M -$17.1M -$12.7M
Change in Inventories -- -- -- -- --
Cash From Operations $236.6M $316.1M $280.5M $290.8M $264.9M
 
Capital Expenditures $14.3M $20.4M $11.1M $12.6M $13.1M
Cash Acquisitions -- -$22.4M -$25.7M -- --
Cash From Investing -$1.4B -$42.5M -$35.9M -$10.2M -$12.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$20M -- -- -- --
Repurchase of Common Stock -- -- -$291.1M -$300M -$243.3M
Other Financing Activities -$5M -$4.2M -$20.3M -$3.4M -$1.9M
Cash From Financing $1.5B $4.1M -$310.9M -$302.8M -$241.5M
 
Beginning Cash (CF) $129.4M $236.6M $463.8M $732.7M $837.8M
Foreign Exchange Rate Adjustment $1.9M -$2.8M -$6.7M -$3.5M $6.6M
Additions / Reductions $267.7M $277.6M -$66.3M -$22.2M $11.1M
Ending Cash (CF) $399M $511.4M $390.8M $707M $855.5M
 
Levered Free Cash Flow $222.3M $295.7M $269.4M $278.2M $251.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $581.7M $593.4M $107.8M $507.4M $622.7M
Depreciation & Amoritzation $53.6M $34.3M $43.4M $53.4M $86.3M
Stock-Based Compensation $99.6M $133.7M $185.1M $217.5M $266.3M
Change in Accounts Receivable -$37.2M $37.1M -$418K -$113.8M -$48.7M
Change in Inventories -- -- -- -- --
Cash From Operations $781.6M $936.6M $546M $845.9M $954.1M
 
Capital Expenditures $41.1M $62.8M $65.5M $60.8M $60.4M
Cash Acquisitions -- -$863.3M -$22.3M -- --
Cash From Investing -$4.8B -$926M -$85.2M -$57.8M -$80.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1B -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$173.5M -- -$482M -$445.1M -$731.7M
Other Financing Activities -$294.2M -$17.9M -$610.4M -$54.4M -$14.9M
Cash From Financing $1.5B $103.6M -$562.9M -$479.4M -$733.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6B $114.2M -$102M $308.7M $140.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $740.5M $873.8M $480.5M $785.1M $893.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $439M $444.8M $276.5M $421.8M $393M
Depreciation & Amoritzation $37.5M $30.6M $32.7M $42.4M $66.9M
Stock-Based Compensation $80.6M $112.1M $150.3M $163.9M $198.2M
Change in Accounts Receivable -$87.9M -$26.6M $7M -$100.1M -$41.4M
Change in Inventories -- -- -- -- --
Cash From Operations $532.5M $666.9M $300.5M $620.7M $678M
 
Capital Expenditures $32.4M $52.8M $38.4M $50M $43M
Cash Acquisitions -- -$863.3M -$25.7M -- --
Cash From Investing -$4.9B -$916M -$61.4M -$47.6M -$51.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B -- -- -- --
Long-Term Debt Repaid -$420M -- -- -- --
Repurchase of Common Stock -$132.9M -- -$482M -$445.1M -$630.6M
Other Financing Activities -$256.5M -$17.9M -$181M -$7.8M -$14.9M
Cash From Financing $1.6B $27.7M -$646.3M -$436.5M -$636.1M
 
Beginning Cash (CF) $6.1B $1.8B $2.2B $1.9B $2.6B
Foreign Exchange Rate Adjustment $725K -$6.4M -$17.5M -$2.1M $2.3M
Additions / Reductions -$2.7B -$221.4M -$407.3M $136.6M -$9.2M
Ending Cash (CF) $3.4B $1.6B $1.8B $2B $2.6B
 
Levered Free Cash Flow $500.1M $614.1M $262.1M $570.7M $635M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 1.23% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.65% over the past day.

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

Show me the best stock