Financhill
Buy
64

MGIC Quote, Financials, Valuation and Earnings

Last price:
$13.85
Seasonality move :
-1.47%
Day range:
$13.61 - $13.97
52-week range:
$9.51 - $14.04
Dividend yield:
3.17%
P/E ratio:
18.51x
P/S ratio:
1.23x
P/B ratio:
2.46x
Volume:
85.3K
Avg. volume:
82.5K
1-year change:
17.53%
Market cap:
$681.5M
Revenue:
$552.5M
EPS (TTM):
$0.75
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $371.2M $480.3M $566.8M $535.1M $552.5M
Revenue Growth (YoY) 13.99% 29.4% 18% -5.6% 3.27%
 
Cost of Revenues $261.6M $347.3M $411.4M $382.1M $395.3M
Gross Profit $109.6M $133M $155.4M $153M $157.2M
Gross Profit Margin 29.52% 27.69% 27.41% 28.59% 28.45%
 
R&D Expenses $8.8M $9M $10.1M $10.3M $12.7M
Selling, General & Admin $59.1M $69.4M $84.4M $85.3M $83.3M
Other Inc / (Exp) -$3.8M -$5.3M $162K -$586K --
Operating Expenses $67.9M $78.4M $94.5M $95.6M $95.9M
Operating Income $41.7M $54.6M $60.9M $57.3M $61.2M
 
Net Interest Expenses $514K $3.7M $3.6M $4.3M $6.2M
EBT. Incl. Unusual Items $37.4M $45.6M $57.4M $52.4M $55M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.3M $10.3M $11.1M $9.9M $11.3M
Net Income to Company $30.1M $35.3M $46.3M $42.5M $43.3M
 
Minority Interest in Earnings -$4.9M -$5.6M -$5.8M -$5.5M -$6.4M
Net Income to Common Excl Extra Items $25.2M $29.8M $40.5M $37M $36.9M
 
Basic EPS (Cont. Ops) $0.49 $0.61 $0.82 $0.75 $0.75
Diluted EPS (Cont. Ops) $0.49 $0.61 $0.82 $0.75 $0.75
Weighted Average Basic Share $49M $49.1M $49.1M $49.1M $49.1M
Weighted Average Diluted Share $49M $49.1M $49.1M $49.1M $49.1M
 
EBITDA $52M $69.3M $82.2M $82.2M $82.1M
EBIT $38M $49.4M $62.4M $61.7M $61.2M
 
Revenue (Reported) $371.2M $480.3M $566.8M $535.1M $552.5M
Operating Income (Reported) $41.7M $54.6M $60.9M $57.3M $61.2M
Operating Income (Adjusted) $38M $49.4M $62.4M $61.7M $61.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $104.6M $133M $147.1M $125.5M $142.6M
Revenue Growth (YoY) 15.01% 27.19% 10.63% -14.68% 13.57%
 
Cost of Revenues $73.7M $95.6M $105.3M $88.6M $100.6M
Gross Profit $30.9M $37.4M $41.8M $37M $42M
Gross Profit Margin 29.53% 28.1% 28.42% 29.44% 29.43%
 
R&D Expenses $2.3M $2.1M $2.7M $2.7M $4M
Selling, General & Admin $16.5M $18.3M $25.6M $21M $21.3M
Other Inc / (Exp) -- -$4.6M $712K -- --
Operating Expenses $18.8M $20.4M $28.3M $23.7M $25.3M
Operating Income $12.1M $17M $13.6M $13.2M $16.7M
 
Net Interest Expenses -- $164K $1.4M $1.6M $2M
EBT. Incl. Unusual Items $9M $12.2M $12.9M $11M $14.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $3.5M $1.9M $1.7M $2.3M
Net Income to Company $7.8M $8.7M $11M $9.3M $12.3M
 
Minority Interest in Earnings -$1.3M -$1.8M -$1.4M -$821K -$1.7M
Net Income to Common Excl Extra Items $6.5M $6.9M $9.6M $8.5M $10.6M
 
Basic EPS (Cont. Ops) $0.11 $0.05 $0.23 $0.17 $0.22
Diluted EPS (Cont. Ops) $0.11 $0.05 $0.23 $0.17 $0.22
Weighted Average Basic Share $49.1M $49.1M $49.1M $49.2M $49.1M
Weighted Average Diluted Share $49.1M $49.1M $49.1M $49.2M $49.1M
 
EBITDA $12.2M $21.4M $20.6M $22.7M $22.2M
EBIT $8.4M $12.5M $15.7M $17.5M $16.7M
 
Revenue (Reported) $104.6M $133M $147.1M $125.5M $142.6M
Operating Income (Reported) $12.1M $17M $13.6M $13.2M $16.7M
Operating Income (Adjusted) $8.4M $12.5M $15.7M $17.5M $16.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $371.2M $480.3M $566.8M $535.1M $552.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $261.2M $347.3M $411.4M $382.1M $395.3M
Gross Profit $110M $133M $155.4M $153M $157.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.8M $9M $10.1M $10.3M $12.7M
Selling, General & Admin $59.5M $69.4M $84.7M $85.5M $82.9M
Other Inc / (Exp) -- -$5.8M $479K $30K -$313K
Operating Expenses $68.3M $78.4M $94.8M $95.8M $95.5M
Operating Income $41.7M $54.6M $60.5M $57.2M $61.7M
 
Net Interest Expenses $514K $3.3M $3.6M $4.2M $6.4M
EBT. Incl. Unusual Items $37.4M $45.6M $57.4M $52.4M $55M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.3M $10.3M $11.1M $9.9M $11.3M
Net Income to Company $30.1M $35.3M $46.3M $42.5M $43.3M
 
Minority Interest in Earnings -$4.9M -$5.6M -$5.8M -$5.5M -$6.4M
Net Income to Common Excl Extra Items $25.2M $29.8M $40.5M $37M $37M
 
Basic EPS (Cont. Ops) $0.50 $0.51 $0.86 $0.76 $0.75
Diluted EPS (Cont. Ops) $0.49 $0.51 $0.86 $0.76 $0.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $52M $68.8M $82.2M $82.1M $82.2M
EBIT $38M $49M $62.4M $61.5M $61.4M
 
Revenue (Reported) $371.2M $480.3M $566.8M $535.1M $552.5M
Operating Income (Reported) $41.7M $54.6M $60.5M $57.2M $61.7M
Operating Income (Adjusted) $38M $49M $62.4M $61.5M $61.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $480.3M $566.8M $535.1M $552.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $347.3M $411.4M $382.1M $395.3M --
Gross Profit $133M $155.4M $153M $157.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9M $10.1M $10.3M $12.7M --
Selling, General & Admin $69.4M $84.7M $85.5M $82.9M --
Other Inc / (Exp) -$5.8M $479K $30K -$313K --
Operating Expenses $78.4M $94.8M $95.8M $95.5M --
Operating Income $54.6M $60.5M $57.2M $61.7M --
 
Net Interest Expenses $3.3M $3.6M $4.2M $6.4M --
EBT. Incl. Unusual Items $45.6M $57.4M $52.4M $55M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.3M $11.1M $9.9M $11.3M --
Net Income to Company $35.3M $46.3M $42.5M $43.3M --
 
Minority Interest in Earnings -$5.6M -$5.8M -$5.5M -$6.4M --
Net Income to Common Excl Extra Items $29.8M $40.5M $37M $37M --
 
Basic EPS (Cont. Ops) $0.51 $0.86 $0.76 $0.75 --
Diluted EPS (Cont. Ops) $0.51 $0.86 $0.76 $0.75 --
Weighted Average Basic Share $196.2M $196.3M $196.5M $196.4M --
Weighted Average Diluted Share $196.4M $196.5M $196.6M $196.4M --
 
EBITDA $68.8M $82.2M $82.1M $82.2M --
EBIT $49M $62.4M $61.5M $61.4M --
 
Revenue (Reported) $480.3M $566.8M $535.1M $552.5M --
Operating Income (Reported) $54.6M $60.5M $57.2M $61.7M --
Operating Income (Adjusted) $49M $62.4M $61.5M $61.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $88.1M $88.1M $83.1M $105.9M $112.8M
Short Term Investments $1.5M $5.6M $6.6M $5.5M $51K
Accounts Receivable, Net $92M $117M $118.1M $108.4M $139.6M
Inventory -- -- -- -- --
Prepaid Expenses $3.6M $4.6M $4.3M $5.6M --
Other Current Assets -- -- -- -- --
Total Current Assets $211.2M $246.8M $249.1M $256.6M $276.2M
 
Property Plant And Equipment $30.5M $29.2M $35.9M $33.7M $32.2M
Long-Term Investments -- -- -- -- --
Goodwill $135.7M $146.8M $158.7M $166.1M --
Other Intangibles $53.4M $51.4M $52.1M $50.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $447.4M $487.3M $505.1M $522.4M $540.3M
 
Accounts Payable $14.3M $24.7M $27.6M $28.4M $28.9M
Accrued Expenses $41.8M $45.1M $46.8M $41.5M $58M
Current Portion Of Long-Term Debt $10.3M $12.4M $18.3M $26.2M $23.2M
Current Portion Of Capital Lease Obligations $3.4M $3.3M $4.6M $4.4M $4.8M
Other Current Liabilities $5M $29.8M $46.5M $24.9M $22.7M
Total Current Liabilities $84.8M $130.8M $156.1M $141.7M $170.3M
 
Long-Term Debt $13.4M $20.2M $30.4M $52.3M $36.1M
Capital Leases -- -- -- -- --
Total Liabilities $153.4M $211.7M $228.8M $231.5M $239.3M
 
Common Stock $1.2M $1.2M $1.2M $1.2M --
Other Common Equity Adj $7.8M $9.3M -$6.6M -$10.3M --
Common Equity $260.4M $265.1M $262.9M $266M $277.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $33.6M $10.4M $13.4M $25M $23.9M
Total Equity $294M $275.6M $276.3M $290.9M $301.1M
 
Total Liabilities and Equity $447.4M $487.3M $505.1M $522.4M $540.3M
Cash and Short Terms $89.7M $93.7M $89.6M $111.5M $112.8M
Total Debt $24.9M $37.3M $51.2M $81.2M $59.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $88.1M $88.1M $83.1M $105.9M $112.8M
Short Term Investments $1.5M $5.6M $6.6M $5.5M $51K
Accounts Receivable, Net $92M $117M $118.1M $108.4M $139.6M
Inventory -- -- -- -- --
Prepaid Expenses $3.6M $4.6M $4.3M $5.6M --
Other Current Assets -- -- -- -- --
Total Current Assets $211.2M $246.8M $249.1M $256.6M $276.2M
 
Property Plant And Equipment $30.5M $29.2M $35.9M $33.7M $32.2M
Long-Term Investments -- -- -- -- --
Goodwill $135.7M $146.8M $158.7M $166.1M --
Other Intangibles $53.4M $51.4M $52.1M $50.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $447.4M $487.3M $505.1M $522.4M $540.3M
 
Accounts Payable $14.3M $24.7M $27.6M $28.4M $28.9M
Accrued Expenses $41.8M $45.1M $46.8M $41.5M $58M
Current Portion Of Long-Term Debt $10.3M $12.4M $18.3M $26.2M $23.2M
Current Portion Of Capital Lease Obligations $3.4M $3.3M $4.6M $4.4M $4.8M
Other Current Liabilities $5M $29.8M $46.5M $24.9M $22.7M
Total Current Liabilities $84.8M $130.8M $156.1M $141.7M $170.3M
 
Long-Term Debt $13.4M $20.2M $30.4M $52.3M $36.1M
Capital Leases -- -- -- -- --
Total Liabilities $153.4M $211.7M $228.8M $231.5M $239.3M
 
Common Stock $1.2M $1.2M $1.2M $1.2M --
Other Common Equity Adj $7.8M $9.3M -$6.6M -$10.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $33.6M $10.4M $13.4M $25M $23.9M
Total Equity $294M $275.6M $276.3M $290.9M $301.1M
 
Total Liabilities and Equity $447.4M $487.3M $505.1M $522.4M $540.3M
Cash and Short Terms $89.7M $93.7M $89.6M $111.5M $112.8M
Total Debt $24.9M $37.3M $51.2M $81.2M $59.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $30.1M $35.3M $46.3M $42.5M $43.3M
Depreciation & Amoritzation $13.9M $19.8M $19.8M $20.6M $20.8M
Stock-Based Compensation -- $956K $2.1M $3.8M $1.6M
Change in Accounts Receivable -$540K -$21.9M -$5.5M $5.7M -$9.3M
Change in Inventories -- -- -- -- --
Cash From Operations $52.3M $43.7M $56.6M $69M $74.7M
 
Capital Expenditures $6.1M $4.6M $7.7M $4.8M $4.2M
Cash Acquisitions -$16.5M -$12.2M -$26.5M -$26.6M -$19.3M
Cash From Investing -$9.6M -$22.2M -$34.5M -$27.6M -$22.4M
 
Dividends Paid (Ex Special Dividend) -$12.5M -$21.8M -$24.8M -$30.8M -$10M
Special Dividend Paid
Long-Term Debt Issued $9.7M $25.6M $30.7M $49.5M $12.6M
Long-Term Debt Repaid -$9.4M -$20.3M -$19.1M -$26.7M -$39.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27.7M -$4.7M -$5M -$9.3M -$8M
Cash From Financing -$39.6M -$21.3M -$18.3M -$17.3M -$45.1M
 
Beginning Cash (CF) $81.9M $88.1M $88.1M $83.1M $105.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M $211K $3.9M $24.1M $7.1M
Ending Cash (CF) $88.1M $88.1M $83.1M $105.9M $112.8M
 
Levered Free Cash Flow $46.2M $39M $49M $64.2M $70.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7.8M $8.7M $11M $9.3M $12.3M
Depreciation & Amoritzation $3.8M $8.9M $4.9M $5.1M $5.5M
Stock-Based Compensation -- $154K $1.9M $2M $337K
Change in Accounts Receivable -$6.6M -$13.1M -$2.3M -$17.5M -$559K
Change in Inventories -- -- -- -- --
Cash From Operations $11M $9.5M $16.4M $3.5M $25.6M
 
Capital Expenditures $1.2M $1.4M $1.8M $1.6M $978K
Cash Acquisitions -- -$3.5M $1.2M $6.4M $61K
Cash From Investing $1.3M -$10.2M -$2.5M $4.7M -$494K
 
Dividends Paid (Ex Special Dividend) -$1K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $596K $3.1M $165K -$2K $2K
Long-Term Debt Repaid -$6.6M -$15.9M -$9.4M -$10.1M -$8.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.3M $3.6M -$1.3M -$300K -$2.9M
Cash From Financing -$7.2M -$9.3M -$10.5M -$10.4M -$11.4M
 
Beginning Cash (CF) $79.4M $97.2M $82.8M $105.7M $98.9M
Foreign Exchange Rate Adjustment $3.6M $889K -$3.1M $2.4M $169K
Additions / Reductions $5.1M -$10M $3.4M -$2.2M $13.7M
Ending Cash (CF) $88.1M $88.1M $83.1M $105.9M $112.8M
 
Levered Free Cash Flow $9.8M $8.2M $14.6M $1.9M $24.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $30.1M $35.3M $46.3M $42.5M $43.3M
Depreciation & Amoritzation $13.9M $19.8M $19.8M $20.6M $20.8M
Stock-Based Compensation -- $956K $2.1M $3.8M $1.6M
Change in Accounts Receivable -$540K -$21.9M -$5.5M $5.7M -$9.3M
Change in Inventories -- -- -- -- --
Cash From Operations $52.3M $43.7M $56.6M $69M $74.7M
 
Capital Expenditures $6.1M $4.6M $7.7M $4.8M $4.2M
Cash Acquisitions -$16.5M -$12.2M -$26.5M -$26.6M -$19.3M
Cash From Investing -$9.6M -$22.2M -$34.5M -$27.6M -$22.4M
 
Dividends Paid (Ex Special Dividend) -$12.5M -$21.8M -$24.8M -$30.8M -$10M
Special Dividend Paid
Long-Term Debt Issued $9.7M $25.6M $30.7M $49.5M $12.6M
Long-Term Debt Repaid -$9.4M -$20.3M -$19.1M -$26.7M -$39.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27.7M -$4.7M -$5M -$9.3M -$8M
Cash From Financing -$39.6M -$21.3M -$18.3M -$17.3M -$45.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M $211K $3.9M $24.1M $7.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $46.2M $39M $49M $64.2M $70.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $35.3M $46.3M $42.5M $43.3M --
Depreciation & Amoritzation $19.8M $19.8M $20.6M $20.8M --
Stock-Based Compensation $956K $2.1M $3.8M $1.6M --
Change in Accounts Receivable -$21.9M -$5.5M $5.7M -$9.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $43.7M $56.6M $69M $74.7M --
 
Capital Expenditures $4.6M $7.7M $4.8M $4.2M --
Cash Acquisitions -$12.2M -$26.5M -$26.6M -$19.3M --
Cash From Investing -$22.2M -$34.5M -$27.6M -$22.4M --
 
Dividends Paid (Ex Special Dividend) -$21.8M -$24.8M -$30.8M -$10M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25.6M $30.7M $49.5M $12.6M --
Long-Term Debt Repaid -$20.3M -$19.1M -$26.7M -$39.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.7M -$5M -$9.3M -$8M --
Cash From Financing -$21.3M -$18.3M -$17.3M -$45.1M --
 
Beginning Cash (CF) $385.6M $369.8M $395.9M $438.3M --
Foreign Exchange Rate Adjustment -$248K -$8.9M -$1.2M -$303K --
Additions / Reductions $211K $3.9M $24.1M $7.1M --
Ending Cash (CF) $385.6M $364.7M $418.8M $445.2M --
 
Levered Free Cash Flow $39M $49M $64.2M $70.5M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock