Financhill
Buy
76

MMYT Quote, Financials, Valuation and Earnings

Last price:
$117.06
Seasonality move :
9.15%
Day range:
$109.76 - $116.75
52-week range:
$43.31 - $123.00
Dividend yield:
0%
P/E ratio:
63.51x
P/S ratio:
15.69x
P/B ratio:
10.94x
Volume:
448.2K
Avg. volume:
464.3K
1-year change:
153.11%
Market cap:
$12.8B
Revenue:
$782.5M
EPS (TTM):
$1.83
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $511.5M $163.4M $303.9M $593M $782.5M
Revenue Growth (YoY) 5.25% -68.05% 85.95% 95.13% 31.95%
 
Cost of Revenues $154.3M $22.3M $58.8M $177.6M $215.1M
Gross Profit $357.2M $141.1M $245.2M $415.5M $567.4M
Gross Profit Margin 69.83% 86.35% 80.67% 70.06% 72.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $312.6M $135.6M $178.1M $245.1M $322.7M
Other Inc / (Exp) -$286.8M $5.9M -$6.6M -$26.7M -$19.2M
Operating Expenses $515.1M $210.3M $278.1M $394M $491.3M
Operating Income -$157.9M -$69.2M -$32.9M $21.5M $76.1M
 
Net Interest Expenses $2.8M -- $7.2M $7M --
EBT. Incl. Unusual Items -$447.5M -$60.5M -$46.7M -$12.1M $92.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$29K -$4.5M -$1.1M -$976K -$123.8M
Net Income to Company -$447.5M -$56M -$45.6M -$11.2M $216.7M
 
Minority Interest in Earnings -$264K $403K $162K -$153K $58K
Net Income to Common Excl Extra Items -$447.8M -$55.6M -$45.4M -$11.3M $216.8M
 
Basic EPS (Cont. Ops) -$4.26 -$0.52 -$0.42 -$0.10 $1.95
Diluted EPS (Cont. Ops) -$4.26 -$0.52 -$0.42 -$0.10 $1.74
Weighted Average Basic Share $105.2M $106.8M $108.5M $109.7M $111.1M
Weighted Average Diluted Share $105.2M $106.8M $108.5M $109.7M $118.2M
 
EBITDA -$411M -$23.6M -$2M $31.7M $137.9M
EBIT -$444.7M -$56.6M -$31.4M $4.5M $110.7M
 
Revenue (Reported) $511.5M $163.4M $303.9M $593M $782.5M
Operating Income (Reported) -$157.9M -$69.2M -$32.9M $21.5M $76.1M
Operating Income (Adjusted) -$444.7M -$56.6M -$31.4M $4.5M $110.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $21.1M $67.5M $131.3M $168.7M $211M
Revenue Growth (YoY) -82.15% 220.54% 94.51% 28.52% 25.08%
 
Cost of Revenues $710K $8.8M $32.3M $40.3M $49.8M
Gross Profit $20.3M $58.7M $99M $128.4M $161.2M
Gross Profit Margin 96.63% 86.99% 75.41% 76.13% 76.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.7M $41.4M $58.2M $60M $75.2M
Other Inc / (Exp) -$77K $36K $40K -$49K -$74K
Operating Expenses $46.4M $66.7M $95.1M $121.7M $135.1M
Operating Income -$26.1M -$8M $3.9M $6.7M $26.1M
 
Net Interest Expenses -- $634K $11.1M $4.5M $488K
EBT. Incl. Unusual Items -$21.3M -$8.6M -$7.2M $2.2M $25.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$132K -$567K -$394K $184K $7.6M
Net Income to Company -$21.2M -$8M -$6.8M $2M $17.9M
 
Minority Interest in Earnings $128K $28K -$204K $71K -$86K
Net Income to Common Excl Extra Items -$21M -$8M -$7M $2.1M $17.9M
 
Basic EPS (Cont. Ops) -$0.20 -$0.07 -$0.06 $0.02 $0.16
Diluted EPS (Cont. Ops) -$0.20 -$0.07 -$0.06 $0.02 $0.16
Weighted Average Basic Share $106.7M $108.5M $109.7M $111M $112.2M
Weighted Average Diluted Share $106.7M $108.5M $109.7M $112.5M $114.7M
 
EBITDA -$11.4M $3.6M $13.7M $18.9M $40M
EBIT -$20.3M -$3.7M $7M $12.1M $33.3M
 
Revenue (Reported) $21.1M $67.5M $131.3M $168.7M $211M
Operating Income (Reported) -$26.1M -$8M $3.9M $6.7M $26.1M
Operating Income (Adjusted) -$20.3M -$3.7M $7M $12.1M $33.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $279.2M $236.3M $477.6M $684.5M $882.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $75.1M $32.5M $123.2M $201.8M $250.1M
Gross Profit $204.2M $203.9M $354.4M $482.7M $632.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $207.8M $155.1M $220.1M $254.6M $351.7M
Other Inc / (Exp) -$286.9M $5.9M -$6.4M -$26.7M -$19.3M
Operating Expenses $348M $239.9M $351.6M $443.5M $528.3M
Operating Income -$143.8M -$36M $2.8M $39.1M $104.2M
 
Net Interest Expenses -- $8M $26.7M -- --
EBT. Incl. Unusual Items -$424.3M -$38.1M -$30.4M $25.9M $127.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$469K -$5.4M -$505K -$295K -$107.9M
Net Income to Company -$423.9M -$32.8M -$29.9M $26.2M $235.1M
 
Minority Interest in Earnings $226K $277K -$334K $71K $25K
Net Income to Common Excl Extra Items -$423.6M -$32.5M -$30.2M $26.3M $235.2M
 
Basic EPS (Cont. Ops) -$4.00 -$0.29 -$0.27 $0.24 $2.11
Diluted EPS (Cont. Ops) -$4.00 -$0.29 -$0.27 $0.24 $1.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$391M $7.4M $31.1M $54.4M $170.4M
EBIT -$425.3M -$23M $2.9M $27.3M $143.3M
 
Revenue (Reported) $279.2M $236.3M $477.6M $684.5M $882.6M
Operating Income (Reported) -$143.8M -$36M $2.8M $39.1M $104.2M
Operating Income (Adjusted) -$425.3M -$23M $2.9M $27.3M $143.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $27.4M $100.3M $274M $365.4M $465.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1M $11.2M $75.6M $99.9M $134.9M
Gross Profit $26.4M $89.1M $198.4M $265.5M $330.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $53.5M $73M $115M $124.4M $153.5M
Other Inc / (Exp) -$59K -$53K $65K -$1K -$89K
Operating Expenses $87M $116.6M $190.2M $239.7M $276.7M
Operating Income -$60.7M -$27.5M $8.2M $25.8M $54M
 
Net Interest Expenses $135K $6M $25.5M $5.1M $488K
EBT. Incl. Unusual Items -$56M -$33.6M -$17.3M $20.8M $55.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$266K -$1.1M -$508K $173K $16.1M
Net Income to Company -$55.7M -$32.5M -$16.8M $20.6M $39M
 
Minority Interest in Earnings $329K $203K -$293K -$69K -$102K
Net Income to Common Excl Extra Items -$55.4M -$32.3M -$17.1M $20.5M $38.9M
 
Basic EPS (Cont. Ops) -$0.52 -$0.29 -$0.15 $0.19 $0.35
Diluted EPS (Cont. Ops) -$0.52 -$0.29 -$0.15 $0.19 $0.35
Weighted Average Basic Share $212.8M $216.6M $218.8M $221.5M $224.2M
Weighted Average Diluted Share $212.8M $216.6M $218.8M $224.2M $228.2M
 
EBITDA -$35.9M -$6.2M $26.6M $49.3M $81.7M
EBIT -$53.2M -$21M $12.9M $35.8M $68.4M
 
Revenue (Reported) $27.4M $100.3M $274M $365.4M $465.5M
Operating Income (Reported) -$60.7M -$27.5M $8.2M $25.8M $54M
Operating Income (Adjusted) -$53.2M -$21M $12.9M $35.8M $68.4M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $129.9M $295.1M $213.3M $284M $327.1M
Short Term Investments $37.8M $129.8M $264.2M $197.1M $279.7M
Accounts Receivable, Net $53.4M $25.2M $35.9M $68.8M $92M
Inventory $36K $40K $11K $25K $218K
Prepaid Expenses $52.6M $50.5M $77.1M $119.7M $150M
Other Current Assets $800K $551K $760K $2.2M $3.1M
Total Current Assets $279M $501.2M $591.4M $671.9M $857.3M
 
Property Plant And Equipment $36M $22.2M $19.3M $25.4M $25.9M
Long-Term Investments $9.3M $35.8M $7.6M $9M $4.3M
Goodwill $607.2M $619.9M $601.2M $561.5M $559.9M
Other Intangibles $114.7M $101M $84.5M $67.5M $53.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1B $1.3B $1.3B $1.4B $1.7B
 
Accounts Payable $21M $23.8M $33.5M $45.7M $67.1M
Accrued Expenses $49.7M $29.8M $29.3M $44M $51.5M
Current Portion Of Long-Term Debt $333K $309K $437K $216.9M $1.1M
Current Portion Of Capital Lease Obligations $3.6M $2M $2.3M $2.6M $3.7M
Other Current Liabilities $11.1M $16.7M $30M $27.9M $26.8M
Total Current Liabilities $179.9M $194.2M $191.2M $453.7M $297.6M
 
Long-Term Debt $698K $188M $202.2M $1.9M $203.8M
Capital Leases -- -- -- -- --
Total Liabilities $220.9M $417.8M $426.3M $483.8M $543.7M
 
Common Stock $52K $53K $53K $53K $55K
Other Common Equity Adj -- -- -- -- --
Common Equity $858.2M $887.5M $894.1M $869.6M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.1M $3.7M $2.3M $6.5M $5.6M
Total Equity $862.3M $891.2M $896.5M $876.1M $1.1B
 
Total Liabilities and Equity $1.1B $1.3B $1.3B $1.4B $1.7B
Cash and Short Terms $167.7M $424.9M $477.5M $481.1M $606.8M
Total Debt $1M $188.3M $202.6M $218.8M $205M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $168.1M $153.9M $274.7M $303.6M $401.9M
Short Term Investments $29.5M $309.9M $185.9M $220.5M $314.1M
Accounts Receivable, Net $22.6M $24.9M $61.2M $80.6M $133.3M
Inventory $43K $13K $38K $5K $818K
Prepaid Expenses -- -- -- -- --
Other Current Assets $36.3M $57.4M $112.1M $168.2M $139.9M
Total Current Assets $257.8M $546.1M $636.7M $777.7M $996.4M
 
Property Plant And Equipment $25.2M $20.8M $20.7M $24.8M $25.9M
Long-Term Investments $9.5M $30.9M $11.9M $17.4M $4.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $231K $142K $163K $42K $101K
Total Assets $1B $1.3B $1.3B $1.5B $1.8B
 
Accounts Payable $46.5M $56.8M $74.4M $116.2M $148.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $3.1M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $44M $62M $74M $84.4M $79.7M
Total Current Liabilities $168.6M $194.6M $233.9M $527.1M $353.7M
 
Long-Term Debt $15M $207.9M $222.3M $15M $223.7M
Capital Leases -- -- -- -- --
Total Liabilities $202.5M $418.4M $470.3M $557.2M $607.5M
 
Common Stock $52K $53K $53K $54K $55K
Other Common Equity Adj -$1.1M -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.7M $3.5M $7.9M $4.7M $5.7M
Total Equity $840.1M $902.4M $858.8M $908.6M $1.2B
 
Total Liabilities and Equity $1B $1.3B $1.3B $1.5B $1.8B
Cash and Short Terms $197.6M $463.8M $460.7M $524.1M $715.9M
Total Debt $17.9M $210.5M $225.4M $242.7M $229M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$447.5M -$56M -$45.6M -$11.2M $216.7M
Depreciation & Amoritzation $33.7M $33M $29.4M $27.2M $27.2M
Stock-Based Compensation $41.6M $35.6M $36.6M $35.6M $37M
Change in Accounts Receivable -$2M $34.6M -$11M -$37.7M -$25.1M
Change in Inventories $560K -$2K $29K -$6K -$195K
Cash From Operations -$112.7M $64.5M $6.2M $32.2M $125.7M
 
Capital Expenditures $12.8M $8.8M $12.9M $16.9M $12.8M
Cash Acquisitions -$13.9M -- $336K -$1.5M -$6.5M
Cash From Investing $73.8M -$118.9M -$77.8M $46.6M -$75.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $702K $230.2M $1.2M $2.2M $2.1M
Long-Term Debt Repaid -$3.8M -$2.6M -$2.3M -$3.2M -$4.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.2M -$6M -$6.2M -$5M -$7.4M
Cash From Financing -$11M $219.4M -$9.6M -$6.2M -$6.2M
 
Beginning Cash (CF) $178M $129.9M $295.1M $213.3M $284M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$49.9M $165.1M -$81.2M $72.6M $43.9M
Ending Cash (CF) $129.9M $295.1M $213.3M $284M $327.1M
 
Levered Free Cash Flow -$125.5M $55.8M -$6.7M $15.3M $112.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$21.2M -$8M -$6.8M $2M $17.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $24.9M $34.2M $4.5M $18M $35.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$26.6M -$28.6M $15.6M -$44.3M $17.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.2M -$888K $1.6M -$2.9M $547K
 
Beginning Cash (CF) $171.2M $149M $253.8M $333.6M $348.6M
Foreign Exchange Rate Adjustment -$278K $199K -$893K -$690K -$541K
Additions / Reductions -$2.9M $4.7M $21.8M -$29.3M $53.8M
Ending Cash (CF) $168.1M $153.9M $274.7M $303.6M $401.9M
 
Levered Free Cash Flow $24.9M $34.2M $4.5M $18M $35.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$423.9M -$32.8M -$29.9M $26.2M $235.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$42.9M $34.4M $60K $90.7M $179M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $43.5M -$268.9M $128.9M -$49.3M -$73.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$6.3M $219.6M -$6.5M -$11.2M -$5.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.7M -$14.9M $122.5M $30.2M $99.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$42.9M $34.4M $60K $90.7M $179M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$55.7M -$32.5M -$16.8M $20.6M $39M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $32.4M $2.3M -$3.8M $54.7M $108M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $8.6M -$141.4M $65.3M -$30.6M -$28.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.5M -$2.3M $825K -$4.2M -$3.9M
 
Beginning Cash (CF) $301.1M $444.1M $467.1M $617.6M $675.6M
Foreign Exchange Rate Adjustment -$331K $236K -$926K -$295K -$497K
Additions / Reductions $38.5M -$141.4M $62.3M $19.9M $75.3M
Ending Cash (CF) $339.3M $303M $528.4M $637.2M $750.4M
 
Levered Free Cash Flow $32.4M $2.3M -$3.8M $54.7M $108M

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

GET BETTER TRADE IDEAS

Popular

Will This ETF Beat the Market Over the Next 12 Months?
Will This ETF Beat the Market Over the Next 12 Months?

2024 was another banner year for the US stock market,…

Why Did Carlos Slim Buy PBF Energy?
Why Did Carlos Slim Buy PBF Energy?

Carlos Slim made a splash in a surprising sector last…

Is Booking Holdings Stock Undervalued?
Is Booking Holdings Stock Undervalued?

There is a lot of humdrum in the market about…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 116x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Sell
47
DRUG alert for Jan 3

Bright Minds Biosciences [DRUG] is down 4.28% over the past day.

Buy
88
BMA alert for Jan 3

Banco Macro SA [BMA] is up 0.88% over the past day.

Sell
50
AGFY alert for Jan 3

Agrify [AGFY] is down 5.86% over the past day.

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

Show me the best stock