Financhill
Sell
46

MNST Quote, Financials, Valuation and Earnings

Last price:
$51.6400
Seasonality move :
14.96%
Day range:
$50.6150 - $51.8950
52-week range:
$43.3200 - $61.2250
Dividend yield:
0%
P/E ratio:
33.15x
P/S ratio:
7.20x
P/B ratio:
8.70x
Volume:
11M
Avg. volume:
5.6M
1-year change:
-4.86%
Market cap:
$50.3B
Revenue:
$7.1B
EPS (TTM):
$1.56
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.2B $4.6B $5.5B $6.3B $7.1B
Revenue Growth (YoY) 10.34% 9.47% 20.5% 13.89% 13.14%
 
Cost of Revenues $1.7B $1.9B $2.4B $3.1B $3.3B
Gross Profit $2.5B $2.7B $3.1B $3.2B $3.8B
Gross Profit Margin 59.96% 59.23% 56.1% 50.3% 53.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $13M -$7M -- -- --
Operating Expenses $1.1B $1.1B $1.3B $1.6B $1.8B
Operating Income $1.4B $1.6B $1.8B $1.6B $2B
 
Net Interest Expenses -- -- -- $12.8M --
EBT. Incl. Unusual Items $1.4B $1.6B $1.8B $1.6B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $308.1M $216.6M $423.9M $380.3M $437.5M
Net Income to Company $1.1B $1.4B $1.4B $1.2B $1.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $1.4B $1.4B $1.2B $1.6B
 
Basic EPS (Cont. Ops) $1.02 $1.33 $1.30 $1.13 $1.56
Diluted EPS (Cont. Ops) $1.02 $1.32 $1.29 $1.12 $1.54
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.1B
 
EBITDA $1.5B $1.7B $1.8B $1.6B $2B
EBIT $1.4B $1.6B $1.8B $1.6B $2B
 
Revenue (Reported) $4.2B $4.6B $5.5B $6.3B $7.1B
Operating Income (Reported) $1.4B $1.6B $1.8B $1.6B $2B
Operating Income (Adjusted) $1.4B $1.6B $1.8B $1.6B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.4B $1.6B $1.9B $1.9B
Revenue Growth (YoY) 9.95% 13.17% 15.15% 14.27% 1.34%
 
Cost of Revenues $509.8M $621.4M $790.6M $872.3M $881.2M
Gross Profit $736.5M $789.2M $833.7M $983.8M $999.8M
Gross Profit Margin 59.1% 55.95% 51.33% 53% 53.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $277.9M $344.7M $415.8M $473.2M $519.9M
Operating Income $458.6M $444.5M $417.9M $510.5M $479.9M
 
Net Interest Expenses $4.6M $2.3M -- -- $5.8M
EBT. Incl. Unusual Items $454M $442.2M $420.1M $581.9M $474.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $106.4M $105M $97.7M $129.2M $103.2M
Net Income to Company $347.7M $337.2M $322.4M $452.7M $370.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $347.7M $337.2M $322.4M $452.7M $370.9M
 
Basic EPS (Cont. Ops) $0.33 $0.32 $0.31 $0.43 $0.38
Diluted EPS (Cont. Ops) $0.33 $0.32 $0.30 $0.43 $0.38
Weighted Average Basic Share $1.1B $1.1B $1.1B $1B $975.8M
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $983.2M
 
EBITDA $472.4M $456.8M $433.5M $528.5M $499.8M
EBIT $458.6M $444.5M $417.9M $510.5M $479.9M
 
Revenue (Reported) $1.2B $1.4B $1.6B $1.9B $1.9B
Operating Income (Reported) $458.6M $444.5M $417.9M $510.5M $479.9M
Operating Income (Adjusted) $458.6M $444.5M $417.9M $510.5M $479.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.4B $5.3B $6.2B $6.9B $7.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2.3B $3.1B $3.3B $3.4B
Gross Profit $2.6B $3B $3.2B $3.6B $4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.2B $1.6B $1.7B $2B
Operating Income $1.5B $1.8B $1.6B $1.9B $2B
 
Net Interest Expenses $5.5M $2.2M $5.8M -- --
EBT. Incl. Unusual Items $1.5B $1.8B $1.6B $2B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $353.8M $255.3M $386.2M $446.3M $448.1M
Net Income to Company $1.2B $1.5B $1.2B $1.6B $1.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $1.5B $1.2B $1.6B $1.6B
 
Basic EPS (Cont. Ops) $1.12 $1.45 $1.16 $1.50 $1.56
Diluted EPS (Cont. Ops) $1.12 $1.43 $1.13 $1.49 $1.56
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.6B $1.8B $1.7B $2B $2.1B
EBIT $1.5B $1.8B $1.6B $1.9B $2B
 
Revenue (Reported) $4.4B $5.3B $6.2B $6.9B $7.4B
Operating Income (Reported) $1.5B $1.8B $1.6B $1.9B $2B
Operating Income (Adjusted) $1.5B $1.8B $1.6B $1.9B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.4B $4.1B $4.8B $5.4B $5.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.8B $2.4B $2.6B $2.6B
Gross Profit $2B $2.3B $2.4B $2.9B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $802.3M $956.3M $1.2B $1.3B $1.5B
Operating Income $1.2B $1.4B $1.2B $1.5B $1.5B
 
Net Interest Expenses $6.4M $3M $14.1M -- $5.8M
EBT. Incl. Unusual Items $1.2B $1.4B $1.2B $1.6B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $287.5M $326.2M $288.5M $354.4M $365M
Net Income to Company $937.9M $1.1B $890M $1.3B $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $937.9M $1.1B $890M $1.3B $1.2B
 
Basic EPS (Cont. Ops) $0.89 $1.00 $0.85 $1.21 $1.21
Diluted EPS (Cont. Ops) $0.88 $0.99 $0.83 $1.20 $1.21
Weighted Average Basic Share $3.2B $3.2B $3.2B $3.1B $3B
Weighted Average Diluted Share $3.2B $3.2B $3.2B $3.2B $3.1B
 
EBITDA $1.3B $1.4B $1.2B $1.6B $1.6B
EBIT $1.2B $1.4B $1.2B $1.5B $1.5B
 
Revenue (Reported) $3.4B $4.1B $4.8B $5.4B $5.7B
Operating Income (Reported) $1.2B $1.4B $1.2B $1.5B $1.5B
Operating Income (Adjusted) $1.2B $1.4B $1.2B $1.5B $1.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $798M $1.2B $1.3B $1.3B $2.3B
Short Term Investments $533.1M $881.4M $1.7B $1.4B $955.6M
Accounts Receivable, Net $540.3M $666M $896.7M $1B $1.2B
Inventory $360.7M $333.1M $593.4M $935.6M $971.4M
Prepaid Expenses $29.4M $24.7M $33.2M $33.8M $54.2M
Other Current Assets $54.9M $55.4M $82.7M $109.8M $116.2M
Total Current Assets $2.3B $3.1B $4.7B $4.8B $5.6B
 
Property Plant And Equipment $298.6M $314.7M $313.8M $516.9M $890.8M
Long-Term Investments $12.9M $44.3M $99.4M $61.4M $76.4M
Goodwill $1.3B $1.3B $1.3B $1.4B $1.4B
Other Intangibles $1.1B $1.1B $1.1B $1.2B $1.4B
Other Long-Term Assets $54M $70.5M $80.3M $134.5M $110.2M
Total Assets $5.2B $6.2B $7.8B $8.3B $9.7B
 
Accounts Payable $274M $296.8M $404.3M $444.3M $564.4M
Accrued Expenses $280.8M $329.3M $422.4M $428.6M $453M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $661.1M $750M $965.1M $1B $1.2B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $979.1M $1B $1.2B $1.3B $1.5B
 
Common Stock $3.2M $3.2M $3.2M $6.4M $5.6M
Other Common Equity Adj -$32.4M $3M -$69.2M -- $4.4M
Common Equity $4.2B $5.2B $6.6B $7B $8.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.2B $5.2B $6.6B $7B $8.2B
 
Total Liabilities and Equity $5.2B $6.2B $7.8B $8.3B $9.7B
Cash and Short Terms $1.3B $2.1B $3.1B $2.7B $3.3B
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.1B $1.7B $1.3B $1.8B $1.6B
Short Term Investments $599.3M $1.2B $1.3B $1.2B --
Accounts Receivable, Net $740.8M $849.2M $1.1B $1.2B $1.3B
Inventory $319M $471.6M $863M $883.6M $770.3M
Prepaid Expenses $16.1M $30.6M $19.9M $23.5M $92M
Other Current Assets $76M $95.6M $112.3M $162.7M $124.7M
Total Current Assets $2.8B $4.4B $4.7B $5.3B $3.9B
 
Property Plant And Equipment $304.7M $309.6M $485.6M $731.2M $1B
Long-Term Investments $20.6M $28.3M $72.4M $52.6M --
Goodwill $1.3B $1.3B $1.4B $1.4B $1.4B
Other Intangibles $1.1B $1.1B $1.2B $1.5B $1.4B
Other Long-Term Assets $70.6M $88.9M $115.9M $164.9M $105M
Total Assets $5.7B $7.4B $8.2B $9.3B $8.1B
 
Accounts Payable $281.5M $396.2M $520.2M $539.9M $549M
Accrued Expenses $369.1M $413.1M $480.3M $504.3M $561.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $773.8M $932.2M $1.1B $1.2B $1.2B
 
Long-Term Debt -- -- -- -- $748.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.2B $1.4B $1.4B $2.3B
 
Common Stock $3.2M $3.2M $3.2M $5.6M $5.6M
Other Common Equity Adj -$32.5M -$43.5M -$224.5M -$198M -$137.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.6B $6.2B $6.8B $7.9B $5.8B
 
Total Liabilities and Equity $5.7B $7.4B $8.2B $9.3B $8.1B
Cash and Short Terms $1.7B $2.9B $2.6B $3B $1.6B
Total Debt -- -- -- -- $748.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.1B $1.4B $1.4B $1.2B $1.6B
Depreciation & Amoritzation $60.7M $57M $50.2M $61.2M $68.9M
Stock-Based Compensation $63.4M $70.3M $70.5M $64.1M $68.8M
Change in Accounts Receivable -$59.9M -$119.7M -$254.2M -$129M -$163.2M
Change in Inventories -$85.2M $30.3M -$277.8M -$347.7M $7.9M
Cash From Operations $1.1B $1.4B $1.2B $887.7M $1.7B
 
Capital Expenditures $110.4M $67.3M $57.5M $212.2M $234.7M
Cash Acquisitions -- -- -- -$329.5M -$363.4M
Cash From Investing -$326.7M -$472.5M -$992M -$161.4M -$193.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$707.3M -$595.9M -$13.8M -$771M -$659M
Other Financing Activities -- -- -- -- --
Cash From Financing -$628.5M -$526.1M $34.8M -$706.9M -$542.6M
 
Beginning Cash (CF) $637.5M $798M $1.2B $1.3B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $158.5M $365.6M $198.5M $19.4M $981.8M
Ending Cash (CF) $798M $1.2B $1.3B $1.3B $2.3B
 
Levered Free Cash Flow $1B $1.3B $1.1B $675.5M $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $347.7M $337.2M $322.4M $452.7M $370.9M
Depreciation & Amoritzation $13.8M $12.4M $15.6M $18M $19.9M
Stock-Based Compensation $20M $16.7M $16.6M $17.9M $27.5M
Change in Accounts Receivable $30.3M $40.1M $86.8M $99M $90.8M
Change in Inventories $25.3M -$96.9M $1.9M -$23.3M $73.6M
Cash From Operations $508.8M $341.4M $458.5M $520.3M $618.4M
 
Capital Expenditures $19.5M $7.9M $30.4M $31M $62.1M
Cash Acquisitions -- -- -- -$363.4M --
Cash From Investing -$391.2M -$201.5M -$52M -$201.8M -$60.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$3.6M -- -- --
Long-Term Debt Repaid -$2.5M -$1.8M -- -$4.6M -$1.4M
Repurchase of Common Stock -$148K -- -$196.8M -$397.3M -$535.7M
Other Financing Activities -- -- -- -- -$128K
Cash From Financing $20.7M $7.2M -$190.3M -$396M -$527.2M
 
Beginning Cash (CF) $921.3M $1.6B $1.1B $1.9B $1.6B
Foreign Exchange Rate Adjustment $15.1M -$18.7M -$45.2M -$18.4M $29.7M
Additions / Reductions $138.3M $147.1M $216.2M -$77.5M $30.9M
Ending Cash (CF) $1.1B $1.7B $1.3B $1.8B $1.6B
 
Levered Free Cash Flow $489.2M $333.5M $428.1M $489.3M $556.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.2B $1.5B $1.2B $1.6B $1.6B
Depreciation & Amoritzation $58.8M $49M $58.3M $65.6M $78.4M
Stock-Based Compensation $69.5M $69.6M $67.3M $67.4M $85.2M
Change in Accounts Receivable -$87.3M -$117.8M -$257.2M -$145.3M -$50.8M
Change in Inventories -$785K -$158.6M -$425.5M $19.2M $135.2M
Cash From Operations $1.2B $1.3B $816.9M $1.6B $1.9B
 
Capital Expenditures $121M $38.9M $163.8M $191.8M $309.7M
Cash Acquisitions -- -- -$329.5M -$363.4M --
Cash From Investing -$139.1M -$713.7M -$668.1M -$463.6M $1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- $4.6M
Repurchase of Common Stock -$825.5M -$13.8M -$493.3M -$765.8M -$3.9B
Other Financing Activities -- -- -- -- --
Cash From Financing -$756.1M $28.3M -$446M -$681.5M -$3.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $346.8M $657.6M -$297.1M $436.8M -$165.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $1.3B $653.1M $1.4B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $937.9M $1.1B $890M $1.3B $1.2B
Depreciation & Amoritzation $45.9M $37.9M $46M $50.4M $59.8M
Stock-Based Compensation $53M $52.4M $49.2M $52.5M $68.8M
Change in Accounts Receivable -$201.3M -$199.5M -$202.4M -$218.8M -$106.4M
Change in Inventories $39.5M -$149.4M -$297.1M $69.8M $197.1M
Cash From Operations $949.2M $928M $589.2M $1.3B $1.5B
 
Capital Expenditures $61.7M $33.3M $139.7M $119.3M $194.3M
Cash Acquisitions -- -- -$329.5M -$363.4M --
Cash From Investing -$140.5M -$381.7M -$57.7M -$360M $843M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $750M
Long-Term Debt Repaid -$2.5M -$1.8M -- -$11.3M -$6.7M
Repurchase of Common Stock -$595.9M -$13.8M -$493.3M -$488.1M -$3.8B
Other Financing Activities -- -- -- -- -$2.9M
Cash From Financing -$532.9M $21.5M -$459.3M -$433.8M -$3B
 
Beginning Cash (CF) $2.4B $3.9B $3.5B $4.8B $6.4B
Foreign Exchange Rate Adjustment $929K -$35.6M -$95.6M -$22.9M -$14.5M
Additions / Reductions $275.8M $567.8M $72.2M $489.6M -$657.9M
Ending Cash (CF) $2.7B $4.5B $3.4B $5.3B $5.8B
 
Levered Free Cash Flow $887.5M $894.6M $449.5M $1.2B $1.3B

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 up 4.37% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.88% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.98% over the past day.

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

Show me the best stock