Financhill
Sell
36

MITSY Quote, Financials, Valuation and Earnings

Last price:
$403.14
Seasonality move :
1.53%
Day range:
$399.94 - $405.59
52-week range:
$333.10 - $482.20
Dividend yield:
3.36%
P/E ratio:
9.89x
P/S ratio:
0.61x
P/B ratio:
1.15x
Volume:
6.1K
Avg. volume:
11.9K
1-year change:
-16.54%
Market cap:
$57.8B
Revenue:
$96.3B
EPS (TTM):
$40.68
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $75.6B $104.7B $105.9B $92.3B $96.3B
Revenue Growth (YoY) -3.2% 38.6% 1.16% -12.84% 4.25%
 
Cost of Revenues $67.9B $94.6B $95.6B $83.2B $87.8B
Gross Profit $7.7B $10.2B $10.3B $9.1B $8.5B
Gross Profit Margin 10.13% 9.71% 9.76% 9.9% 8.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.7B $5.3B $5.2B $5.5B $5.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.7B $5.3B $5.2B $5.5B $5.8B
Operating Income $1.9B $4.9B $5.1B $3.6B $2.6B
 
Net Interest Expenses $302.5M $243.4M $494.9M $719.1M $748.6M
EBT. Incl. Unusual Items $4.2B $10.4B $10.3B $9B $7.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $941.6M $2B $1.8B $1.5B $1.4B
Net Income to Company $3.3B $8.4B $8.6B $7.5B $6.1B
 
Minority Interest in Earnings -$140.8M -$204.4M -$177.7M -$116.4M -$139.3M
Net Income to Common Excl Extra Items $3.2B $8.1B $8.4B $7.4B $5.9B
 
Basic EPS (Cont. Ops) $18.80 $50.03 $53.46 $48.90 $40.28
Diluted EPS (Cont. Ops) $18.79 $50.01 $53.42 $48.87 $40.24
Weighted Average Basic Share $168.3M $162.9M $156.6M $150.7M $146.8M
Weighted Average Diluted Share $168.4M $162.9M $156.7M $150.8M $146.9M
 
EBITDA $7.3B $13.4B $13.2B $12.2B $10.9B
EBIT $4.7B $10.8B $11.2B $10.2B $8.8B
 
Revenue (Reported) $75.6B $104.7B $105.9B $92.3B $96.3B
Operating Income (Reported) $1.9B $4.9B $5.1B $3.6B $2.6B
Operating Income (Adjusted) $4.7B $10.8B $11.2B $10.2B $8.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $19.5B $27.9B $25.6B $24.5B $23.9B
Revenue Growth (YoY) 18.88% 43.23% -8.2% -4.3% 4.31%
 
Cost of Revenues $17.6B $25.6B $22.9B $22B $21.8B
Gross Profit $1.9B $2.3B $2.7B $2.5B $2.2B
Gross Profit Margin 9.84% 8.27% 10.69% 10.38% 9.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.3B $1.3B $1.3B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6B $1.3B $1.3B $1.3B $1.4B
Operating Income $338.1M $1B $1.4B $1.2B $757.5M
 
Net Interest Expenses $80.4M $42.5M $135.1M $170M $215.4M
EBT. Incl. Unusual Items $841.8M $2.6B $2.7B $2.3B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$41.9M $515.7M $501.5M $445.2M $343M
Net Income to Company $901.5M $1.9B $2.1B $1.8B --
 
Minority Interest in Earnings -$32.4M -$37.8M -$32.8M -$25.6M -$34.1M
Net Income to Common Excl Extra Items $851.3M $2B $2.1B $1.8B $1.6B
 
Basic EPS (Cont. Ops) $5.07 $12.42 $13.74 $12.17 $10.79
Diluted EPS (Cont. Ops) $5.07 $12.41 $13.74 $12.16 $10.78
Weighted Average Basic Share $167.9M $161.9M $155.7M $150.4M $145.8M
Weighted Average Diluted Share $168M $162M $155.8M $150.5M $146M
 
EBITDA $1.6B $3.3B $3.4B $3.1B $2.8B
EBIT $962.6M $2.7B $2.9B $2.6B $2.3B
 
Revenue (Reported) $19.5B $27.9B $25.6B $24.5B $23.9B
Operating Income (Reported) $338.1M $1B $1.4B $1.2B $757.5M
Operating Income (Adjusted) $962.6M $2.7B $2.9B $2.6B $2.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $75.6B $104.5B $105.9B $92.2B $97.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $67.9B $94.4B $95.6B $83.1B $88.9B
Gross Profit $7.7B $10.1B $10.3B $9.1B $8.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.7B $5.3B $5.2B $5.5B $5.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.7B $5.3B $5.2B $5.5B $5.9B
Operating Income $1.9B $4.8B $5.1B $3.6B $2.7B
 
Net Interest Expenses $302.4M $244.4M $494.2M $716.9M $757.1M
EBT. Incl. Unusual Items $4.2B $10.3B $10.3B $9B $7.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $936M $2B $1.8B $1.5B $1.4B
Net Income to Company $3.3B $8.4B $8.6B $7.5B --
 
Minority Interest in Earnings -$140.7M -$204.9M -$180.2M -$117.8M -$140.7M
Net Income to Common Excl Extra Items $3.2B $8.1B $8.4B $7.4B $6B
 
Basic EPS (Cont. Ops) $18.83 $49.88 $53.44 $48.78 $40.71
Diluted EPS (Cont. Ops) $18.82 $49.86 $53.41 $48.74 $40.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.3B $13.4B $13.2B $12.2B $11B
EBIT $4.7B $10.8B $11.2B $10.2B $8.9B
 
Revenue (Reported) $75.6B $104.5B $105.9B $92.2B $97.4B
Operating Income (Reported) $1.9B $4.8B $5.1B $3.6B $2.7B
Operating Income (Adjusted) $4.7B $10.8B $11.2B $10.2B $8.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $77.3B $81.1B $69.8B $48.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $70.1B $73.7B $63B $44.3B --
Gross Profit $7.1B $7.5B $6.9B $4.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8B $3.8B $4.1B $2.7B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.8B $3.8B $4.1B $2.7B --
Operating Income $3.3B $3.7B $2.8B $1.6B --
 
Net Interest Expenses $191.4M $295.6M $498.8M $402.4M --
EBT. Incl. Unusual Items $7.5B $7.8B $6.5B $4.2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $1.5B $1.3B $762.1M --
Net Income to Company $5.7B $6.1B $5B -- --
 
Minority Interest in Earnings -$155.3M -$161.8M -$117.9M -$74.1M --
Net Income to Common Excl Extra Items $5.7B $6.2B $5.1B $3.3B --
 
Basic EPS (Cont. Ops) $34.87 $39.16 $33.64 $22.65 --
Diluted EPS (Cont. Ops) $34.85 $39.14 $33.61 $22.63 --
Weighted Average Basic Share $490.5M $473.1M $453.1M $295.2M --
Weighted Average Diluted Share $490.7M $473.3M $453.4M $295.4M --
 
EBITDA $9.8B $9.9B $8.8B $5.8B --
EBIT $7.8B $8.4B $7.4B $4.8B --
 
Revenue (Reported) $77.3B $81.1B $69.8B $48.6B --
Operating Income (Reported) $3.3B $3.7B $2.8B $1.6B --
Operating Income (Adjusted) $7.8B $8.4B $7.4B $4.8B --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $9.6B $9.2B $10.4B $5.9B $6.5B
Short Term Investments $3.9B $8.2B $5.8B $7.5B $6.3B
Accounts Receivable, Net $16.4B $18.9B $16.4B $14.6B $14.9B
Inventory $5.6B $7.8B $7.1B $6.4B $6.4B
Prepaid Expenses $1.3B $1.5B $1.7B $2.4B $2.9B
Other Current Assets $1.3B $1.3B $862.4M $857.7M $873.2M
Total Current Assets $38.1B $46.8B $42.6B $38.1B $38B
 
Property Plant And Equipment $19.7B $18B $17.3B $15.9B $16.5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1B $989.3M $1.1B $1.3B $995.8M
Total Assets $113.5B $122.3B $115.4B $111.7B $112.4B
 
Accounts Payable $11.9B $14.2B $11.3B $10.9B $11.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $417.2M $451.5M $358.8M $364.4M $383M
Total Current Liabilities $24.5B $31.2B $28.3B $25.7B $24.4B
 
Long-Term Debt $36.2B $34.3B $28.5B $25.2B $27.1B
Capital Leases -- -- -- -- --
Total Liabilities $69.7B $74.8B $66.2B $60.3B $60.5B
 
Common Stock $3.1B $2.8B $2.6B $2.3B $2.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $41.4B $45.9B $47.8B $49.8B $50.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $1.6B $1.5B $1.5B $1.4B
Total Equity $43.7B $47.5B $49.3B $51.3B $51.9B
 
Total Liabilities and Equity $113.5B $122.3B $115.4B $111.7B $112.4B
Cash and Short Terms $13.5B $17.4B $16.2B $13.5B $12.8B
Total Debt $43B $40B $37.8B $31.6B $32.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $9.6B $9.2B $10.4B $5.9B $6.5B
Short Term Investments $3.9B $8.2B $5.8B $7.5B $6.3B
Accounts Receivable, Net $16.4B $18.9B $16.4B $14.6B $14.9B
Inventory $5.6B $7.8B $7.1B $6.4B $6.4B
Prepaid Expenses $1.3B $1.5B $1.7B $2.4B $2.9B
Other Current Assets $1.3B $1.3B $862.4M $857.7M $873.2M
Total Current Assets $38.1B $46.8B $42.6B $38.1B $38B
 
Property Plant And Equipment $19.7B $18B $17.3B $15.9B $16.5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1B $989.3M $1.1B $1.3B $995.8M
Total Assets $113.5B $122.3B $115.4B $111.7B $112.4B
 
Accounts Payable $11.9B $14.2B $11.3B $10.9B $11.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $417.2M $451.5M $358.8M $364.4M $383M
Total Current Liabilities $24.5B $31.2B $28.3B $25.7B $24.4B
 
Long-Term Debt $36.2B $34.3B $28.5B $25.2B $27.1B
Capital Leases -- -- -- -- --
Total Liabilities $69.7B $74.8B $66.2B $60.3B $60.5B
 
Common Stock $3.1B $2.8B $2.6B $2.3B $2.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $1.6B $1.5B $1.5B $1.4B
Total Equity $43.7B $47.5B $49.3B $51.3B $51.9B
 
Total Liabilities and Equity $113.5B $122.3B $115.4B $111.7B $112.4B
Cash and Short Terms $13.5B $17.4B $16.2B $13.5B $12.8B
Total Debt $43B $40B $37.8B $31.6B $32.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.3B $8.4B $8.6B $7.5B $6.1B
Depreciation & Amoritzation $2.6B $2.6B $2B $2B $2.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$384.9M -$3.7B $1.6B -$257.3M -$667.8M
Change in Inventories -$321.8M -$2.6B $397.7M $373.6M $37.9M
Cash From Operations $7.3B $7.2B $7.8B $6B $6.7B
 
Capital Expenditures $2B $1.7B $1.4B $2B $2.3B
Cash Acquisitions -$533.1M -$241.1M -$765.9M -$1.8B -$536.9M
Cash From Investing -$3B -$1.6B -$1.3B -$3B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.3B -$1.5B -$1.7B -$1.8B
Special Dividend Paid
Long-Term Debt Issued $8.1B $10.7B -- $6B $9.7B
Long-Term Debt Repaid -$9.8B -$11.2B -$1.6B -$8.3B -$8.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$171.8M -$873.6M -$384.6M -$72.9M -$197.7M
Cash From Financing -$4.6B -$5.5B -$4.7B -$7B -$4.9B
 
Beginning Cash (CF) $10B $9.5B $8.4B $9.6B $5.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$346.6M $101.4M $1.7B -$4B $695.4M
Ending Cash (CF) $10B $10B $10.3B $6.2B $6.4B
 
Levered Free Cash Flow $5.3B $5.5B $6.4B $3.9B $4.4B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $488.9M $1.3B $2.6B $2.4B $2.5B
Depreciation & Amoritzation $651.6M $664.1M $660.5M $555.9M $619.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.2B -$502.4M $629.8M $1.7B $1.1B
Change in Inventories $1.1B $103.2M -$414M $654.6M -$108.1M
Cash From Operations $1.3B $2.5B $4B $3.5B $1.4B
 
Capital Expenditures $699.8M $341.5M $407.8M $162.3M $441.6M
Cash Acquisitions $708.4M -$56M $20.8M -$204.8M -$496.3M
Cash From Investing $193.6M -$87.8M $60.8M -$424.1M -$769.7M
 
Dividends Paid (Ex Special Dividend) -$609.5K $19.2M -$16.4M -$61.9M -$38.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $1.6B $3.5B -$6.1B $946.7M
Long-Term Debt Repaid -$726.7M -$3.2B -$3.8B $4.5B -$1.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$51.5M -$52.5M -$664.8M -$95.1M -$44.8M
Cash From Financing -$136.7M -$1.9B -$2B -$2B -$2.4B
 
Beginning Cash (CF) $8.7B -- $7.4B $8.8B $7.6B
Foreign Exchange Rate Adjustment -$306.8M $310M $414.5M $48.7M $240.9M
Additions / Reductions $1.3B $499.7M $2.1B $1.1B -$1.8B
Ending Cash (CF) $9.7B $10B $10B $10.3B $6.2B
 
Levered Free Cash Flow $585.5M $2.1B $3.6B $3.3B $932.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.5B $7B $8.7B $7.5B --
Depreciation & Amoritzation $2.6B $2.6B $2.1B $2B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.3B -$4.8B $506M $337.4M --
Change in Inventories $691.1M -$2.1B -$670.8M $1.1B --
Cash From Operations $6.1B $5.6B $8.3B $8.1B --
 
Capital Expenditures $2.4B $1.6B $1.7B $1.7B $1.5B
Cash Acquisitions $231.2M -$317.9M -$540.3M -$1.5B -$1.3B
Cash From Investing -$2.8B -$1.8B -$835.8M -$2.6B --
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.3B -$1.4B -$1.7B -$846.4M
Special Dividend Paid
Long-Term Debt Issued $8.5B $8.9B $9.6B -$1.1B --
Long-Term Debt Repaid -$7.4B -$10.6B -$9.9B -$2.3B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$170.7M -$261.4M -$954.3M -$123.2M --
Cash From Financing -$2.8B -$5.4B -$4.7B -$6.6B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $495.9M -$1.5B $2.8B -$1.1B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.7B $4.1B $6.6B $6.5B --
Period Ending 2021-07-18 2022-07-18 2023-07-18 2024-07-18
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock