Financhill
Buy
87

MWA Quote, Financials, Valuation and Earnings

Last price:
$27.21
Seasonality move :
7.68%
Day range:
$26.50 - $27.31
52-week range:
$14.81 - $28.25
Dividend yield:
0.96%
P/E ratio:
31.69x
P/S ratio:
3.14x
P/B ratio:
5.12x
Volume:
2.5M
Avg. volume:
1.9M
1-year change:
76.03%
Market cap:
$4.3B
Revenue:
$1.3B
EPS (TTM):
$0.86
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $964.1M $1.1B $1.2B $1.3B $1.3B
Revenue Growth (YoY) -0.4% 15.24% 12.28% 2.27% 3.06%
 
Cost of Revenues $635.9M $752.5M $883.1M $896.2M $855.7M
Gross Profit $328.2M $358.5M $364.3M $379.5M $459M
Gross Profit Margin 34.04% 32.27% 29.21% 29.75% 34.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $198.4M $218.8M $238.7M $241.9M $245.2M
Other Inc / (Exp) -$10.2M -$21.4M -$10.1M -$13.9M -$37.7M
Operating Expenses $198.4M $218.8M $238.7M $241.9M $245.2M
Operating Income $129.8M $139.7M $125.6M $137.6M $213.8M
 
Net Interest Expenses $25.5M $23.4M $16.9M $14.7M $12.7M
EBT. Incl. Unusual Items $94.1M $94.9M $98.6M $109M $163.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.1M $24.5M $22M $23.5M $47.5M
Net Income to Company $72M $70.4M $76.6M $85.5M $115.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $72M $70.4M $76.6M $85.5M $115.9M
 
Basic EPS (Cont. Ops) $0.46 $0.44 $0.49 $0.55 $0.74
Diluted EPS (Cont. Ops) $0.45 $0.44 $0.48 $0.55 $0.74
Weighted Average Basic Share $157.8M $158.4M $157.4M $156.3M $155.9M
Weighted Average Diluted Share $158.6M $159.2M $158M $156.8M $156.9M
 
EBITDA $177.3M $177.2M $175.7M $188.9M $250.1M
EBIT $119.5M $117.6M $115.2M $126.4M $183.9M
 
Revenue (Reported) $964.1M $1.1B $1.2B $1.3B $1.3B
Operating Income (Reported) $129.8M $139.7M $125.6M $137.6M $213.8M
Operating Income (Adjusted) $119.5M $117.6M $115.2M $126.4M $183.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $237.4M $272.3M $314.8M $256.4M $304.3M
Revenue Growth (YoY) 11.67% 14.7% 15.61% -18.55% 18.68%
 
Cost of Revenues $159M $184.7M $221.6M $170.1M $201.3M
Gross Profit $78.4M $87.6M $93.2M $86.3M $103M
Gross Profit Margin 33.02% 32.17% 29.61% 33.66% 33.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.2M $56.3M $62.9M $56.9M $53.9M
Other Inc / (Exp) -$600K -$1.4M $2.8M -$9.2M -$1.7M
Operating Expenses $49.2M $56.3M $62.9M $56.9M $53.9M
Operating Income $29.2M $31.3M $30.3M $29.4M $49.1M
 
Net Interest Expenses $6.1M $4.3M $3.7M $3.3M $1.6M
EBT. Incl. Unusual Items $22.5M $25.6M $29.4M $16.9M $45.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M $6.2M $6.9M $2.6M $10.5M
Net Income to Company $16.7M $19.4M $22.5M $14.3M $35.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.7M $19.4M $22.5M $14.3M $35.3M
 
Basic EPS (Cont. Ops) $0.11 $0.12 $0.14 $0.09 $0.23
Diluted EPS (Cont. Ops) $0.11 $0.12 $0.14 $0.09 $0.22
Weighted Average Basic Share $158.1M $158M $156.4M $156M $156.3M
Weighted Average Diluted Share $158.8M $158.9M $157M $156.7M $157.5M
 
EBITDA $43.2M $45M $48.3M $38.1M $61.6M
EBIT $28.5M $29.8M $33.5M $21.7M $50.5M
 
Revenue (Reported) $237.4M $272.3M $314.8M $256.4M $304.3M
Operating Income (Reported) $29.2M $31.3M $30.3M $29.4M $49.1M
Operating Income (Adjusted) $28.5M $29.8M $33.5M $21.7M $50.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $988.9M $1.1B $1.3B $1.2B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $654.9M $778.2M $920M $844.7M $886.9M
Gross Profit $334M $367.7M $369.9M $372.6M $475.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $197.7M $225.9M $245.3M $235M $241.2M
Other Inc / (Exp) -$8.9M -$22.2M -$5.9M -$26.8M -$31.2M
Operating Expenses $197.7M $225.9M $245.3M $235M $241.2M
Operating Income $136.3M $141.8M $124.6M $137.6M $234.5M
 
Net Interest Expenses $24.2M $21.6M $16.3M $14.3M $11M
EBT. Incl. Unusual Items $103.2M $98M $102.4M $96.5M $192.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.8M $24.9M $22.7M $19.2M $55.4M
Net Income to Company $78.4M $73.1M $79.7M $77.3M $136.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $78.4M $73.1M $79.7M $77.3M $136.9M
 
Basic EPS (Cont. Ops) $0.50 $0.46 $0.51 $0.50 $0.87
Diluted EPS (Cont. Ops) $0.50 $0.46 $0.51 $0.50 $0.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $185.5M $179M $179M $177.9M $271.5M
EBIT $127M $118.9M $118.9M $113.8M $210.6M
 
Revenue (Reported) $988.9M $1.1B $1.3B $1.2B $1.4B
Operating Income (Reported) $136.3M $141.8M $124.6M $137.6M $234.5M
Operating Income (Adjusted) $127M $118.9M $118.9M $113.8M $210.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $237.4M $272.3M $314.8M $256.4M $304.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $159M $184.7M $221.6M $170.1M $201.3M
Gross Profit $78.4M $87.6M $93.2M $86.3M $103M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.2M $56.3M $62.9M $56.9M $53.9M
Other Inc / (Exp) -$600K -$1.4M $2.8M -$9.2M -$1.7M
Operating Expenses $49.2M $56.3M $62.9M $56.9M $53.9M
Operating Income $29.2M $31.3M $30.3M $29.4M $49.1M
 
Net Interest Expenses $6.1M $4.3M $3.7M $3.3M $1.6M
EBT. Incl. Unusual Items $22.5M $25.6M $29.4M $16.9M $45.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M $6.2M $6.9M $2.6M $10.5M
Net Income to Company $16.7M $19.4M $22.5M $14.3M $35.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.7M $19.4M $22.5M $14.3M $35.3M
 
Basic EPS (Cont. Ops) $0.11 $0.12 $0.14 $0.09 $0.23
Diluted EPS (Cont. Ops) $0.11 $0.12 $0.14 $0.09 $0.22
Weighted Average Basic Share $158.1M $158M $156.4M $156M $156.3M
Weighted Average Diluted Share $158.8M $158.9M $157M $156.7M $157.5M
 
EBITDA $43.2M $45M $48.3M $38.1M $61.6M
EBIT $28.5M $29.8M $33.5M $21.7M $50.5M
 
Revenue (Reported) $237.4M $272.3M $314.8M $256.4M $304.3M
Operating Income (Reported) $29.2M $31.3M $30.3M $29.4M $49.1M
Operating Income (Adjusted) $28.5M $29.8M $33.5M $21.7M $50.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $208.9M $227.5M $146.5M $160.3M $309.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $180.8M $212.2M $230.5M $218.1M $212.7M
Inventory $166.2M $187.6M $281.5M $305.9M $311.3M
Prepaid Expenses $10.9M $12.8M $14.6M $17.8M $17.2M
Other Current Assets $2.5M $1.9M $4.7M $1M $4.5M
Total Current Assets $581.2M $653.7M $680M $706.8M $858.4M
 
Property Plant And Equipment $279.4M $310.5M $327.6M $335.3M $345.7M
Long-Term Investments -- -- -- -- --
Goodwill $99.8M $115.1M $98.6M $93.7M $80.7M
Other Intangibles $408.8M $392.5M $361.2M $334M $309.7M
Other Long-Term Assets $19.6M $23.6M $23.8M $23.7M $20.7M
Total Assets $1.4B $1.5B $1.5B $1.5B $1.6B
 
Accounts Payable $67.3M $92M $122.8M $102.9M $109.9M
Accrued Expenses $14.5M $12.9M $16M $20.6M $25.9M
Current Portion Of Long-Term Debt $1.1M $1M $800K $700K $800K
Current Portion Of Capital Lease Obligations $4M $4M $4.4M $4.9M $5.5M
Other Current Liabilities $12.1M $20.5M $11.6M $17.6M $19.9M
Total Current Liabilities $155M $220.1M $241M $218.8M $258M
 
Long-Term Debt $446.5M $445.9M $446.1M $446.7M $448.7M
Capital Leases -- -- -- -- --
Total Liabilities $754.3M $823.1M $828.8M $793.5M $825.8M
 
Common Stock $1.6M $1.6M $1.6M $1.6M $1.6M
Other Common Equity Adj -$24.7M -$5M -$44.6M -$48.7M -$30.8M
Common Equity $640.7M $694.9M $669.3M $711.5M $810.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $640.7M $694.9M $669.3M $711.5M $810.1M
 
Total Liabilities and Equity $1.4B $1.5B $1.5B $1.5B $1.6B
Cash and Short Terms $208.9M $227.5M $146.5M $160.3M $309.9M
Total Debt $447.6M $446.9M $446.9M $447.4M $449.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $220.8M $207.3M $125.6M $216.7M $338.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $157.4M $180.4M $201.9M $167.9M $148M
Inventory $170.7M $212.4M $317.2M $315.7M $326.9M
Prepaid Expenses $11.7M $13.8M $18.1M $18.4M $19.3M
Other Current Assets $3.1M $3.1M $3.5M $5.7M $6.9M
Total Current Assets $577.9M $628M $671.9M $729.4M $842.7M
 
Property Plant And Equipment $286.6M $313.3M $328M $338.3M $347.1M
Long-Term Investments -- -- -- -- --
Goodwill $101.1M $117.7M $100M $98.3M $81.5M
Other Intangibles $403.8M $386.9M $355.6M $329.3M $307.9M
Other Long-Term Assets $20.6M $24M $24.4M $22.5M $18.9M
Total Assets $1.4B $1.5B $1.5B $1.5B $1.6B
 
Accounts Payable $58.2M $83.9M $103.5M $108.9M $98.9M
Accrued Expenses $4.9M $6.4M $7.3M $17.1M $19M
Current Portion Of Long-Term Debt $1.1M $1M $900K $600K $800K
Current Portion Of Capital Lease Obligations $3.8M $3.6M $4.7M $5.3M $5.7M
Other Current Liabilities $18.9M $19.5M $16.2M $17.8M $13.5M
Total Current Liabilities $136.3M $199.3M $213.6M $221.6M $220.3M
 
Long-Term Debt $446.6M $445.9M $446.1M $446.8M $448.7M
Capital Leases -- -- -- -- --
Total Liabilities $742.3M $801.6M $798.8M $797.6M $785.1M
 
Common Stock $1.6M $1.6M $1.6M $1.6M $1.6M
Other Common Equity Adj -$19.7M $1M -$40M -$34.8M -$31.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $655.2M $691.9M $687.8M $731.2M $834.1M
 
Total Liabilities and Equity $1.4B $1.5B $1.5B $1.5B $1.6B
Cash and Short Terms $220.8M $207.3M $125.6M $216.7M $338.2M
Total Debt $447.7M $446.9M $447M $447.4M $449.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $72M $70.4M $76.6M $85.5M $115.9M
Depreciation & Amoritzation $57.8M $59.6M $60.5M $62.5M $66.2M
Stock-Based Compensation $5.3M $8.1M $8.7M $8.5M $9M
Change in Accounts Receivable -$7.5M -$29.9M -$17.8M $10.9M $8.4M
Change in Inventories $24.9M -$23.5M -$98.3M -$19.9M -$8M
Cash From Operations $140.3M $156.7M $52.3M $109M $238.8M
 
Capital Expenditures $67.7M $62.7M $54.7M $47.6M $47.4M
Cash Acquisitions -- -$19.7M -$200K -- --
Cash From Investing -$67.5M -$81.7M -$54.9M -$42.1M -$47.2M
 
Dividends Paid (Ex Special Dividend) -$33.1M -$34.8M -$36.5M -$38.1M -$39.9M
Special Dividend Paid
Long-Term Debt Issued -- $450M -- -- --
Long-Term Debt Repaid -- -$462.8M -$700K -$1.1M -$900K
Repurchase of Common Stock -$5M -$10M -$35M -$10M -$10M
Other Financing Activities -$7.2M -$3.1M -$1.8M -$2.3M -$2.9M
Cash From Financing -$41.4M -$58.8M -$72M -$48.8M -$46M
 
Beginning Cash (CF) $176.7M $208.9M $227.5M $146.5M $160.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $31.4M $16.2M -$74.6M $18.1M $145.6M
Ending Cash (CF) $208.9M $227.5M $146.5M $160.3M $309.9M
 
Levered Free Cash Flow $72.6M $94M -$2.4M $61.4M $191.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $16.7M $19.4M $22.5M $14.3M $35.3M
Depreciation & Amoritzation $14.7M $15.2M $14.8M $16.4M $11.1M
Stock-Based Compensation $1.9M $2M $1.8M $2.6M $2.5M
Change in Accounts Receivable $24M $31.9M $26.4M $49.7M $62.9M
Change in Inventories -$4.8M -$28.3M -$36.1M -$14.6M -$20.8M
Cash From Operations $34.1M $19.8M -$6.5M $67.9M $54.1M
 
Capital Expenditures $15.6M $11M $9.9M $5.7M $11.9M
Cash Acquisitions -- $200K -- -- --
Cash From Investing -$15.5M -$10.8M -$4.8M -$5.6M -$11.9M
 
Dividends Paid (Ex Special Dividend) -$8.7M -$9.2M -$9.5M -$10M -$10.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$200K -- -$100K -$200K -$200K
Repurchase of Common Stock -- -$20M -- -- --
Other Financing Activities $2.5M -$1.9M -$1.5M -$1.5M -$4M
Cash From Financing -$5.8M -$30.5M -$10.5M -$11.3M -$13.1M
 
Beginning Cash (CF) $208.9M $227.5M $146.5M $160.3M $309.9M
Foreign Exchange Rate Adjustment $1.3M $1.3M $900K $5.4M -$800K
Additions / Reductions $12.8M -$21.5M -$21.8M $51M $29.1M
Ending Cash (CF) $223M $207.3M $125.6M $216.7M $338.2M
 
Levered Free Cash Flow $18.5M $8.8M -$16.4M $62.2M $42.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $78.4M $73.1M $79.7M $77.3M $136.9M
Depreciation & Amoritzation $58.5M $60.1M $60.1M $64.1M $60.9M
Stock-Based Compensation $5.9M $8.2M $8.5M $9.3M $8.9M
Change in Accounts Receivable -$24.5M -$22M -$23.3M $34.2M $21.6M
Change in Inventories $41.1M -$47M -$106.1M $1.6M -$14.2M
Cash From Operations $186.8M $142.4M $26M $183.4M $225M
 
Capital Expenditures $68.1M $58.1M $53.6M $43.4M $53.6M
Cash Acquisitions -- -$19.5M -$400K -- --
Cash From Investing -$67.9M -$77M -$48.9M -$42.9M -$53.5M
 
Dividends Paid (Ex Special Dividend) -$33.5M -$35.3M -$36.8M -$38.6M -$40.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$800K -$1.2M -$900K
Repurchase of Common Stock -$4.3M -$30M -- -- --
Other Financing Activities $500K -$7.5M -$1.4M -$2.3M -$5.4M
Cash From Financing -$34.4M -$83.5M -$52M -$49.6M -$47.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $84.5M -$18.1M -$74.9M $90.9M $123.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $118.7M $84.3M -$27.6M $140M $171.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $16.7M $19.4M $22.5M $14.3M $35.3M
Depreciation & Amoritzation $14.7M $15.2M $14.8M $16.4M $11.1M
Stock-Based Compensation $1.9M $2M $1.8M $2.6M $2.5M
Change in Accounts Receivable $24M $31.9M $26.4M $49.7M $62.9M
Change in Inventories -$4.8M -$28.3M -$36.1M -$14.6M -$20.8M
Cash From Operations $34.1M $19.8M -$6.5M $67.9M $54.1M
 
Capital Expenditures $15.6M $11M $9.9M $5.7M $11.9M
Cash Acquisitions -- $200K -- -- --
Cash From Investing -$15.5M -$10.8M -$4.8M -$5.6M -$11.9M
 
Dividends Paid (Ex Special Dividend) -$8.7M -$9.2M -$9.5M -$10M -$10.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$200K -- -$100K -$200K -$200K
Repurchase of Common Stock -- -$20M -- -- --
Other Financing Activities $2.5M -$1.9M -$1.5M -$1.5M -$4M
Cash From Financing -$5.8M -$30.5M -$10.5M -$11.3M -$13.1M
 
Beginning Cash (CF) $208.9M $227.5M $146.5M $160.3M $309.9M
Foreign Exchange Rate Adjustment $1.3M $1.3M $900K $5.4M -$800K
Additions / Reductions $12.8M -$21.5M -$21.8M $51M $29.1M
Ending Cash (CF) $223M $207.3M $125.6M $216.7M $338.2M
 
Levered Free Cash Flow $18.5M $8.8M -$16.4M $62.2M $42.2M

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

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…

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