Financhill
Buy
58

MPWR Quote, Financials, Valuation and Earnings

Last price:
$608.72
Seasonality move :
10.77%
Day range:
$603.75 - $652.89
52-week range:
$546.71 - $959.64
Dividend yield:
0.79%
P/E ratio:
17.13x
P/S ratio:
13.94x
P/B ratio:
9.58x
Volume:
677.2K
Avg. volume:
917.4K
1-year change:
-8.69%
Market cap:
$30.1B
Revenue:
$2.2B
EPS (TTM):
$36.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $844.5M $1.2B $1.8B $1.8B $2.2B
Revenue Growth (YoY) 34.48% 43.03% 48.55% 1.5% 21.2%
 
Cost of Revenues $378.5M $522.3M $745.6M $800M $986.2M
Gross Profit $466M $685.5M $1B $1B $1.2B
Gross Profit Margin 55.18% 56.75% 58.44% 56.07% 55.32%
 
R&D Expenses $137.6M $190.6M $240.2M $263.6M $324.7M
Selling, General & Admin $161.7M $232.4M $281.6M $275.7M $356.8M
Other Inc / (Exp) -$6.7M -$1.8M -$16.2M $742K $6.5M
Operating Expenses $299.3M $423M $521.8M $539.4M $681.5M
Operating Income $166.7M $262.4M $526.8M $481.7M $539.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $169.3M $272.2M $524.9M $505.8M $572.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M $30.2M $87.3M $78.5M -$1.2B
Net Income to Company $164.4M $242M $437.7M $427.4M $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $164.4M $242M $437.7M $427.4M $1.8B
 
Basic EPS (Cont. Ops) $3.67 $5.28 $9.37 $8.98 $36.76
Diluted EPS (Cont. Ops) $3.50 $5.05 $9.05 $8.76 $36.59
Weighted Average Basic Share $44.8M $45.9M $46.7M $47.6M $48.6M
Weighted Average Diluted Share $47M $47.9M $48.4M $48.8M $48.8M
 
EBITDA $185.9M $291.1M $563.9M $521.9M $575.8M
EBIT $166.7M $262.4M $526.8M $481.7M $539.4M
 
Revenue (Reported) $844.5M $1.2B $1.8B $1.8B $2.2B
Operating Income (Reported) $166.7M $262.4M $526.8M $481.7M $539.4M
Operating Income (Adjusted) $166.7M $262.4M $526.8M $481.7M $539.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $233M $336.5M $460M $454M $621.7M
Revenue Growth (YoY) 39.77% 44.4% 36.7% -1.3% 36.93%
 
Cost of Revenues $104.2M $142.6M $192.2M $202.9M $277.3M
Gross Profit $128.9M $193.9M $267.8M $251.1M $344.4M
Gross Profit Margin 55.3% 57.61% 58.22% 55.31% 55.4%
 
R&D Expenses $42.3M $54.5M $61.7M $71.5M $85.8M
Selling, General & Admin $45.1M $67.4M $69.2M $70.1M $95.3M
Other Inc / (Exp) $686K $6.5M -$119K $3.5M -$520K
Operating Expenses $87.4M $121.9M $130.9M $141.6M $181.1M
Operating Income $41.5M $71.9M $136.9M $109.6M $163.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $44.4M $82M $140.8M $119.5M $169.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $9.3M $21.7M $22.6M -$1.3B
Net Income to Company $42.9M $72.7M $119.1M $96.9M $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $42.9M $72.7M $119.1M $96.9M $1.4B
 
Basic EPS (Cont. Ops) $0.95 $1.58 $2.53 $2.02 $30.00
Diluted EPS (Cont. Ops) $0.90 $1.51 $2.45 $1.98 $29.88
Weighted Average Basic Share $45.1M $46.1M $47M $47.9M $48.3M
Weighted Average Diluted Share $47.6M $48.2M $48.5M $48.9M $48.5M
 
EBITDA $46.9M $80.3M $145.7M $119.8M $173.4M
EBIT $41.5M $71.9M $136.9M $109.6M $163.3M
 
Revenue (Reported) $233M $336.5M $460M $454M $621.7M
Operating Income (Reported) $41.5M $71.9M $136.9M $109.6M $163.3M
Operating Income (Adjusted) $41.5M $71.9M $136.9M $109.6M $163.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $844.5M $1.2B $1.8B $1.8B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $378.5M $522.3M $745.6M $800M $986.2M
Gross Profit $466M $685.5M $1B $1B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $137.6M $190.6M $240.2M $263.6M $324.7M
Selling, General & Admin $161.7M $232.4M $281.6M $275.7M $356.8M
Other Inc / (Exp) -$6.7M -$1.8M -$16.2M $742K $6.5M
Operating Expenses $299.3M $423M $521.8M $539.4M $681.5M
Operating Income $166.7M $262.4M $526.8M $481.7M $539.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $169.3M $272.2M $524.9M $505.8M $572.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M $30.2M $87.3M $78.5M -$1.2B
Net Income to Company $164.4M $242M $437.7M $427.4M $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $164.4M $242M $437.7M $427.4M $1.8B
 
Basic EPS (Cont. Ops) $3.66 $5.28 $9.36 $8.98 $36.92
Diluted EPS (Cont. Ops) $3.49 $5.06 $9.04 $8.76 $36.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $185.9M $291.1M $563.9M $521.9M $575.8M
EBIT $166.7M $262.4M $526.8M $481.7M $539.4M
 
Revenue (Reported) $844.5M $1.2B $1.8B $1.8B $2.2B
Operating Income (Reported) $166.7M $262.4M $526.8M $481.7M $539.4M
Operating Income (Adjusted) $166.7M $262.4M $526.8M $481.7M $539.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.2B $1.8B $1.8B $2.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $522.3M $745.6M $800M $986.2M --
Gross Profit $685.5M $1B $1B $1.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $190.6M $240.2M $263.6M $324.7M --
Selling, General & Admin $232.4M $281.6M $275.7M $356.8M --
Other Inc / (Exp) -$1.8M -$16.2M $742K $6.5M --
Operating Expenses $423M $521.8M $539.4M $681.5M --
Operating Income $262.4M $526.8M $481.7M $539.4M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $272.2M $524.9M $505.8M $572.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.2M $87.3M $78.5M -$1.2B --
Net Income to Company $242M $437.7M $427.4M $1.8B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $242M $437.7M $427.4M $1.8B --
 
Basic EPS (Cont. Ops) $5.28 $9.36 $8.98 $36.92 --
Diluted EPS (Cont. Ops) $5.06 $9.04 $8.76 $36.77 --
Weighted Average Basic Share $183.4M $186.9M $190.4M $194.4M --
Weighted Average Diluted Share $191.6M $193.4M $195.1M $195.3M --
 
EBITDA $291.1M $563.9M $521.9M $575.8M --
EBIT $262.4M $526.8M $481.7M $539.4M --
 
Revenue (Reported) $1.2B $1.8B $1.8B $2.2B --
Operating Income (Reported) $262.4M $526.8M $481.7M $539.4M --
Operating Income (Adjusted) $262.4M $526.8M $481.7M $539.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $334.9M $189.3M $288.6M $527.8M $691.8M
Short Term Investments $260.2M $535.8M $449.3M $580.6M $171.1M
Accounts Receivable, Net $66.8M $104.8M $182.7M $179.9M $172.5M
Inventory $157.1M $259.4M $447.3M $383.7M $419.6M
Prepaid Expenses $5M $9.5M $11M $29M $36.1M
Other Current Assets $3.5M $4.4M $17.2M $15.2M $13.9M
Total Current Assets $842M $1.1B $1.4B $1.8B $1.6B
 
Property Plant And Equipment $281.5M $363M $357.2M $369M $529.1M
Long-Term Investments -- -- -- -- --
Goodwill $6.6M $6.6M $6.6M $6.6M $25.9M
Other Intangibles -- -- -- -- $9.9M
Other Long-Term Assets $11.4M $16.4M $16.3M $12.9M $7.6M
Total Assets $1.2B $1.6B $2.1B $2.4B $3.6B
 
Accounts Payable $38.2M $83M $61.5M $63M $102.5M
Accrued Expenses $23.3M $38.2M $55.9M $50M $67.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $147M $226.9M $263.4M $235M $294.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $241.9M $341.8M $390.3M $384.4M $471.3M
 
Common Stock $657.7M $803.2M $975.3M $1.1B $706.8M
Other Common Equity Adj $10.1M $15.9M -$23.1M -$27.1M -$48.5M
Common Equity $966.6M $1.2B $1.7B $2B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $966.6M $1.2B $1.7B $2B $3.1B
 
Total Liabilities and Equity $1.2B $1.6B $2.1B $2.4B $3.6B
Cash and Short Terms $595.1M $725.1M $737.9M $1.1B $862.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $334.9M $189.3M $288.6M $527.8M $691.8M
Short Term Investments $260.2M $535.8M $449.3M $580.6M $171.1M
Accounts Receivable, Net $66.8M $104.8M $182.7M $179.9M $172.5M
Inventory $157.1M $259.4M $447.3M $383.7M $419.6M
Prepaid Expenses $5M $9.5M $11M $29M $36.1M
Other Current Assets $3.5M $4.4M $17.2M $15.2M $13.9M
Total Current Assets $842M $1.1B $1.4B $1.8B $1.6B
 
Property Plant And Equipment $281.5M $363M $357.2M $369M $529.1M
Long-Term Investments -- -- -- -- --
Goodwill $6.6M $6.6M $6.6M $6.6M $25.9M
Other Intangibles -- -- -- -- $9.9M
Other Long-Term Assets $11.4M $16.4M $16.3M $12.9M $7.6M
Total Assets $1.2B $1.6B $2.1B $2.4B $3.6B
 
Accounts Payable $38.2M $83M $61.5M $63M $102.5M
Accrued Expenses $23.3M $38.2M $55.9M $50M $67.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $147M $226.9M $263.4M $235M $294.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $241.9M $341.8M $390.3M $384.4M $471.3M
 
Common Stock $657.7M $803.2M $975.3M $1.1B $706.8M
Other Common Equity Adj $10.1M $15.9M -$23.1M -$27.1M -$48.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $966.6M $1.2B $1.7B $2B $3.1B
 
Total Liabilities and Equity $1.2B $1.6B $2.1B $2.4B $3.6B
Cash and Short Terms $595.1M $725.1M $737.9M $1.1B $862.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $164.4M $242M $437.7M $427.4M $1.8B
Depreciation & Amoritzation $19.2M $28.7M $37.1M $40.2M $36.4M
Stock-Based Compensation $85.6M $123.5M $161M $149.7M $205.6M
Change in Accounts Receivable -$14.1M -$38M -$77.9M $2.9M $7.3M
Change in Inventories -$29.5M -$102.3M -$188.1M $63.6M -$35.2M
Cash From Operations $267.8M $320M $246.7M $638.2M $788.4M
 
Capital Expenditures $55.6M $95.2M $58.8M $57.6M $146.1M
Cash Acquisitions -- -- -- -- -$33.3M
Cash From Investing -$39.2M -$378.9M -$12.5M -$178.7M $223M
 
Dividends Paid (Ex Special Dividend) -$88.8M -$109.4M -$138M -$185.8M -$240.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$3.7M -$636.2M
Other Financing Activities -$5.4M -$2.8M -$2.1M -$2.8M -$4.1M
Cash From Financing -$71.6M -$90.2M -$128.8M -$183.7M -$872.2M
 
Beginning Cash (CF) $173.1M $335.1M $189.4M $288.7M $561.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $157.1M -$149.1M $105.4M $275.8M $139.2M
Ending Cash (CF) $335.1M $189.4M $288.7M $561.2M $691.9M
 
Levered Free Cash Flow $212.2M $224.8M $187.8M $580.6M $642.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $42.9M $72.7M $119.1M $96.9M $1.4B
Depreciation & Amoritzation $5.4M $8.3M $8.8M $10.2M $10M
Stock-Based Compensation $23M $31.2M $35.3M $41.1M $56M
Change in Accounts Receivable $26.7M -$24.9M -$29.3M $6M -$7.8M
Change in Inventories -$9M -$51.4M -$49.8M $13.6M $5.3M
Cash From Operations $79.6M $28.2M $52.2M $153.3M $167.7M
 
Capital Expenditures $11.5M $17.6M $12.8M $13.8M $64.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $94.3M -$39.7M -$50.2M $34M $519.2M
 
Dividends Paid (Ex Special Dividend) -$23.3M -$28.6M -$36.4M -$50.6M -$61.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$3.7M -$622.1M
Other Financing Activities -$920K -$785K -$468K -$94K -$1.4M
Cash From Financing -$21.9M -$27.2M -$35.9M -$54.4M -$685.4M
 
Beginning Cash (CF) $179.6M $226.2M $316.3M $421.3M $700.5M
Foreign Exchange Rate Adjustment $3.5M $2M $6.2M $7M -$10M
Additions / Reductions $152M -$38.8M -$33.8M $132.9M $1.5M
Ending Cash (CF) $335.1M $189.4M $288.7M $561.2M $691.9M
 
Levered Free Cash Flow $68.2M $10.6M $39.4M $139.5M $102.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $164.4M $242M $437.7M $427.4M $1.8B
Depreciation & Amoritzation $19.2M $28.7M $37.1M $40.2M $36.4M
Stock-Based Compensation $85.6M $123.5M $161M $149.7M $205.6M
Change in Accounts Receivable -$14.1M -$38M -$77.9M $2.9M $7.3M
Change in Inventories -$29.5M -$102.3M -$188.1M $63.6M -$35.2M
Cash From Operations $267.8M $320M $246.7M $638.2M $788.4M
 
Capital Expenditures $55.6M $95.2M $58.8M $57.6M $146.1M
Cash Acquisitions -- -- -- -- -$33.3M
Cash From Investing -$39.2M -$378.9M -$12.5M -$178.7M $223M
 
Dividends Paid (Ex Special Dividend) -$88.8M -$109.4M -$138M -$185.8M -$240.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$3.7M -$636.2M
Other Financing Activities -$5.4M -$2.8M -$2.1M -$2.8M -$4.1M
Cash From Financing -$71.6M -$90.2M -$128.8M -$183.7M -$872.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $157.1M -$149.1M $105.4M $275.8M $139.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $212.2M $224.8M $187.8M $580.6M $642.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $242M $437.7M $427.4M $1.8B --
Depreciation & Amoritzation $28.7M $37.1M $40.2M $36.4M --
Stock-Based Compensation $123.5M $161M $149.7M $205.6M --
Change in Accounts Receivable -$38M -$77.9M $2.9M $7.3M --
Change in Inventories -$102.3M -$188.1M $63.6M -$35.2M --
Cash From Operations $320M $246.7M $638.2M $788.4M --
 
Capital Expenditures $95.2M $58.8M $57.6M $146.1M --
Cash Acquisitions -- -- -- -$33.3M --
Cash From Investing -$378.9M -$12.5M -$178.7M $223M --
 
Dividends Paid (Ex Special Dividend) -$109.4M -$138M -$185.8M -$240.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$3.7M -$636.2M --
Other Financing Activities -$2.8M -$2.1M -$2.8M -$4.1M --
Cash From Financing -$90.2M -$128.8M -$183.7M -$872.2M --
 
Beginning Cash (CF) $1B $1.1B $1.7B $2.3B --
Foreign Exchange Rate Adjustment $3.4M -$6M -$3.3M -$8.5M --
Additions / Reductions -$149.1M $105.4M $275.8M $139.2M --
Ending Cash (CF) $854.4M $1.2B $2B $2.4B --
 
Levered Free Cash Flow $224.8M $187.8M $580.6M $642.3M --

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

GET BETTER TRADE IDEAS

Popular

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Sell
50
Is MSFT Stock a Buy?

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

Buy
54
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
82
EXOD alert for Mar 21

Exodus Movement [EXOD] is up 17.89% over the past day.

Buy
69
SIG alert for Mar 20

Signet Jewelers [SIG] is down 0.64% over the past day.

Sell
43
HQY alert for Mar 21

HealthEquity [HQY] is up 0.28% over the past day.

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

Show me the best stock