Financhill
Sell
46

MMYT Quote, Financials, Valuation and Earnings

Last price:
$100.85
Seasonality move :
-1.01%
Day range:
$98.41 - $108.29
52-week range:
$47.04 - $123.00
Dividend yield:
0%
P/E ratio:
54.42x
P/S ratio:
13.44x
P/B ratio:
9.38x
Volume:
1.4M
Avg. volume:
510K
1-year change:
100.79%
Market cap:
$10.9B
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

Is Philip Morris Stock Overvalued?
Is Philip Morris Stock Overvalued?

If there is one industry that can be termed truly…

What Quantum Stocks Should I Buy?
What Quantum Stocks Should I Buy?

The last several years have seen a series of tech…

Will Sirius XM Be a 10-Bagger Stock?
Will Sirius XM Be a 10-Bagger Stock?

Last year, Warren Buffett surprised practically everyone when he acquired…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
32
FTAI alert for Jan 22

FTAI Aviation [FTAI] is down 1.65% over the past day.

Sell
2
EDU alert for Jan 22

New Oriental Education & Technology Group [EDU] is up 0.43% over the past day.

Buy
51
GH alert for Jan 22

Guardant Health [GH] is up 8.22% over the past day.

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

Show me the best stock