XNAS
COOP
Market cap8.43bUSD
May 16, Last price
131.81USD
1D
1.62%
1Q
22.20%
Jan 2017
608.66%
IPO
14,545.56%
Name
Mr Cooper Group Inc
Chart & Performance
Profile
Mr. Cooper Group Inc. provides servicing, origination, and transaction-based services related to single-family residences in the United States. The company operates through two segments: Servicing and Originations. The Servicing segment performs activities for underlying mortgages, including collecting and disbursing borrower payments, investor reporting, customer service, and modifying loans. The Originations segment originates residential mortgage loans through its direct-to-consumer channel, as well as originates and purchases loans from mortgage bankers and brokers. It operates primarily under the Mr. Cooper and Xome brands. The company was formerly known as WMIH Corp. and changed its name to Mr. Cooper Group Inc. in October 2018. Mr. Cooper Group Inc. was incorporated in 2015 and is based in Coppell, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 2,225,000 24.23% | 1,791,000 -27.31% | 2,464,000 -25.74% | |||||||
Cost of revenue | 1,319,000 | 1,709,000 | 1,560,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 906,000 | 82,000 | 904,000 | |||||||
NOPBT Margin | 40.72% | 4.58% | 36.69% | |||||||
Operating Taxes | 232,000 | 154,000 | 291,000 | |||||||
Tax Rate | 25.61% | 187.80% | 32.19% | |||||||
NOPAT | 674,000 | (72,000) | 613,000 | |||||||
Net income | 669,000 33.80% | 500,000 -45.83% | 923,000 -36.52% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (147,000) | (276,000) | (239,000) | |||||||
BB yield | 2.33% | 6.18% | 8.07% | |||||||
Debt | ||||||||||
Debt current | 6,495,000 | 4,302,000 | 2,885,000 | |||||||
Long-term debt | 4,891,000 | 3,242,000 | 2,784,000 | |||||||
Deferred revenue | 8,719,000 | |||||||||
Other long-term liabilities | 418,000 | 5,765,000 | 528,000 | |||||||
Net debt | 10,633,000 | 6,973,000 | 5,142,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (724,000) | 896,000 | 3,767,000 | |||||||
CAPEX | (38,000) | (1,902,000) | (1,612,000) | |||||||
Cash from investing activities | (2,697,000) | (1,836,000) | (1,322,000) | |||||||
Cash from financing activities | 3,654,000 | 978,000 | (2,784,000) | |||||||
FCF | (688,000) | (176,000) | 4,028,000 | |||||||
Balance | ||||||||||
Cash | 753,000 | 571,000 | 527,000 | |||||||
Long term investments | ||||||||||
Excess cash | 641,750 | 481,450 | 403,800 | |||||||
Stockholders' equity | 4,972,000 | 4,303,000 | 18,383,000 | |||||||
Invested Capital | 15,975,250 | 11,719,550 | 18,458,200 | |||||||
ROIC | 4.87% | 3.04% | ||||||||
ROCE | 5.45% | 0.67% | 8.91% | |||||||
EV | ||||||||||
Common stock shares outstanding | 65,683 | 68,549 | 73,818 | |||||||
Price | 96.01 47.44% | 65.12 62.27% | 40.13 -3.56% | |||||||
Market cap | 6,306,225 41.27% | 4,463,911 50.69% | 2,962,316 -17.03% | |||||||
EV | 16,939,225 | 11,436,911 | 18,627,316 | |||||||
EBITDA | 950,000 | 120,000 | 941,000 | |||||||
EV/EBITDA | 17.83 | 95.31 | 19.80 | |||||||
Interest | 776,000 | 18,000 | 424,000 | |||||||
Interest/NOPBT | 85.65% | 21.95% | 46.90% |