XNASMAT
Market cap6.21bUSD
Jan 08, Last price
18.43USD
1D
0.93%
1Q
-4.66%
Jan 2017
-33.10%
Name
Mattel Inc
Chart & Performance
Profile
Mattel, Inc., a children's entertainment company, designs and produces toys and consumer products worldwide. The company operates through North America, International, and American Girl segments. It offers dolls and accessories, as well as content, gaming, and lifestyle products for children under the Barbie, Monster High, American Girl, Polly Pocket, Spirit, and Enchantimals brands; dolls and books under the American Girl brand name; die-cast vehicles, tracks, playsets, and accessories for kids of all ages, and collectors under the Hot Wheels, Monster Trucks, Matchbox, CARS, and Mario Kart brand names; and infant, toddler, and preschool products comprising content, toys, live events, and other lifestyle products under the Fisher-Price and Thomas & Friends, Power wheels, and Fireman Sam brands. The company also provides action figures, building sets, and games under the Masters of the Universe, MEGA, UNO, Lightyear, Jurassic World, WWE, and Star Wars brands; and licensor partner brands, including Disney, NBCUniversal, WWE, Microsoft, Nickelodeon, Warner Bros, and Sanrio. It sells its products directly to consumers through its catalog, website, and proprietary retail stores; retailers, including discount and free-standing toy stores, chain stores, department stores, and other retail outlets; and wholesalers, as well as through agents and distributors. Mattel, Inc. was founded in 1945 and is headquartered in El Segundo, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 5,441,219 0.12% | 5,434,700 -0.42% | |||||||
Cost of revenue | 5,049,581 | 4,954,651 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 391,638 | 480,049 | |||||||
NOPBT Margin | 7.20% | 8.83% | |||||||
Operating Taxes | 269,475 | 135,900 | |||||||
Tax Rate | 68.81% | 28.31% | |||||||
NOPAT | 122,163 | 344,149 | |||||||
Net income | 214,352 -45.58% | 393,913 -56.38% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (203,016) | (2,690) | |||||||
BB yield | 3.01% | 0.04% | |||||||
Debt | |||||||||
Debt current | 77,254 | 75,297 | |||||||
Long-term debt | 2,849,082 | 2,868,400 | |||||||
Deferred revenue | (55,195) | ||||||||
Other long-term liabilities | 354,595 | 336,700 | |||||||
Net debt | 1,664,973 | 2,180,996 | |||||||
Cash flow | |||||||||
Cash from operating activities | 869,791 | 443,000 | |||||||
CAPEX | (160,300) | (186,503) | |||||||
Cash from investing activities | (142,418) | (144,000) | |||||||
Cash from financing activities | (226,567) | (269,000) | |||||||
FCF | 356,977 | 101,004 | |||||||
Balance | |||||||||
Cash | 1,261,363 | 761,200 | |||||||
Long term investments | 1,501 | ||||||||
Excess cash | 989,302 | 490,966 | |||||||
Stockholders' equity | 2,598,462 | 2,377,600 | |||||||
Invested Capital | 4,181,294 | 4,481,536 | |||||||
ROIC | 2.82% | 7.41% | |||||||
ROCE | 7.57% | 9.55% | |||||||
EV | |||||||||
Common stock shares outstanding | 357,112 | 359,612 | |||||||
Price | 18.88 5.83% | 17.84 -17.25% | |||||||
Market cap | 6,742,275 5.09% | 6,415,478 -16.71% | |||||||
EV | 8,407,248 | 8,596,474 | |||||||
EBITDA | 568,982 | 662,228 | |||||||
EV/EBITDA | 14.78 | 12.98 | |||||||
Interest | 123,786 | 132,800 | |||||||
Interest/NOPBT | 31.61% | 27.66% |