XNAS
MTCH
Market cap7.91bUSD
Jul 14, Last price
32.25USD
1D
-0.74%
1Q
10.90%
Jan 2017
74.32%
Name
Match Group Inc
Chart & Performance
Profile
Match Group, Inc. provides dating products worldwide. The company's portfolio of brands includes Tinder, Match, Meetic, OkCupid, Hinge, Pairs, PlentyOfFish, and OurTime, as well as a various other brands. The company was incorporated in 1986 and is based in Dallas, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2024‑06 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||||
Revenues | 3,479,373 3.41% | 3,364,504 5.51% | 3,188,843 6.89% | ||||||||
Cost of revenue | 2,494,387 | 2,338,070 | 2,263,987 | ||||||||
Unusual Expense (Income) | |||||||||||
NOPBT | 984,986 | 1,026,434 | 924,856 | ||||||||
NOPBT Margin | 28.31% | 30.51% | 29.00% | ||||||||
Operating Taxes | 152,743 | 125,309 | 15,361 | ||||||||
Tax Rate | 15.51% | 12.21% | 1.66% | ||||||||
NOPAT | 832,243 | 901,125 | 909,495 | ||||||||
Net income | 551,276 -15.39% | 651,539 80.01% | 361,946 30.33% | ||||||||
Dividends | |||||||||||
Dividend yield | |||||||||||
Proceeds from repurchase of equity | (526,282) | (570,820) | |||||||||
BB yield | 4.92% | 4.66% | |||||||||
Debt | |||||||||||
Debt current | 20,703 | 14,495 | |||||||||
Long-term debt | 4,020,747 | 4,039,192 | 3,933,136 | ||||||||
Deferred revenue | (11,770) | 32,631 | |||||||||
Other long-term liabilities | 33,332 | 28,172 | 84,303 | ||||||||
Net debt | 3,050,020 | 3,176,955 | 3,352,313 | ||||||||
Cash flow | |||||||||||
Cash from operating activities | 896,791 | 525,688 | |||||||||
CAPEX | (67,412) | (49,125) | |||||||||
Cash from investing activities | (76,581) | (71,702) | |||||||||
Cash from financing activities | (534,068) | (689,173) | |||||||||
FCF | 964,239 | 290,185 | 787,076 | 896,615 | |||||||
Balance | |||||||||||
Cash | 970,727 | 868,640 | 581,118 | ||||||||
Long term investments | 14,300 | 14,200 | |||||||||
Excess cash | 796,758 | 714,715 | 435,876 | ||||||||
Stockholders' equity | (7,029,068) | (7,515,735) | (8,150,469) | ||||||||
Invested Capital | 10,933,608 | 11,481,940 | 11,720,726 | ||||||||
ROIC | 7.43% | 7.77% | 7.61% | ||||||||
ROCE | 25.15% | 25.71% | 25.67% | ||||||||
EV | |||||||||||
Common stock shares outstanding | 279,063 | 293,284 | 295,215 | ||||||||
Price | 32.71 -10.38% | 30.38 -16.77% | 36.50 -12.03% | 41.49 -68.63% | |||||||
Market cap | 9,128,151 -14.73% | 10,704,866 -12.60% | 12,248,470 -69.62% | ||||||||
EV | 12,178,173 | 13,882,296 | 15,601,777 | ||||||||
EBITDA | 984,986 | 123,921 | 1,135,972 | 968,450 | |||||||
EV/EBITDA | 12.36 | 12.22 | 16.11 | ||||||||
Interest | 160,071 | 159,887 | 145,547 | ||||||||
Interest/NOPBT | 16.25% | 15.58% | 15.74% |