Masimo Corp
NASDAQ:MASI

Watchlist Manager
Masimo Corp Logo
Masimo Corp
NASDAQ:MASI
Watchlist
Price: 168.31 USD 0.48%
Market Cap: 9B USD
Have any thoughts about
Masimo Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2B
+1%
Revenue
Growth Rates:
1 Year
-3%
3 Years
+69%
5 Years
+124%
7 Years
+161%
10 Years
+260%
161.1m
-1%
Operating Income
Growth Rates:
1 Year
-8%
3 Years
-39%
5 Years
-25%
7 Years
-65%
10 Years
+98%
78.6m
-1%
Net Income
Growth Rates:
1 Year
-11%
3 Years
-66%
5 Years
-59%
7 Years
-78%
10 Years
+30%

Earnings Waterfall
Masimo Corp

Revenue
2B USD
Cost of Revenue
-1B USD
Gross Profit
1B USD
Operating Expenses
-861.3m USD
Operating Income
161.1m USD
Other Expenses
-82.5m USD
Net Income
78.6m USD

Income Statement
Masimo Corp

Rotate your device to view
Income Statement
Currency: USD
Sep-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Dec-2016 Apr-2017 Jul-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Dec-2022 Apr-2023 Jul-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
567
N/A
587
+3%
601
+3%
616
+2%
625
+1%
630
+1%
647
+3%
664
+3%
679
+2%
713
+5%
738
+4%
758
+3%
784
+3%
790
+1%
807
+2%
826
+2%
843
+2%
858
+2%
877
+2%
895
+2%
914
+2%
938
+3%
976
+4%
1 047
+7%
1 096
+5%
1 144
+4%
1 173
+3%
1 177
+0%
1 207
+2%
1 239
+3%
1 244
+0%
1 505
+21%
1 746
+16%
2 036
+17%
2 297
+13%
2 187
-5%
2 116
-3%
2 048
-3%
1 976
-4%
2 017
+2%
2 043
+1%
Gross Profit
Cost of Revenue
(195)
(196)
(200)
(205)
(207)
(220)
(226)
(230)
(238)
(235)
(242)
(250)
(262)
(268)
(273)
(277)
(278)
(283)
(294)
(300)
(303)
(309)
(313)
(347)
(373)
(401)
(419)
(422)
(426)
(431)
(428)
(623)
(786)
(977)
(1 158)
(1 085)
(1 062)
(1 045)
(1 016)
(1 023)
(1 020)
Gross Profit
372
N/A
391
+5%
402
+3%
411
+2%
417
+1%
410
-2%
421
+3%
433
+3%
441
+2%
478
+8%
497
+4%
508
+2%
522
+3%
522
0%
533
+2%
549
+3%
565
+3%
575
+2%
583
+1%
595
+2%
611
+3%
629
+3%
663
+5%
700
+6%
723
+3%
743
+3%
754
+2%
756
+0%
780
+3%
808
+4%
816
+1%
882
+8%
960
+9%
1 059
+10%
1 139
+8%
1 102
-3%
1 054
-4%
1 004
-5%
960
-4%
994
+3%
1 022
+3%
Operating Income
Operating Expenses
(291)
(298)
(303)
(304)
(302)
(309)
(291)
(295)
(294)
(312)
(46)
(50)
(58)
(338)
(348)
(355)
(366)
(366)
(373)
(384)
(397)
(408)
(430)
(457)
(471)
(488)
(502)
(500)
(517)
(533)
(546)
(640)
(730)
(832)
(932)
(907)
(880)
(839)
(796)
(831)
(861)
Selling, General & Administrative
(235)
(241)
(246)
(246)
(244)
(253)
(255)
(257)
(255)
(255)
(258)
(261)
(269)
(276)
(281)
(286)
(293)
(290)
(293)
(299)
(307)
(315)
(330)
(351)
(361)
(369)
(376)
(371)
(381)
(395)
(407)
(487)
(559)
(641)
(727)
(705)
(688)
(664)
(624)
(650)
(678)
Research & Development
(55)
(57)
(57)
(58)
(58)
(57)
(56)
(58)
(59)
(58)
(58)
(59)
(59)
(62)
(66)
(69)
(73)
(77)
(80)
(85)
(90)
(93)
(99)
(106)
(110)
(119)
(126)
(129)
(136)
(137)
(139)
(153)
(170)
(191)
(206)
(198)
(192)
(175)
(173)
(181)
(183)
Other Operating Expenses
0
0
0
0
0
0
20
20
20
0
270
270
270
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
0
0
0
0
0
Operating Income
81
N/A
93
+15%
98
+6%
108
+10%
116
+8%
101
-13%
130
+29%
139
+7%
147
+6%
166
+13%
451
+172%
458
+2%
465
+1%
184
-60%
186
+1%
193
+4%
199
+3%
208
+5%
210
+1%
211
+0%
214
+1%
221
+4%
234
+6%
244
+4%
252
+3%
255
+1%
253
-1%
255
+1%
263
+3%
276
+5%
270
-2%
242
-10%
231
-5%
227
-2%
207
-9%
195
-5%
175
-11%
164
-6%
164
0%
163
-1%
161
-1%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
(3)
0
0
0
2
0
0
0
5
4
7
10
13
12
10
9
8
4
3
1
(1)
(1)
3
1
(17)
(28)
(37)
(45)
(48)
(46)
(49)
(57)
Non-Reccuring Items
2
10
2
2
0
20
0
0
0
270
0
0
0
0
0
0
0
(0)
0
0
0
0
1
1
1
1
0
0
0
0
0
(15)
(17)
(17)
(18)
0
(9)
(28)
(32)
(32)
(25)
Total Other Income
(1)
(2)
(2)
(3)
(3)
(4)
(4)
(2)
(1)
0
(2)
(2)
(2)
0
3
4
5
0
4
3
2
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
(0)
0
(0)
Pre-Tax Income
83
N/A
102
+23%
99
-3%
107
+8%
113
+5%
116
+3%
127
+9%
137
+8%
146
+7%
434
+197%
449
+4%
456
+2%
463
+2%
186
-60%
188
+1%
197
+5%
204
+3%
214
+5%
218
+2%
221
+1%
225
+2%
234
+4%
247
+5%
255
+3%
262
+3%
264
+1%
256
-3%
258
+1%
264
+2%
274
+4%
269
-2%
230
-14%
214
-7%
193
-10%
161
-17%
159
-1%
121
-24%
88
-27%
87
-1%
82
-6%
80
-3%
Net Income
Tax Provision
(21)
(28)
(28)
(31)
(34)
(35)
(38)
(36)
(36)
(122)
(114)
(106)
(105)
17
9
(2)
13
(19)
(20)
(21)
(34)
(38)
(35)
(33)
(39)
(24)
(27)
(34)
(32)
(45)
(46)
(39)
(44)
(50)
(42)
(43)
(32)
(7)
(8)
(3)
(1)
Income from Continuing Operations
62
74
72
76
78
82
89
101
111
311
335
350
358
203
197
196
217
194
198
199
191
196
211
222
223
240
229
224
232
230
223
191
171
144
118
116
89
82
79
79
79
Income to Minority Interest
(1)
(2)
(1)
(1)
2
2
1
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
61
N/A
73
+20%
70
-3%
76
+8%
80
+6%
83
+4%
90
+9%
101
+12%
110
+8%
311
+184%
335
+8%
350
+5%
358
+2%
125
-65%
119
-5%
118
-1%
139
+18%
194
+39%
197
+2%
198
+1%
190
-4%
196
+3%
211
+8%
222
+5%
223
+0%
240
+8%
229
-5%
224
-2%
232
+4%
230
-1%
223
-3%
191
-14%
171
-10%
144
-16%
118
-18%
116
-2%
89
-24%
82
-8%
79
-3%
79
+0%
79
-1%
EPS (Diluted)
1.1
N/A
1.3
+18%
1.29
-1%
1.41
+9%
1.5
+6%
1.55
+3%
1.74
+12%
1.91
+10%
2.04
+7%
5.85
+187%
6.03
+3%
6.22
+3%
6.37
+2%
2.23
-65%
2.14
-4%
2.11
-1%
2.47
+17%
3.47
+40%
3.47
N/A
3.47
N/A
3.31
-5%
3.44
+4%
3.69
+7%
3.81
+3%
3.81
N/A
4.14
+9%
3.95
-5%
3.89
-2%
4.02
+3%
3.98
-1%
3.89
-2%
3.45
-11%
3.15
-9%
2.6
-17%
2.18
-16%
2.14
-2%
1.64
-23%
1.51
-8%
1.47
-3%
1.47
N/A
1.45
-1%

See Also

Summary
MASI intrinsic value, competitors valuation, and company profile.
DCF Valuation
MASI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MASI stock valuation using valuation multiples.
Wall Street Estimates
MASI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MASI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.