MYE - Intrinsic Value and Financial Analysis - Myers Industries, Inc.

Myers Industries, Inc. MYE

Consumer Cyclical - Packaging & Containers - NYSE - US

Watchlist

$ 11.7

-0.256 %

$ 436 M

Market Cap

28.54

P/E

INCOME STATEMENT

813 M REVENUE

Growth Rates

1Year -9.61%

3Years 16.79%

5Years 7.49%

7Years 5.52%

10Years -0.15%

72.4 M OPERATING INCOME

Growth Rates

1Year -13.74%

3Years 10.58%

5Years 62.82%

7Years 23.88%

10Years 5.12%

48.9 M NET INCOME

Growth Rates

1Year -18.92%

3Years 9.95%

5Years 75.38%

7Years 72.92%

10Years 6.51%

EFFICIENCY

Earnings Waterfall Myers Industries, Inc.

Revenue	813 M
Cost Of Revenue	554 M
Gross Profit	259 M
Operating Expenses	187 M
Operating Income	72.4 M
Other Expenses	23.5 M
Net Income	48.9 M

Income Statement

Millions

	Dec-2023	Dec-2022	Dec-2021	Dec-2020	Dec-2019	Dec-2018	Dec-2017	Dec-2016	Dec-2015	Dec-2014	Dec-2013	Dec-2012	Dec-2011	Dec-2010	Dec-2009	Dec-2008	Dec-2007	Dec-2006	Dec-2005	Dec-2004	Dec-2003	Dec-2002	Dec-2001	Dec-2000	Dec-1999	Dec-1998	Dec-1997	Dec-1996	Dec-1995	Dec-1994	Dec-1993	Dec-1992	Dec-1991	Dec-1990	Dec-1989	Dec-1988	Dec-1987	Dec-1986	Dec-1985
REVENUE
Revenue	813.1	899.5	761.4	510.4	515.7	566.7	547.0	558.1	601.5	623.6	825.2	791.2	755.7	737.6	701.8	867.8	918.8	780.0	903.7	803.1	661.1	608.0	608.0	652.7	580.8	392.0	339.6	320.9	300.7	274.1	245.1	229.3	195.6	202.1	194.8	183.8	131.7	89.6	85.3
GROSS PROFIT
Cost Of Revenue	554.0	616.2	550.0	338.4	344.4	387.4	389.6	393.4	423.3	459.9	607.6	575.9	557.4	573.1	530.9	664.7	683.1	572.4	657.5	564.3	460.8	406.6	403.0	392.3	330.1	238.9	219.2	207.9	195.6	174.4	156.1	147.6	123.5	131.2	129.2	161.0	86.9	80.2	56.1
Gross Profit	259.1	283.4	211.4	172.0	171.3	179.3	157.5	164.6	178.3	163.7	217.6	215.3	198.3	164.5	170.9	203.1	235.7	207.5	246.2	238.8	200.3	201.4	204.9	260.4	250.7	153.1	120.4	113.0	105.1	99.7	89.0	81.7	72.1	70.9	65.6	22.8	44.8	9.4	29.2
OPERATING INCOME
Operating Expenses	186.9	200.1	163.5	118.4	133.1	172.7	135.5	138.6	147.4	138.6	173.7	163.4	158.6	140.2	148.3	238.6	189.9	146.6	190.2	188.2	165.6	149.2	159.0	197.1	181.2	103.7	82.1	77.2	77.3	69.0	62.5	58.5	52.6	50.1	45.6	5.3	33.4	2.0	22.7
Selling, General and Administrative Expenses	186.9	199.5	163.5	130.3	133.1	139.3	135.5	138.6	147.4	138.6	173.7	163.4	158.6	140.2	148.3	168.5	189.9	146.6	191.2	188.2	165.6	149.2	159.0	154.3	143.7	86.1	68.9	65.9	66.8	59.5	54.8	52.1	46.9	44.7	40.6	0	30.1	0	20.6
Research and Development Expenses	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	0	0	0	0	0	0	0
Operating Income	72.4	83.9	49.3	53.5	37.3	6.3	24.9	16.2	30.9	25.1	43.9	51.9	38.4	(47.6)	17.1	(35.5)	45.8	60.9	56.0	50.5	34.7	52.2	45.9	63.3	69.5	49.4	38.3	35.8	27.8	30.7	26.5	23.2	19.5	20.8	20.0	17.5	11.4	7.4	6.5
PRE-TAX INCOME
Interest Income Expense	6.3	5.7	4.2	4.7	4.1	4.9	7.3	8.2	9.0	8.5	4.5	4.5	4.8	7.8	8.3	12.8	15.8	16.0	16.3	13.9	10.4	12.3	19.4	23.3	0	2.4	0	0.6	1.0	0.8	1.2	1.5	2.0	3.1	4.2	4.3	0	0.7	0.7
Total Other Income	(6.3)	(5.7)	(4.2)	(4.7)	(4.1)	(4.9)	(9.2)	(8.6)	(9.0)	(8.5)	(4.5)	(4.5)	(4.7)	(3.4)	(8.3)	(81.7)	11.2	(15.8)	(7.3)	(11.8)	(10.1)	(11.8)	(18.7)	(22.4)	(15.2)	(0.9)	(0.3)	(0.2)	(0.7)	(0.7)	(1.0)	(1.4)	(1.7)	(2.8)	(3.8)	(3.6)	(1.8)	(0.3)	(0.2)
Pre-Tax Income	66.1	78.2	45.1	48.9	33.2	1.4	15.7	8.0	21.9	16.6	39.4	47.3	33.7	(51.0)	8.8	(47.0)	57.1	45.1	40.4	38.7	24.6	40.4	27.2	40.9	54.3	48.5	38.0	35.6	27.1	30.0	25.5	21.8	17.8	18.0	16.2	13.9	9.6	7.1	6.3
NET INCOME
Tax Provision	17.2	17.9	11.6	12.1	9.0	3.0	4.9	6.5	7.8	5.3	13.4	17.4	9.2	(8.2)	1.8	(0.8)	20.1	16.4	13.9	13.0	8.3	16.4	12.0	16.9	23.1	19.8	15.7	14.6	11.1	12.2	10.1	8.7	7.3	7.2	6.6	5.8	4.4	3.4	2.9
Net Income	48.9	60.3	33.5	36.8	24.3	(3.3)	(9.9)	1.1	17.2	(6.4)	26.0	30.0	24.5	(42.8)	(0.7)	(44.5)	54.7	(69.0)	26.6	25.7	16.3	24.0	15.2	24.0	31.2	28.7	22.3	21.0	16.0	17.8	15.6	13.1	10.5	10.8	9.6	8.1	5.2	3.7	3.4
EPS	1.33	1.66	0.93	1.03	0.69	0.1	0.33	0.03	0.56	0.2	0.77	0.89	0.71	1.21	0.0194	1.26	1.56	1.97	0.76	0.76	0.49	0.73	0.47	0.67	0.93	0.86	0.66	0.31	0.23	0.53	0.17	0.14	0.0904	0.0848	0.0688	0.0528	0.0314	0.015	0.0119

Income Statement

Premium Plan

Unlimited Plan