Moelis & Co (NYSE:MC)
70.78 USD
+2.080 3.028%Sponsored Reports
| Previous Close (in USD) | 68.7 |
|---|---|
| Change | +2.080 3.028% |
| 52 W H/L (in USD) | 58.670/32.970 |
| EBITDA (in USD) | -- |
| PE Ratio | -- |
| Volume | 800478 |
| Diluted Eps TTM | -- |
| Total Assets (in USD) | 1216.869M |
|---|---|
| Total Liabilities (in USD) | 757.931M |
| Revenue TTM (in USD) | 847.053M |
| Cash (in USD) | 206.794M |
| Market Cap (in USD) | 3,774.030 M |
| Revenue Per Share TTM | 12.706 |
| Gross Profit TTM (in USD) | 913.571M |
Summary
Income Statement
Balance Sheet
Change in Cash
Operating Cash
Dividend Paid
Moelis & Co
Employees: 1107
Key Executives
| Sr. No. | Name | Title | Year Born |
|---|---|---|---|
| 1. | Mr. Kenneth David Moelis | Founder, CEO & Chairman | 1959 |
| 2. | Mr. Eric Cantor | Vice Chairman & MD | 1963 |
| 3. | Mr. Navid Mahmoodzadegan | Co-Founder, Founding Partner & Co-Pres | 1969 |
| 4. | Mr. Jeffrey Raich | Co-Founder & Co-Pres | 1967 |
| 5. | Ms. Elizabeth Ann Crain | Co-Founder, Founding Partner, & COO | 1965 |
| 6. | Mr. Joseph Walter Simon CPA | Chief Financial Officer | 1959 |
| 7. | Ms. Michele S. Miyakawa | Co-Founder & Managing Director of Los Angeles | 1970 |
| 8. | Mr. John Momtazee J.D. | Founding Partner, MD of Los Angeles & Global Head of Media Investment Banking | NA |
| 9. | Mr. Christopher Callesano | Principal Accounting Officer, Corp. Controller & MD of New York | 1973 |
| 10. | Ms. Kate Pilcher Ciafone | MD & COO of Investment Banking | NA |
Peers
Sector: Financial Services
Industry: Capital Markets
| Company | Change (USD) | Price (USD) | Trailing PE(x) | Forward PE(x) | Price Sales TTM(x) | Price to Book Value(x) | Enterprise Value to Revenue(x) | Enterprise Value to EBITDA(x) |
|
GS
Goldman Sachs Group Inc |
-12.990 1.243% | 1061.79 | 17.210 | 16.000 | 4.468 | 2.259 | 11.147 | 0.000 |
|
MS
Morgan Stanley |
-1.990 0.938% | 214.42 | 16.500 | 13.755 | 2.802 | 1.654 | 0.000 | 0.000 |
|
SCHW
Charles Schwab Corp |
+0.690 0.783% | 88.25 | 22.860 | 17.391 | 6.141 | 4.278 | 0.000 | 0.000 |
|
CIIHF
CITIC Securities Company Limited |
0.000 0.000% | 3.5 | 12.330 | 7.937 | 0.687 | 1.127 | 7.689 | 0.000 |
Income Statement
(Currency in USD)| Breakdown | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 |
|---|---|---|---|---|---|
| Income Before Tax | 216.32M | 536.313M | 270.113M | 147.505M | 238.452M |
| Minority Interest | -18.337M | -57.765M | 39.607M | 30.597M | 67.324M |
| Net Income | 150.345M | 365.213M | 178.831M | 105.095M | 140.68M |
| Selling General Administrative | 116.94M | 99.131M | 93.437M | 112.524M | 74.01M |
| Gross Profit | 367.102M | 626.702M | 382.473M | 258.095M | 371.977M |
| Reconciled Depreciation | 7.975M | 7.242M | 4.708M | 4.965M | 4.625M |
| Ebit | 216.1M | 495.917M | 265.709M | 114.543M | 226.781M |
| Ebitda | 224.075M | 503.159M | 270.417M | 119.508M | 231.406M |
| Depreciation And Amortization | 7.975M | 7.242M | 4.708M | 4.965M | 4.625M |
| Operating Income | 216.1M | 495.917M | 265.709M | 114.543M | 226.781M |
| Other Operating Expenses | 769.197M | 1044.694M | 677.567M | 631.991M | 659.059M |
| Interest Expense | 18.117M | 17.369M | 35.203M | 2.365M | 0M |
| Tax Provision | 47.638M | 113.335M | 51.675M | 11.813M | 30.448M |
| Interest Income | 15.038M | 27.303M | - | - | 7.162M |
| Net Interest Income | - | - | - | - | - |
| Income Tax Expense | 47.638M | 113.335M | 51.675M | 11.813M | 30.448M |
| Total Revenue | 985.297M | 1540.611M | 943.276M | 746.534M | 885.84M |
| Total Operating Expenses | 151.002M | 130.785M | 116.764M | 143.552M | 145.196M |
| Cost Of Revenue | 618.195M | 913.909M | 560.803M | 488.439M | 513.863M |
| Total Other Income Expense Net | 0.22M | 40.396M | 4.404M | 32.962M | 11.671M |
| Net Income From Continuing Ops | 168.682M | 422.978M | 218.438M | 135.692M | 208.004M |
| Net Income Applicable To Common Shares | 150.345M | 365.213M | 357.662M | 210.19M | 281.36M |
Balance Sheet
(Currency in USD)| Breakdown | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 |
|---|---|---|---|---|---|
| Total Assets | 1216.869M | 1555.681M | 1196.444M | 1071.699M | 914.375M |
| Intangible Assets | - | - | - | - | - |
| Other Current Assets | 0.745M | -262.54M | 0.807M | 0.76M | 0.671M |
| Total Liab | 757.931M | 1077.382M | 751.971M | 677.872M | 542.622M |
| Total Stockholder Equity | 444.495M | 489.068M | 479.948M | 442.827M | 404.361M |
| Other Current Liab | 545.532M | 811.07M | 527.639M | 461.117M | 508.987M |
| Common Stock | 0.776M | 0.732M | 0.679M | 0.632M | 0.575M |
| Capital Stock | 0.776M | 0.732M | 0.679M | 0.632M | 0.575M |
| Retained Earnings | -560.69M | -535.282M | -420.682M | -324.192M | -237.782M |
| Good Will | - | - | - | - | - |
| Other Assets | 115.015M | 802.347M | 904.67M | 432.123M | 438.385M |
| Cash | 206.794M | 520.213M | 202.477M | 167.812M | 261.1M |
| Cash And Equivalents | 206.794M | 520.213M | 202.477M | 167.812M | 261.1M |
| Total Current Liabilities | 565.169M | 885.492M | 555.357M | 480.247M | 535.845M |
| Current Deferred Revenue | 7.708M | 4.539M | 2.692M | 3.023M | 7.074M |
| Net Debt | -14.032M | -328.323M | -5.863M | 29.813M | -261.1M |
| Short Term Debt | 0M | 0M | 0M | 0M | 0M |
| Short Long Term Debt | - | - | - | - | - |
| Short Long Term Debt Total | 192.762M | 191.89M | 196.614M | 197.625M | - |
| Other Stockholder Equity | 1008.938M | 1024.178M | 900.152M | 764.955M | 641.277M |
| Property Plant Equipment | 209.493M | 59.163M | 49.977M | 13.992M | 12.731M |
| Total Current Assets | 263.878M | 590.582M | 304.497M | 224.368M | 330.382M |
| Long Term Investments | 265.245M | 263.341M | 211.826M | 213.231M | 63.274M |
| Short Term Investments | 265.245M | 263.341M | 211.826M | 213.231M | 80.65M |
| Net Receivables | 56.339M | 69.568M | 101.213M | 55.796M | 68.611M |
| Long Term Debt | - | - | - | - | - |
| Inventory | - | 263.341M | - | - | - |
| Accounts Payable | 11.929M | 69.883M | 25.026M | 16.107M | 19.784M |
| Accumulated Other Comprehensive Income | -4.529M | -0.56M | -0.201M | 1.432M | 0.291M |
| Non Currrent Assets Other | 48.604M | 30.389M | 28.73M | 28.849M | 24.479M |
| Non Current Assets Total | 952.991M | 965.099M | 891.947M | 847.331M | 583.993M |
| Capital Lease Obligations | 192.762M | 191.89M | 196.614M | 197.625M | - |
| Long Term Debt Total | 0M | 0M | 0M | 0M | 0M |
Cash Flow
(Currency in USD)| Breakdown | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 |
|---|---|---|---|---|---|
| Investments | -2.226M | -0.658M | 0.708M | -45.406M | 16.204M |
| Total Cashflows From Investing Activities | -11.183M | -17.014M | -39.951M | -51.873M | 9.284M |
| Total Cash From Financing Activities | -326.901M | -602.541M | -351.79M | -252.692M | -351.741M |
| Net Income | 168.682M | 422.978M | 218.438M | 135.692M | 208.004M |
| Change In Cash | -313.475M | 317.73M | 34.712M | -93.199M | 47.877M |
| Begin Period Cash Flow | 521.014M | 203.284M | 168.572M | 261.771M | 213.894M |
| End Period Cash Flow | 207.539M | 521.014M | 203.284M | 168.572M | 261.771M |
| Total Cash From Operating Activities | 32.994M | 936.98M | 429.215M | 209.307M | 390.889M |
| Depreciation | 7.975M | 7.242M | 4.708M | 4.965M | 4.625M |
| Other Cashflows From Investing Activities | -5.226M | 0.07M | -0.2M | -45.406M | 0.366M |
| Dividends Paid | -174.651M | -479.963M | -282.92M | -209.178M | 313.827M |
| Change To Inventory | - | 264.755M | 57.256M | -33.94M | 46.437M |
| Sale Purchase Of Stock | -147.537M | -104.15M | -44.334M | -51.175M | -33.766M |
| Other Cashflows From Financing Activities | -4.713M | -18.428M | -24.536M | 7.661M | -4.148M |
| Capital Expenditures | 5.957M | 16.426M | 40.659M | 6.467M | 6.92M |
| Change In Working Capital | -314.15M | 346.92M | 31.451M | -36.427M | 48.782M |
| Other Non Cash Items | 14.763M | -30.96M | 1.998M | -22.8M | -0.097M |
| Free Cash Flow | 27.037M | 920.554M | 388.556M | 202.84M | 383.969M |
Funds
| Sr. No. | Name | Purchased On | Shares |
|---|---|---|---|
| 1. | iShares Core S&P Small-Cap ETF | 2 years ago | 4430910 |
| 2. | Touchstone Mid Cap Y | 2 years ago | 2685852 |
| 3. | Vanguard Total Stock Mkt Idx Inv | 2 years ago | 2132094 |
| 4. | Vanguard Small Cap Index | 2 years ago | 1723059 |
| 5. | iShares Russell 2000 ETF | 2 years ago | 1454017 |
| 6. | Wasatch Core Growth | 2 years ago | 1383245 |
| 7. | Virtus KAR Small-Cap Core I | 2 years ago | 1236917 |
| 8. | Vanguard Small Cap Value Index Inv | 2 years ago | 1196668 |
| 9. | Vanguard Institutional Extnd Mkt Idx Tr | 2 years ago | 947321 |
| 10. | JPM US Small Cap Core-Composite | 2 years ago | 811627 |
| 11. | JPMorgan Small Cap Equity A | 2 years ago | 811627 |
| 12. | American Funds SMALLCAP World A | 2 years ago | 719000 |
| 13. | Fidelity® Small Cap Index | 2 years ago | 626855 |
| 14. | Madison Mid Cap Y | 2 years ago | 568617 |
| 15. | Wasatch Small Cap Value | 2 years ago | 559642 |
| 16. | SPDR® Portfolio S&P 600 Sm Cap ETF | 2 years ago | 555421 |
| 17. | Virtus GF US Small Cap Focus I USD Acc | 2 years ago | 542033 |
| 18. | CT American Smaller Coms(US) InstAccGBP | 2 years ago | 526972 |
| 19. | Westwood Quality SmallCap Fund Inst | 2 years ago | 507971 |
| 20. | Westwood Mgt SmallCap Value | 2 years ago | 507971 |
Institutions
| Sr. No. | Name | Purchased On | Shares |
|---|---|---|---|
| 1. | BlackRock Inc | 2 years ago | 7791276 |
| 2. | Vanguard Group Inc | 2 years ago | 7787483 |
| 3. | Kayne Anderson Rudnick Investment Management LLC | 2 years ago | 7279209 |
| 4. | Wasatch Advisors Inc. | 2 years ago | 3450174 |
| 5. | London Company of Virginia | 2 years ago | 3418072 |
| 6. | Timucuan Asset Management Inc/FL | 2 years ago | 3050694 |
| 7. | Goldman Sachs Group Inc | 2 years ago | 3039765 |
| 8. | State Street Corporation | 2 years ago | 2499476 |
| 9. | AllianceBernstein L.P. | 2 years ago | 2238734 |
| 10. | Heard Capital LLC | 2 years ago | 1863970 |
| 11. | JPMorgan Chase & Co | 2 years ago | 1474142 |
| 12. | Geode Capital Management, LLC | 2 years ago | 1340156 |
| 13. | Madison Asset Management, LLC | 2 years ago | 1339194 |
| 14. | Westwood Holdings Group Inc | 2 years ago | 1300502 |
| 15. | Lord, Abbett & Co LLC | 2 years ago | 1215475 |
| 16. | Dimensional Fund Advisors, Inc. | 2 years ago | 1199149 |
| 17. | Artisan Partners Limited Partnership | 2 years ago | 1119002 |
| 18. | HighTower Advisors, LLC | 2 years ago | 1111200 |
| 19. | Wells Fargo & Co | 2 years ago | 1090415 |
| 20. | Ameriprise Financial Inc | 2 years ago | 1068824 |
Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peertrades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).