McGrath RentCorp (MGRC) Financials

$132.45

$-0.47 (-0.35%)

As on 04-Nov-2026 15:38EST

Market cap

$2,882 Mln

Revenue (TTM)

$951 Mln

P/E Ratio

18.2

P/B Ratio

2.3

Div. Yield

1.7 %

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating Revenue	951.02	944.24	910.94	831.84	635.67	616.83
Cost of Revenue	497.10	509.39	475.53	438.21	376.38	350.62
Gross Profit	453.92	434.84	435.42	393.63	259.29	266.21
Operating Expenses	208.80	190.76	191.15	203.92	107.94	133.79
Operating Profit (EBIT)	245.12	244.09	244.26	189.71	151.35	132.42
Other Income	--	--	--	--	-0.38	-0.21
Profit before Tax	216.67	213.08	313.65	149.46	134.69	121.76
Provision for Tax	57.34	56.77	81.92	37.61	31.38	32.05
Profit after Tax (Net Income)	159.34	156.31	231.73	174.62	115.14	89.71
Minority Interest	--	--	--	--	--	--
Consolidated Profit	--	--	--	--	115.14	89.71

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Shareholder's Funds	1,278.11	1,237.02	1,123.37	933.80	803.95	732.02
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	949.43	943.27	1,009.59	1,167.24	660.65	668.88
Current Liabilities	348.28	176.83	174.04	167.52	243.25	195.03
Total Liabilities	2,924.10	2,357.12	2,307.01	2,268.57	1,707.84	1,595.93

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Non-Current Assets	2,197.30	926.26	2,072.55	2,040.32	1,516.86	1,434.94
Current Assets	378.51	240.19	234.45	228.25	190.98	160.99
Total Assets	3,047.14	2,357.12	2,307.01	2,268.57	1,707.84	1,595.93
Total Debt*	618.26	527.80	602.83	777.75	425.34	437.45
Net Current Assets	-92.81	-316.35	-49.43	-50.71	-52.27	20.91

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Cash From Operating Activities	--	255.68	374.38	95.34	194.43	195.74
Cash Flow from Investing Activities	--	-127.11	-150.76	-391.87	-131.43	-351.70
Cash from Financing Activities	--	-129.08	-223.69	296.44	-63.53	156.20
Net Cash Inflow / Outflow	--	--	--	--	-0.53	0.25

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Adjusted EPS ($)	6.49	6.34	9.42	7.12	4.69	3.66
Cash EPS ($)	--	10.69	13.80	11.60	9.23	8.00
Adjusted Book Value ($)	--	50.19	45.69	38.06	32.78	29.83
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	10.37	15.23	3.89	7.93	7.98
Free Cash Flow per Share ($)	--	8.57	13.59	-7.27	-0.44	3.22

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
ROCE (%)	--	8.95	13.48	11.88	9.60	8.61
ROE (%)	12.67	13.24	22.53	20.10	14.99	12.68
ROA (%)	5.59	6.70	10.13	8.78	6.97	6.25
EBIT Margin (%)	25.73	25.81	39.62	22.84	23.11	21.43
Net Margin (%)	16.75	16.55	25.44	20.99	18.12	14.55
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Revenue Growth (%)	2.13	0.04	0.10	0.31	0.03	0.08
EBIT Growth (%)	6.26	-32.47	89.92	29.34	11.12	-6.07
Net Profit Growth (%)	2.75	-32.55	32.70	51.66	28.35	-12.04
EPS Growth (%)	9.84	-0.33	0.32	0.52	0.28	-0.12
Book Value Growth (%)	7.69	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Price / Earnings	18.23	16.55	11.86	16.81	21.03	21.95
Price / Book Value	2.25	2.09	2.45	3.14	3.01	2.69
Dividend Yield (%)	1.65	--	--	--	--	--
EV/EBITDA	9.77	8.88	7.16	12.40	11.02	10.07
Close Price ($)	114.35	104.93	111.82	119.62	98.74	80.26
High Price ($)	125.83	129.93	130.86	122.82	100.30	87.53
Low Price ($)	94.99	94.99	95.50	85.63	71.17	64.58
Market Cap ($ Cr)	2,881.81	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debt to Equity	0.48	0.43	0.54	0.83	0.53	0.60
Short term debt to equity ratio	--	0.01	0.01	0.02	0.01	0.02
Current Ratio	1.09	1.36	1.35	1.36	0.79	0.83
Quick Ratio	1.06	1.31	1.26	1.27	1.03	0.83
Interest Coverage	8.72	7.96	7.64	4.68	12.01	12.65

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debtors to sales (%)	25.75	24.56	24.08	27.33	29.89	25.86
Asset Turnover	0.33	0.40	0.40	0.42	0.38	0.43
Receivable days	--	87.27	89.56	91.64	100.42	83.73
Inventory Days	--	8.01	11.42	-18.51	-29.03	0.00
Payable days	--	45.29	81.74	125.85	133.22	117.38
Cash Conversion Cycle	--	49.99	19.24	-52.72	-61.83	-33.65

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement ($ Mln)