Pricing Log in Create free account
Saturday 17 October 2026 Export MLI’s income statement to Excel — free account

Mueller Industries, Inc.

MLI Industrials Metal Fabrication

Mueller Industries, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $4.2 billion, up 10.9% from fiscal 2024. In the quarter to June 2026, revenue grew 25.5%, EPS grew 1.77% and free cash flow grew 7.23%, each against the same quarter a year earlier. Dividend growth for three consecutive years.

60.07 0.53 −0.87%
Market cap
$13.4B
P/E
15.4×
Fwd P/E
17.0×
Dividend yield
1.08%
F-score
7/9
Altman Z
19.20
Beneish M
−2.47
Dividend safety
88/100
Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 45.06
Totals in millions of $.
Dec 25 Mar 26 Jun 26 Sep 26
Buy — — — — — — — — — — — —
Sell 1 — — 2 — 1 1 — — 4 — —
Insider Ownership 0.33%

Capital & Financial Ratios $m

Market Cap 13,400.00
Revenue 4,661.14
Net Income 857.50
Free Cash Flow 683.81
Net Debt (1,410.75)
Current Ratio 4.78 (at or above 1.5: strong)
Debt/Equity 0.00 (at or below 0.5: strong)
P/E ratio 15.38
Fwd P/E 17.00
P/S ratio 2.80
P/B ratio 3.65
Past 5Y EPS Growth 40.91% (at or above 15%: strong)
This Y EPS Growth 23.62% (at or above 15%: strong)
Next Y EPS Growth 7.31%
Next Y revenue growth 21.41% (at or above 10%: strong)
Next 5Y EPS Growth 12.78%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 2.5×, against a ten-year median of 0.9×; over the ten years it ranged from 0.7× in 2016 to 3.2× in 2026.
P/E against its own 10 years 51.60%
10-year low 10-year high
P/S against its own 10 years 91.63%
10-year low 10-year high
P/B against its own 10 years 87.36%
10-year low 10-year high
EV/Sales against its own 10 years 91.93%
10-year low 10-year high
EV/FCF against its own 10 years 73.39%
10-year low 10-year high

Dividends

Payout Ratio 0.17
Annual Dividend Rate 0.65
Annual Dividend Yield 1.08%
total individual payouts
2027 Powerpack
2026 1.06
0.18
0.18
0.18
2025 1.00
0.13
0.13
0.13
0.13
2024 0.40
0.10
0.10
0.10
0.10
2023 0.30
0.08
0.08
0.08
0.08
2022 0.50
0.06
0.06
0.06
0.25
0.06
2021 0.13
0.03
0.03
0.03
0.03
2020 0.10
0.03
0.03
0.03
0.03
2019 0.10
0.03
0.03
0.03
0.03
2018 0.10
0.03
0.03
0.03
0.03
2017 0.10
0.03
0.75
0.03
0.03
0.03
2016 0.09
0.02
0.03
0.03
0.03
predictions special payouts not included in total or ratios

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 1,269 1,059 1,390 1,416
Receivables 352 450 476 762
Inventory 380 462 510 608
Other 39 41 70 60
2,040 2,012 2,446 2,845
2023 2024 2025 Q'26
Payables 120 174 181 296
ST’ Debt 1 1 — —
Other 132 155 166 242
317 398 413 596

Compound Annual Growth %

10y 5y 3y
Sales 7.12% 11.75% 1.62%
Cash Flow 16.82% 25.25% 1.43%
Earnings 24.16% 40.55% 5.14%
Book Value 14.17% 32.21% 21.28%

Revenue $m

Mar Jun Sep Dec Year
’26 1,193 1,428 — — —
’25 1,000 1,138 1,078 962 4,179
’24 850 998 998 924 3,769
’23 971 897 820 732 3,420
’22 1,010 1,150 945 878 3,982
’21 818 1,013 982 956 3,769
’20 603 500 619 676 2,398
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 80 212 — — —
’25 114 191 310 141 755
’24 174 101 231 140 646
’23 112 139 248 174 673
’22 63 142 312 207 724
’21 (23) 32 172 130 312
’20 28 115 54 48 245
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 63 191 — — —
’25 117 178 309 121 725
’24 160 93 211 114 578
’23 104 118 237 160 619
’22 64 125 306 199 694
’21 (30) 23 165 124 282
’20 11 110 47 34 201
Fiscal quarters ending in the months shown.

EPS $

Mar Jun Sep Dec Year
’26 1.08 1.13 — — —
’25 0.70 1.11 0.94 0.69 3.43
’24 0.61 0.71 0.74 0.61 2.66
’23 0.77 0.78 0.59 0.53 2.65
’22 0.70 0.91 0.69 0.62 2.91
’21 0.28 0.48 0.75 0.55 2.06
’20 0.14 0.13 0.19 0.16 0.62
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

1
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
Price, $
Price, $ Low 5.77 6.93 5.37 5.63 4.20 8.51 12.36 14.59 22.20 33.42

Analyst estimates 2026–2028

Powerpack
High 10.32 10.99 9.39 8.56 9.17 15.77 17.61 24.35 48.41 59.46
People
People Employees 4,244 4,125 5,134 4,964 5,007 5,337 5,137 4,509 5,168 4,832
Revenue/emp, $m 0.48 0.55 0.49 0.49 0.48 0.71 0.78 0.76 0.73 0.86
Income, $m
Income, $m Revenue 2,056 2,266 2,508 2,431 2,398 3,769 3,982 3,420 3,769 4,179
Gross margin, % 16.16 14.36 14.25 16.25 18.01 22.03 28.06 28.85 27.71 29.02
EBT 146 127 150 166 209 641 876 845 820 1,012
EBT margin, % 7.10 5.60 6.00 6.83 8.72 17.01 22.00 24.71 21.77 24.23
Net income 100 87 107 106 144 475 663 610 618 774
Depreciation 36 34 40 43 45 46 44 41 53 69
Per share, $
Per share, $ Revenue 9.08 9.95 11.04 10.89 10.74 16.82 17.85 15.35 16.92 19.08
Earnings 0.44 0.38 0.46 0.45 0.63 2.09 2.95 2.71 2.72 3.50
Cash flow 0.70 0.19 0.74 0.90 1.10 1.39 3.24 3.02 2.90 3.45
Capex (0.12) (0.06) (0.09) (0.13) (0.20) (0.13) (0.13) (0.24) (0.31) (0.14)
Free cash flow 0.58 0.13 0.65 0.77 0.90 1.26 3.11 2.78 2.59 3.31
Book value 4.14 2.35 2.48 2.97 3.59 5.61 8.13 10.58 12.59 14.78
Shares, m 226 228 227 223 223 224 223 223 223 219
Valuation, ×
Valuation, × P/E 22.94 23.66 12.77 17.64 14.05 7.09 4.98 8.61 14.64 16.40
P/S 1.12 0.90 0.53 0.73 0.82 0.88 0.82 1.52 2.35 3.01
P/B 2.47 3.79 2.35 2.68 2.45 2.65 1.81 2.20 3.15 3.88
EV/Sales 1.06 1.05 0.70 0.85 0.90 0.86 0.65 1.15 2.06 2.68
EV/FCF 16.74 80.81 11.82 11.94 10.77 11.48 3.75 6.34 13.47 15.41
Cash, $m
Cash, $m Operating cash flow 158 44 168 201 245 312 724 673 646 755
Capex (27) (15) (20) (28) (44) (30) (30) (54) (68) (30)
Free cash flow 131 29 148 173 201 282 694 619 578 725
Balance, $m
Balance, $m Working capital 675 497 470 459 486 637 1,186 1,723 1,614 2,033
Total debt 227 465 497 386 328 2 2 1 1 —
Net debt (124) 345 424 288 209 (86) (677) (1,268) (1,058) (1,390)
Shareholders’ equity 936 536 563 662 801 1,257 1,814 2,359 2,804 3,236
Returns, %
Returns, % ROA 7.16 6.19 7.77 7.37 9.62 28.77 33.15 24.11 20.00 21.79
ROIC 11.88 10.70 10.95 12.59 15.21 35.01 48.21 43.33 27.57 32.45
ROE 11.10 11.63 19.00 16.48 19.07 45.53 42.87 28.90 23.43 25.34
Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Mueller Industries, Inc. vs peers in Metal Fabrication (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
ATI ATI Inc. $25.8B 53.3× 41.5× +10.58% (above 0%: growing) +54.17% (above 0%: growing) −23.13% (below 0%: shrinking) 24.57% 17.45% Compare
CRS Carpenter Technology Corporation $18.9B 35.6× 39.0× +12.63% (above 0%: growing) +45.74% (above 0%: growing) −23.04% (below 0%: shrinking) 31.61% 24.32% Compare
MLI Mueller Industries, Inc. $13.4B 15.4× 17.0× +25.46% (above 0%: growing) +1.77% (above 0%: growing) +7.23% (above 0%: growing) 27.69% 21.71%
CMC Commercial Metals Company $7.2B 11.0× 12.4× +25.72% (above 0%: growing) +41.32% (above 0%: growing) +21.76% (above 0%: growing) 18.87% 10.18% Compare
ESAB ESAB Corporation $4.1B 23.4× 19.9× +12.86% (above 0%: growing) −54.55% (below 0%: shrinking) −58.05% (below 0%: shrinking) 38.04% 9.75% Compare
GPGI CompoSecure, Inc. $3.7B — (loss-making) 15.1× −99.98% (below 0%: shrinking) n/m 0.00% 195.83% 0.00% Compare
WOR Worthington Enterprises, Inc. $3.1B 19.1× 14.8× +13.23% (above 0%: growing) +23.94% (above 0%: growing) +97.40% (above 0%: growing) 26.43% 3.79% Compare
PRLB Proto Labs, Inc. $2.1B 67.4× 55.0× +10.57% (above 0%: growing) +100.00% (above 0%: growing) +1.35% (above 0%: growing) 46.43% 7.61% Compare
RYZ Ryerson Holding Corporation $1.4B — (loss-making) — (loss-making) +71.57% (above 0%: growing) +400.00% (above 0%: growing) −67.35% (below 0%: shrinking) 17.71% 1.71% Compare
Median of peers $3.9B 29.5× 19.9× +12.75% +45.74% −11.52% 29.02% 8.68%

All 18 Metal Fabrication stocks →

Mueller Industries, Inc. (MLI) key facts

  • Strength: Mueller Industries, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $4.2 billion, up 10.9% from fiscal 2024.
  • Strength: Net income was $773.6 million, or $3.50 per share (basic), a net margin of 18.3%.
  • Mueller Industries, Inc. (MLI) is a Metal Fabrication company in the Industrials sector, listed on the New York Stock Exchange.
  • As of October 16, 2026, MLI traded at $60.07, a market capitalization of $13.4 billion.
  • At that price the stock trades at 15.4× trailing-twelve-month earnings and 2.8× sales; its P/E is higher than 52% of its own readings over the past ten years.
  • Mueller Industries, Inc. pays an annual dividend of $0.65 per share, a yield of 1.08%, with a payout ratio of 16.9%.
  • Return on equity was 25.3% and debt-to-equity 0.00.
  • Its Piotroski F-score is 7 out of 9 and its Altman Z-score is 19.20 (safe zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.

Mueller Industries, Inc. (MLI) Latest News

No news at this impact. Lower the threshold for more.
stockrow.com/MLI · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com