M/I Homes, Inc.
Description
M/I Homes, Inc., together with its subsidiaries, engages in the construction and sale of single-family residential homes in Ohio, Indiana, Illinois, Minnesota, Michigan, Florida, Texas, North Carolina, and Tennessee. The company operates through Northern Homebuilding, Southern Homebuilding, and Financial Services segments. It also designs, constructs, markets, and sells single-family homes and attached townhomes to first-time, millennial, move-up, empty-nester, multi-generational, and luxury homebuyers under the M/I Homes brand name. In addition, the company purchases undeveloped land to develop into developed lots for the construction of single-family homes, as well as for sale to others. Further, the company originates and sells mortgages; and serves as a title insurance agent by providing title insurance policies, examination, and closing services to purchasers of its homes. M/I Homes, Inc. was founded in 1976 and is based in Columbus, Ohio.
About
Earnings
Date | Estimate EPS | Actual EPS | Difference | % Surprise |
---|---|---|---|---|
Jan 27, 2026 | — | — | — | — |
Oct 28, 2025 | — | — | — | — |
Jul 28, 2025 | — | — | — | — |
Apr 22, 2025 | — | — | — | — |
Jan 29, 2025 | 4.83 | 4.71 | -0.12 | -2.48% |
Earnings estimate
Current Quarter
(Mar 2025)
|
Next Quarter
(Jun 2025)
|
Current Year
(Dec 2025)
|
Next Year
(Dec 2026)
|
|
---|---|---|---|---|
Number of analysts | 2 | 2 | 3 | 2 |
Average estimate | 4.16 | 4.39 | 18.44 | 20.40 |
Low estimate | 3.98 | 4.10 | 17.45 | 19.75 |
High estimate | 4.34 | 4.68 | 19.42 | 21.05 |
Last year EPS | 4.78 | 5.12 | 19.71 | 18.44 |
Growth estimates
Analyst Ratings
Date | Firm | Action | Rating | Price Target |
---|---|---|---|---|
Jan 30, 2025 |
Raymond James
Buck Horne
|
Reiterates | Strong Buy | ▼ Lowers $210 → $168 |
Nov 4, 2024 |
Wedbush
Jay McCanless
|
Upgrade | Outperform | Announces $185 |
Aug 28, 2024 |
Seaport Global
Kenneth Zener
|
Initiates | Neutral | — |
Aug 2, 2024 |
Raymond James
Buck Horne
|
Maintains | Strong Buy | ▲ Raises $200 → $210 |
Jul 24, 2024 |
Raymond James
Buck Horne
|
Initiates | Strong Buy | Announces $200 |
Dec 18, 2023 |
Wedbush
Jay McCanless
|
Downgrade | Neutral | Announces $116 |
Jul 27, 2023 |
Wedbush
Jay McCanless
|
Maintains | Outperform | ▲ Raises $108 → $116 |
Jul 12, 2023 |
Wedbush
|
Maintains | Outperform | — |
Feb 6, 2023 |
Wedbush
Jay McCanless
|
Maintains | Outperform | ▲ Raises $63 → $73 |
Aug 12, 2021 |
Wedbush
Jay McCanless
|
Upgrade | Outperform | — |
Apr 29, 2021 |
JMP Securities
Aaron Hecht
|
Maintains | Market Outperform | ▲ Raises $56 → $80 |
Jul 30, 2020 |
Wedbush
|
Maintains | Neutral | ▲ Raises $31 → $47 |
Jan 8, 2020 |
JMP Securities
|
Upgrade | Market Perform | — |
Oct 24, 2019 |
Wedbush
|
Maintains | Neutral | ▲ Raises $41 → $45 |
Oct 17, 2019 |
Wedbush
|
Maintains | Neutral | ▲ Raises $35 → $41 |
Feb 6, 2019 |
Wedbush
|
Downgrade | Neutral | — |
Feb 6, 2019 |
JMP Securities
|
Downgrade | Market Perform | — |
Oct 25, 2018 |
Wedbush
|
Maintains | Outperform | ▼ Lowers $38 → $32 |
Oct 15, 2018 |
JMP Securities
Peter Martin
|
Maintains | Market Outperform | ▼ Lowers $39 → $30 |
Oct 26, 2017 |
JMP Securities
Peter Martin
|
Maintains | Market Outperform | ▲ Raises $32 → $38 |
Jul 31, 2017 |
JMP Securities
|
Upgrade | Market Outperform | — |
Dec 5, 2016 |
Wedbush
|
Initiates | Outperform | — |
Feb 9, 2016 |
JP Morgan
|
Maintains | Neutral | ▼ Lowers $25.5 → $21 |
Jan 13, 2016 |
JP Morgan
|
Maintains | Neutral | ▼ Lowers $29 → $25.5 |
Apr 24, 2015 |
Citigroup
|
Maintains | Neutral | ▲ Raises $23 → $24 |
Feb 5, 2015 |
Citigroup
|
Maintains | Neutral | ▼ Lowers $24 → $23 |
Jan 20, 2015 |
JMP Securities
|
Downgrade | Market Perform | — |
Dec 2, 2014 |
Wells Fargo
|
Initiates | Outperform | — |
Sep 9, 2014 |
JP Morgan
|
Downgrade | Neutral | ▲ Raises $24 → $24.5 |
Aug 1, 2014 |
JP Morgan
|
Maintains | Overweight | — |
Income statement
2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|
Fiscal date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
Total reported revenue | 4.03B | 4.13B | 3.75B | 3.05B | 2.50B |
Cost of revenue | 3.01B | 3.09B | 2.84B | 2.36B | 2.01B |
Gross profit | 1.02B | 1.04B | 908.92M | 684.78M | 494.43M |
Operating expense | |||||
Research & development | — | — | — | — | — |
Selling general and admin | 431.71M | 406.39M | 390.62M | 357.08M | 302.34M |
Other operating expenses | — | — | — | — | — |
Operating income | 587.22M | 637.45M | 518.30M | 327.70M | 192.09M |
Non operating interest income | |||||
Income | — | — | — | — | — |
Expense | — | 2.25M | 2.16M | 9.68M | 21.38M |
Other income expense | 33,000 | 6,000 | -7.03M | -7.97M | -4.69M |
Pretax income | 607.28M | 635.21M | 509.11M | 310.04M | 166.03M |
Tax provision | 141.91M | 144.55M | 112.25M | 70.17M | 38.44M |
Net income | 465.37M | 490.66M | 396.87M | 239.87M | 127.59M |
Basic EPS | 16.76 | 17.60 | 13.64 | 8.38 | 4.58 |
Diluted EPS | 16.21 | 17.24 | 13.28 | 8.23 | 4.48 |
Basic average shares | 27.77M | 27.88M | 29.09M | 28.61M | 27.85M |
Diluted average shares | 27.77M | 27.88M | 29.09M | 28.61M | 27.85M |
EBITDA | 601.72M | 652.06M | 541.70M | 343.23M | 205.64M |
Net income from continuing op. | 465.37M | 490.66M | 396.87M | 239.87M | 127.59M |
Minority interests | — | — | — | — | — |
Preferred stock dividends | — | — | — | — | — |
Balance sheet
2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|
Fiscal date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
Total assets | 4.02B | 3.71B | 3.24B | 2.64B | 2.11B |
Current assets | |||||
Cash | — | — | — | — | — |
Cash equivalents | — | — | — | — | — |
Cash and cash equivalents | 732.80M | 311.54M | 236.37M | 260.81M | 6.08M |
Other short term investments | — | — | — | — | — |
Accounts receivable | — | — | — | — | — |
Other receivables | — | — | — | — | — |
Inventory | 2.75B | 2.77B | 2.40B | 1.87B | 1.74B |
Prepaid assets | 51.61M | 55.74M | 52.92M | 45.36M | 28.53M |
Restricted cash | — | — | — | — | — |
Assets held for sale | 176.33M | 242.54M | 275.66M | 234.29M | 155.24M |
Hedging assets | — | — | — | — | — |
Other current assets | — | — | — | — | — |
Non current assets | |||||
Properties | 56.36M | 60.42M | 50.95M | 52.29M | 18.42M |
Land and improvements | — | — | — | — | — |
Machinery furniture equipment | 60.38M | 59.22M | 58.72M | 47.61M | 38.27M |
Construction in progress | — | — | — | — | — |
Leases | — | — | — | — | — |
Accumulated depreciation | -25.46M | -21.78M | -21.07M | -21.00M | -16.15M |
Goodwill | 43.46M | 48.61M | 41.16M | 42.04M | 42.41M |
Investment properties | — | — | — | — | — |
Financial assets | — | — | — | — | — |
Intangible assets | 10.66M | 15.81M | 8.36M | 9.24M | 9.61M |
Investments and advances | 44.01M | 51.55M | 57.12M | 34.67M | 37.89M |
Other non current assets | 126.20M | 126.62M | 81.14M | 66.11M | 50.80M |
Total liabilities | 1.51B | 1.64B | 1.62B | 1.38B | 1.10B |
Current liabilities | |||||
Accounts payable | 204.68M | 228.60M | 244.51M | 185.67M | 125.03M |
Accrued expenses | — | — | — | — | — |
Short term debt | — | — | — | — | — |
Deferred revenue | 85.13M | 93.12M | 107.86M | 72.64M | 34.46M |
Tax payable | — | — | — | — | — |
Pensions | — | — | — | — | — |
Other current liabilities | — | — | — | — | — |
Non current liabilities | |||||
Long term debt | 917.15M | 999.52M | 1.01B | 924.35M | 773.23M |
Provision for risks and charges | — | — | — | — | — |
Deferred liabilities | — | — | — | — | — |
Derivative product liabilities | — | — | — | — | — |
Other non current liabilities | 99.34M | 110.69M | 77.59M | 63.77M | 59.16M |
Shareholders equity | |||||
Common stock | 301,000 | 301,000 | 301,000 | 301,000 | 301,000 |
Retained earnings | 2.30B | 1.84B | 1.35B | 948.45M | 708.58M |
Other shareholders equity | — | — | — | — | — |
Total shareholders equity | 2.52B | 2.07B | 1.62B | 1.26B | 1.00B |
Additional paid in capital | 349.91M | 352.64M | 347.45M | 339.00M | 332.86M |
Treasury stock | 134.62M | 118.20M | 68.89M | 29.06M | 38.26M |
Minority interest | — | — | — | — | — |
Cash flow statement
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||||||||||||||||||||
Net Income | 465.37M | 490.66M | 396.87M | 239.87M | 127.59M | 107.66M | 72.08M | 56.61M | 51.76M | 50.79M | 151.42M | 13.35M | -33.88M | -26.27M | -62.11M | -245.45M | -128.13M | 38.88M | 100.79M | 91.53M | 81.73M | 66.61M | 55.28M | 44.44M | 41.60M | 27.70M | 17.40M | 14.10M | 9.90M | 11.60M | 16.10M |
Depreciation | 14.49M | 14.61M | 14.33M | 15.06M | 13.24M | 11.74M | 10.70M | 10.20M | 7.62M | 5.95M | 4.97M | 7.16M | 5.11M | 7.76M | 7.87M | 7.75M | 7.99M | 6.73M | 4.50M | 2.45M | 2.38M | 2.24M | 2.01M | 2.12M | 2.20M | 1.80M | 1.60M | 1.40M | 1.80M | 1.60M | 1.60M |
Deferred Taxes | 2.71M | -7.77M | -4.07M | 3.45M | 3.85M | 4.96M | 12.44M | 31.31M | 32.53M | 16.50M | -110.91M | — | — | — | — | 82.08M | -81.81M | -28.22M | 557,000 | 2.49M | 6.86M | -5.04M | -4.31M | -2.94M | 600,000 | 300,000 | -2.20M | -2.10M | -1.80M | -500,000 | -800,000 |
Stock-Based Compensation | 11.37M | 8.79M | 8.56M | 7.14M | 5.85M | 5.97M | 6.04M | 5.32M | 3.94M | 3.22M | 2.34M | 1.73M | 1.87M | 2.81M | 3.11M | 2.98M | 3.17M | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Other Non-Cash Items | 62.90M | 26.81M | -54.99M | -82.58M | 12.44M | 170,000 | -19.09M | -29.19M | -38.75M | -11.87M | -7.35M | -12.48M | -11.50M | -8.33M | 2.79M | 132.92M | 197.90M | 90.90M | — | — | — | — | — | -802,000 | -400,000 | -700,000 | -300,000 | -1.60M | -200,000 | -400,000 | -100,000 |
Accounts Receivable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -53.67M | — | — | — | — | -1.15M | -5.05M | -9.97M | 2.40M | 1.50M | -9.40M | -10.80M | -6.30M | 3.90M | -11.50M |
Accounts Payable | -23.92M | -15.91M | 58.84M | 60.64M | -6.49M | 3.75M | 14.02M | 16.33M | 9.83M | 5.11M | 22.54M | 5.36M | 11.50M | -9.23M | 10.72M | -42.88M | -10.78M | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Other Assets & Liabilities | 6.93M | -360.53M | -442.95M | -93.56M | -99.03M | -144.61M | -158.20M | -64.60M | -157.18M | -206.49M | -153.97M | -72.29M | -29.91M | -25.63M | 44.87M | 168.31M | 205.33M | -219.97M | -222.55M | -173.62M | -134.65M | 49.45M | 9.55M | 15.34M | -85.90M | -31.60M | -12.50M | 7.90M | 13.50M | -42.70M | -23.40M |
Operating Cash Flow | 539.85M | 156.66M | -23.41M | 150.03M | 57.44M | -10.35M | -62.01M | 25.99M | -90.25M | -136.80M | -90.95M | -57.17M | -56.81M | -58.90M | 7.26M | 105.71M | 140.01M | -111.68M | -116.71M | -77.15M | -43.68M | 112.12M | 57.47M | 48.19M | -39.50M | -1.00M | -5.40M | 8.90M | 16.90M | -26.50M | -18.10M |
Investing Activities | |||||||||||||||||||||||||||||||
Capital Expenditures | -5.77M | -9.33M | -16.73M | -11.68M | 1.78M | -8.14M | -8.80M | -13.11M | -3.66M | -2.95M | -2.38M | -933,000 | -1.35M | -1.56M | 3.87M | 5.51M | -4.46M | -4.81M | -3.85M | -1.68M | -15.74M | -811,000 | -6.11M | -910,000 | -1.50M | -1.20M | -8.50M | -600,000 | -700,000 | -1.80M | -400,000 |
Net Intangibles | 10.70M | 200,000 | 15.42M | 3.87M | — | 6.34M | 8.21M | — | 3.07M | 2.14M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Net Acquisitions | -23.56M | -20.14M | -51.62M | -28.54M | -30.19M | -132.83M | -12.09M | -21.75M | -42.11M | -20.42M | -29.51M | -6.52M | -5.41M | -1.22M | -4.19M | -4.77M | -9.40M | — | -23.19M | — | — | — | — | — | — | — | — | — | — | — | — |
Purchase of Investments | — | — | — | — | — | — | — | — | — | — | — | — | — | -19.59M | — | — | -9.40M | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Sale of Investments | — | — | — | — | — | 676,000 | 3.52M | 3.21M | 1.23M | 1.52M | 1.52M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Investing Cash Flow | -29.33M | -27.58M | -67.14M | -37.74M | -27.59M | -139.62M | -13.85M | -28.44M | -43.32M | -20.32M | -34.03M | 25.32M | -9.32M | -41.95M | -19.48M | 742,000 | -23.26M | -21.76M | -64.12M | -20.60M | -25.73M | -13.24M | -19.31M | -23.18M | -22.30M | -23.10M | -23.10M | -12.50M | -9.60M | -10.80M | -10.50M |
Financing Activities | |||||||||||||||||||||||||||||||
Long-Term Debt Issuance | — | 362.00M | 341.00M | 795.53M | 696.50M | 600.66M | 667.76M | 380.75M | 755.57M | 199.68M | 98.32M | 102.55M | 20.41M | 205.23M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Long-Term Debt Payments | -79.90M | -386.97M | -250.00M | -674.56M | -764.27M | -568.87M | -438.60M | -357.03M | -631.45M | -162.60M | -3.32M | -36.14M | -52,000 | -166.41M | -21.81M | -112.65M | -286.84M | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Other Financing Charges | -791,000 | -2.58M | -6.62M | -8.71M | -203,000 | -248,000 | -6.71M | -240,000 | -5.82M | -2.08M | -5.50M | -5.88M | 13,000 | -7.89M | -2.42M | -97,000 | 72,000 | -1.49M | -4.23M | -1.92M | — | — | — | — | 1.70M | 4.50M | -200,000 | 1.70M | -700,000 | 800,000 | 800,000 |
Financing Cash Flow | -146.03M | -82.88M | 32.86M | 110.36M | -73.13M | 5.84M | 168.38M | 18.61M | 113.43M | 30.12M | 90.12M | 102.62M | 20.37M | 30.93M | 28.34M | -118.68M | -199.16M | -20.16M | -2.79M | -11.96M | -21.44M | -9.52M | -5.14M | -16.84M | -7.30M | 27.90M | -14.50M | 1.70M | -700,000 | -300,000 | 26.70M |
Other Cash Details | |||||||||||||||||||||||||||||||
End Cash Position | 732.80M | 311.54M | 236.37M | 260.81M | 6.08M | 21.53M | 151.70M | 34.44M | 13.10M | 22.49M | 128.73M | 145.50M | 59.79M | 81.21M | 109.93M | 32.52M | 1.51M | 11.52M | 25.09M | 2.35M | 2.54M | 953,000 | 9.99M | 8.56M | 5.70M | 10.10M | 10.80M | — | — | — | — |
Income Tax Paid | 150.67M | 155.05M | 109.88M | 63.67M | 36.99M | 25.28M | 36.80M | 2.27M | 2.31M | 2.39M | 765,000 | -281,000 | -372,000 | 302,000 | 201,000 | 525,000 | 10.25M | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Interest Paid | 1.48M | 1.89M | 1.96M | 7.81M | 18.96M | 17.79M | 10.17M | 6.60M | 15.17M | 9.73M | 11.83M | -13.08M | 12.76M | 6.77M | 5.54M | 3.46M | 16.27M | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Free Cash Flow | 546.36M | 174.74M | -42.12M | 156.66M | 61.11M | -10.73M | -61.98M | 21.09M | -86.02M | -135.45M | -76.36M | -47.93M | -35.31M | -38.86M | 64.47M | 144.93M | 197.75M | -108.82M | -96.48M | -79.37M | -54.52M | 115.68M | 39.69M | 51.59M | -29.10M | 8.20M | -5.10M | 12.90M | 14.60M | -21.90M | -11.80M |