MLI
Mueller Industries Inc
$59.13
+0.16 (+0.27%)
At close · Jul 17
Market Cap
$6.54B
Shares
110,570,613
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$4.18B
+10.9%
FY2025
Net Income
$765.19M
+26.5%
FY2025
Gross Margin
18.01%
+1.8pp
FY2020
Operating Margin
22.94%
+2.5pp
FY2025
Diluted EPS
$3.43
+29.2%
FY2025
Operating Cash Flow
$755.44M
+17%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $4.37B | $4.18B | $3.77B | $3.42B | $3.98B | $3.77B | $2.4B | $2.43B | $2.51B | $2.27B | $2.06B | — | — | — | — | — | — | — | — | |
| $2.52B | — | — | — | — | — | $1.97B | $2.04B | $2.15B | $1.94B | $1.72B | $1.81B | $2.04B | $1.86B | $1.9B | $2.12B | $1.77B | $1.33B | $2.23B | |
| $603.28M | — | — | — | — | — | $431.88M | $395.01M | $357.48M | $325.46M | $332.12M | — | — | — | — | — | — | — | — | |
| — | — | — | — | — | — | 18.01% | 16.25% | 14.25% | 14.36% | 16.16% | — | — | — | — | — | — | — | — | |
| $252.38M | $248.65M | $226.7M | $208.17M | $203.09M | $184.05M | $159.48M | $162.36M | $148.89M | $140.73M | $135.81M | $130.36M | $131.74M | $134.91M | $129.46M | $135.95M | $131.21M | $116.66M | $136.88M | |
| — | $20.77M | $13.93M | $5.01M | $5.57M | $6.27M | $6.13M | $5.36M | $4.44M | $3.14M | $4.31M | $4.05M | $3.53M | $1.45M | $1.17M | $899K | $708K | $701K | $679K | |
| $68.09M | $68.56M | $53.13M | $39.95M | $43.73M | $45.39M | $44.84M | $42.69M | $39.56M | $33.94M | $35.13M | $34.61M | $33.74M | $32.39M | — | — | — | — | — | |
| $1.06B | $958.54M | $770.39M | $756.05M | $877.15M | $655.85M | $245.84M | $191.4M | $172.97M | $150.81M | $154.4M | $137.27M | $154M | $270.94M | $126.71M | $139.8M | $136.15M | $32.22M | $126.1M | |
| — | 22.94% | 20.44% | 22.1% | 22.03% | 17.4% | 10.25% | 7.87% | 6.9% | 6.65% | 7.51% | — | — | — | — | — | — | — | — | |
| $1.13B | $1.03B | $823.52M | $796.01M | $920.88M | $701.24M | $290.68M | $234.1M | $212.52M | $184.75M | $189.53M | $171.88M | $187.73M | $303.33M | — | — | — | — | — | |
| $83K | $108K | $410K | $1.22M | $810K | $7.71M | $19.25M | $25.68M | $25.2M | $19.5M | $7.39M | $7.67M | $5.74M | $3.99M | $6.89M | $11.55M | $11.65M | $9.96M | $19.05M | |
| $43.04M | $41.07M | $53.47M | $38.21M | $6.46M | $353K | — | — | — | $684K | $1.19M | $1.03M | $573K | $906K | $847K | $711K | $829K | $1.08M | — | |
| -$30K | $1.29M | -$2.95M | $3.62M | $4.72M | $3.38M | $4.89M | $1.68M | $3.97M | $2.95M | $295K | $2.23M | -$243K | $4.45M | $539K | $1.91M | -$2.65M | $872K | $13.9M | |
| $9.15M | $8.58M | $2.16M | -$14.82M | $10.11M | -$157K | -$10.22M | -$24.59M | -$12.65M | -$2.08M | $1.86M | $0 | $0 | — | — | — | — | — | — | |
| $21.52M | $18.55M | $914K | $41.87M | $2.92M | $0 | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $1.12B | $1.01B | $820.46M | $845.23M | $876.03M | $641.14M | $209.19M | $166.08M | $150.42M | $126.97M | $146.03M | $131.79M | $148.01M | $271.4M | $120.35M | $130.16M | $121.85M | $23.13M | $120.94M | |
| $275.43M | $247.35M | $205.08M | $220.76M | $223.32M | $165.86M | $55.32M | $35.26M | $30.95M | $37.88M | $48.14M | $43.38M | $45.48M | $98.11M | $36.68M | $43.08M | $34.32M | $17.79M | $38.33M | |
| $846.78M | $765.19M | $604.88M | $602.9M | $658.32M | $468.52M | $139.49M | $100.97M | $104.46M | $85.6M | $99.73M | $87.86M | $101.56M | $172.6M | $82.4M | $86.32M | $86.17M | $4.68M | $80.81M | |
| — | 18.31% | 16.05% | 17.63% | 16.53% | 12.43% | 5.82% | 4.15% | 4.17% | 3.78% | 4.85% | — | — | — | — | — | — | — | — | |
| $8.92M | $8.4M | $12.66M | $6.75M | $4.5M | $6.6M | $4.16M | $5.26M | $2.36M | $1.41M | $27K | $543K | $974K | $689K | $1.28M | $765K | $1.36M | $662K | $1.8M | |
| $864.6M | $796.7M | $571.82M | $619.85M | $647.49M | $470.06M | $153.38M | $111.99M | $75.17M | $101.5M | $87.76M | $75.8M | $69.46M | $204.4M | $89.18M | $73.96M | $85.23M | — | — | |
| USD/shares | — | $3.50 | $2.72 | $2.71 | $2.95 | $2.09 | $0.63 | $0.45 | $0.46 | $0.38 | $0.44 | $0.39 | $0.45 | $0.78 | $0.29 | $0.57 | $0.57 | $0.03 | $0.55 |
| USD/shares | — | $3.43 | $2.66 | $2.65 | $2.91 | $2.06 | $0.62 | $0.45 | $0.46 | $0.37 | $0.44 | $0.39 | $0.45 | $0.77 | $0.29 | $0.57 | $0.57 | $0.03 | $0.54 |
| shares | — | 218.95M | 222.77M | 222.84M | 223.12M | 224.04M | 223.28M | 223.19M | 227.13M | 227.7M | 226.29M | 225.26M | 224.17M | 222.97M | 282.66M | 151.34M | 150.69M | 149.34M | 148.49M |
| shares | — | 222.98M | 227.93M | 227.32M | 226.22M | 227.19M | 225.56M | 225.37M | 229.08M | 229.94M | 228.68M | 227.87M | 227.07M | 225.94M | 285.97M | 152.78M | 151.08M | 149.7M | 149.24M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2008–FY2025: $823.76M in buybacks, $758.05M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Metal Fabrication median 5.45×
EV/EBIT
—
P/E (TTM)
15.50×
Metal Fabrication median 24.68×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-27 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 | 2018-12-29 |
|---|---|---|---|---|---|---|---|---|
| Piping Systems | $2,708,726,000 | $2,514,096,000 | $2,382,573,000 | $2,730,084,000 | $2,600,030,000 | $1,583,002,000 | $1,542,456,000 | $1,645,633,000 |
| Industrial Metals | $1,023,630,000 | $818,439,000 | $577,875,000 | $644,689,000 | $703,363,000 | $472,159,000 | $554,372,000 | $651,061,000 |
| Climate | $497,929,000 | $488,446,000 | $500,790,000 | $650,307,000 | $495,414,000 | $370,131,000 | $356,216,000 | $229,069,000 |
By Geography (USD)
| Component | 2025-12-27 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 | 2018-12-29 |
|---|---|---|---|---|---|---|---|---|
| United States | $3,285,448,000 | $2,826,574,000 | $2,572,141,000 | $2,965,053,000 | $2,791,571,000 | $1,765,810,000 | $1,775,321,000 | $1,820,857,000 |
| Canada | $347,742,000 | $344,614,000 | $339,682,000 | $410,679,000 | $469,652,000 | $293,776,000 | $285,720,000 | $292,798,000 |
| United Kingdom | $283,279,000 | $280,726,000 | $270,128,000 | $297,582,000 | $330,908,000 | $207,754,000 | $230,791,000 | $245,458,000 |
| Asia and Middle East | $186,619,000 | $231,092,000 | $153,816,000 | $217,750,000 | $83,217,000 | $58,256,000 | — | — |
| Mexico | $75,459,000 | $85,760,000 | $84,578,000 | $91,391,000 | $93,997,000 | $72,447,000 | $74,421,000 | $89,035,000 |
| Asia | — | — | — | — | — | — | $64,363,000 | $59,730,000 |
By Product & Service (USD)
| Component | 2025-12-27 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 | 2018-12-29 |
|---|---|---|---|---|---|---|---|---|
| Tube and Fittings | $2,216,968,000 | $2,063,777,000 | $1,926,975,000 | $2,211,963,000 | $2,055,639,000 | $1,232,724,000 | $1,271,558,000 | $1,352,875,000 |
| Brass Rod Forgings Wire and Cable | $886,575,000 | $695,883,000 | — | — | — | — | — | — |
| Valves and Plumbing Specialties | $491,758,000 | $450,319,000 | $455,598,000 | $518,121,000 | $511,834,000 | $294,102,000 | $241,795,000 | $263,180,000 |
| Flex Duct and Other HVAC Components | $366,179,000 | $369,820,000 | $379,867,000 | $529,303,000 | $357,850,000 | $231,580,000 | $222,565,000 | — |
| OEM Components Valves Tube and Assemblies | $209,717,000 | $191,823,000 | $200,802,000 | $195,651,000 | $218,693,000 | $236,854,000 | — | — |
| Other Products | $59,088,000 | $49,359,000 | $43,750,000 | $59,177,000 | $88,921,000 | $73,485,000 | $80,695,000 | $185,964,000 |
| Brass Rod and Forgings | — | $695,883,000 | $454,246,000 | $510,865,000 | $565,870,000 | $356,547,000 | $425,573,000 | $501,472,000 |
| Oem Components Tube And Assemblies | — | — | — | — | $218,693,000 | $236,854,000 | $210,858,000 | $222,272,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 | 2018-12-29 | 2017-12-30 |
|---|---|---|---|---|---|---|---|
| Piping Systems | $569,239,000 | $671,062,000 | $486,287,000 | $165,719,000 | $131,879,000 | $122,829,000 | $99,596,000 |
| Climate | $171,864,000 | $188,067,000 | $85,536,000 | $56,802,000 | $42,727,000 | $24,118,000 | $20,325,000 |
| Industrial Metals | $76,379,000 | $82,464,000 | $85,475,000 | $54,065,000 | $61,724,000 | $75,607,000 | $74,364,000 |
Operating Margin by Segment (%)
| Component | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 | 2018-12-29 |
|---|---|---|---|---|---|---|
| Piping Systems | 23.9% | 24.6% | 18.7% | 10.5% | 8.5% | 7.5% |
| Industrial Metals | 13.2% | 12.8% | 12.2% | 11.5% | 11.1% | 11.6% |
| Climate | 34.3% | 28.9% | 17.3% | 15.3% | 12% | 10.5% |