Mercury Systems Inc (NASDAQ: MRCY)

Sector: Industrials Industry: Aerospace & Defense CIK: 0001049521
Market Cap 4.81 Bn
P/B 3.29
P/E -158.08
P/S 5.10
ROIC (Qtr) -0.54
Div Yield % 0.00
Rev 1y % (Qtr) 4.37
Total Debt (Qtr) 642.46 Mn
Debt/Equity (Qtr) 0.44

About

Mercury Systems Inc., known by its ticker symbol MRCY, is a technology company that specializes in delivering mission-critical processing power to the edge, addressing the most pressing challenges in the aerospace and defense industries. With a presence in over 35 countries and deployed in more than 300 programs, Mercury has established itself as a significant player in this sector. The company's business strategy revolves around a differentiated market position, focusing on making trusted, secure, and mission-critical technologies more accessible...

Read more

Price action

Investment thesis

Bull case

  • Tangible assets of 1.37B provide exceptional 10.01x coverage of deferred revenue 136.92M, showing strong service capability backing.
  • Robust free cash flow of 99.38M exceeds capital expenditure of 22.46M by 4.42x, indicating strong organic growth funding capability.
  • Cash reserves of 334.99M provide ample 196.71x coverage of acquisition spending 1.70M, enabling strategic growth opportunities.
  • Cash reserves of 334.99M provide robust 0.87x coverage of current liabilities 383.04M, indicating strong short-term solvency.
  • Tangible assets of 1.37B provide robust 4.95x coverage of other current liabilities 276.86M, indicating strong asset backing.

Bear case

  • Operating cash flow of 121.84M barely covers its investment activities of (18.06M), with a coverage ratio of -6.75, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (18.06M) provide weak support for R&D spending of 56.46M, which is -0.32x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of 121.84M provides insufficient coverage of deferred revenue obligations of 136.92M, which is 0.89x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of 121.84M shows concerning coverage of stock compensation expenses of 49.62M, with a 2.46 ratio indicating potential earnings quality issues.
  • Operating cash flow of 121.84M provides minimal -18.50x coverage of tax expenses of (6.59M), suggesting potential tax planning inefficiencies or unsustainable tax positions.

Consolidation Items Breakdown of Revenue (2025)

Product and Service Breakdown of Revenue (2025)

Peer comparison

Companies in the Aerospace & Defense
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 GE General Electric Co 340.73 Bn 39.15 7.43 20.49 Bn
2 RTX RTX Corp 266.41 Bn 39.57 3.01 39.51 Bn
3 BA Boeing Co 184.47 Bn 97.60 2.06 54.10 Bn
4 LMT Lockheed Martin Corp 145.11 Bn 28.92 1.93 21.70 Bn
5 HWM Howmet Aerospace Inc. 107.72 Bn 167.79 15.89 3.19 Bn
6 GD General Dynamics Corp 104.16 Bn 30.88 2.67 8.01 Bn
7 NOC Northrop Grumman Corp /De/ 101.77 Bn 24.33 2.43 17.02 Bn
8 TDG TransDigm Group INC 74.73 Bn 41.34 8.20 30.05 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.06 3.14
EV to Cash from Ops. EV/CFO 42.25 76.41
EV to Debt EV to Debt 8.01 80.89
EV to EBIT EV/EBIT -996.23 11.31
EV to EBITDA EV/EBITDA 80.57 30.07
EV to Free Cash Flow [EV/FCF] EV/FCF 51.80 86.36
EV to Market Cap EV to Market Cap 1.07 1.07
EV to Revenue EV/Rev 5.46 10.58
Price to Book Value [P/B] P/B 3.29 5.81
Price to Earnings [P/E] P/E -158.08 18.35
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -3.22
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 19.41
Dividend per Basic Share Div per Share (Qtr) 0.00 0.73
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 11.64
Interest Coverage Int. cover (Qtr) -0.16 -13.61
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 20.00 -65.17
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 38.10 1,593.29
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.86
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 93.38 -43.11
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 995.87 19.42
EBIT Growth (1y) % EBIT 1y % (Qtr) 94.09 -34.51
EBT Growth (1y) % EBT 1y % (Qtr) 69.98 -35.59
EPS Growth (1y) % EPS 1y % (Qtr) 66.45 -112.67
FCF Growth (1y) % FCF 1y % (Qtr) 2.79 27.64
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 17.19 -0.19
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.38 0.51
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.03
Cash Ratio Cash Ratio (Qtr) 0.87 1.78
Current Ratio Curr Ratio (Qtr) 2.96 3.63
Debt to Equity Ratio Debt/Equity (Qtr) 0.44 0.29
Interest Cover Ratio Int Coverage (Qtr) -0.16 -13.61
Times Interest Earned Times Interest Earned (Qtr) -0.16 -13.61
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 7.60 -345.58
EBIT Margin % EBIT Margin % (Qtr) -0.55 -382.34
EBT Margin % EBT Margin % (Qtr) -3.93 -387.64
Gross Margin % Gross Margin % (Qtr) 28.20 -33.21
Net Profit Margin % Net Margin % (Qtr) -3.20 -388.96