Every figure this model derived for MD, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 18,251,000 | PaymentsToAcquireOtherPropertyPlantAndEquipment |
2026-06-30 |
| cash | 404,198,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 660,141,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 501,578,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 880,977,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 34,118,000 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | 246,863,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 1,950,625,000 | RevenueFromContractWithCustomerIncludingAssessedTax |
2026-06-30 |
| sbc | 20,231,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up MD on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 13.26 |
| current ratio | 1.32 |
| current ratio reported | 1.32 |
| dilution pct | 2.33 |
| ebit cagr | 6.53 |
| ebit yoy | 30.49 |
| ev ebit | 10.94 |
| ev owner earnings | 11.31 |
| ev sales | 1.21 |
| fcf margin | 11.72 |
| growth cv | 2.31 |
| interest cover | 6.31 |
| net debt ebitda | 0.75 |
| operating margin | 11.04 |
| owner earnings margin | 10.68 |
| revenue growth | 0.51 |
| revenue growth per share | -1.78 |
| roic | 16.04 |
| rule of 40 | 11.55 |
| sbc pct revenue | 1.04 |
What this model itself distrusts about MD's figures. Written by the derivation as it ran, not added afterwards.