Owner Scorecard


← All companies ← MHNC Manual MIAX → ← LGIH Homebuilders NVR →

MHO, M/I Homes Inc.

Homebuilders capital-intensive

M/I Homes, Inc. and subsidiaries is one of the nation's leading builders of single-family homes.

Consists of two distinct operations: homebuilding and financial services.

Our financial services operations support our homebuilding operations by providing mortgage loans and title services to the customers of our homebuilding operations and are reported as an independent segment.

Latest annual: FY2025 10-K
MHO · M/I Homes Inc.
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$4.4B
−1.9% YoY · 8% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $4.3B 5-yr avg $4.2B
Gross margin 21% 5-yr avg 25%
Operating margin 9.3% 5-yr avg 14.2%
ROIC 12% 5-yr avg 25%
Owner-earnings margin 5% 5-yr avg 5%
Free cash flow margin 5% 5-yr avg 5%

Next report Est. 10/21–11/2 · the 10-Q for the quarter ended late September · due within 40 days of period end · has filed ~25 days after · the wire records it on arrival

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

What moves the needle
Gross margin has run about 23% and operating margin about 11% through the cycle, a thin spread that turns the result on volume and the cost of what it sells far more than on the price it sets. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
Is it a good business?
Return on capital has run high across the record (median 20%, above 15% in 6 of 10 years). Owner earnings, the cash-based check, have been thin too. Whether these returns reflect real pricing power or an accounting artifact is the judgment the 10-K is for.

Every line is arithmetic on the company's filings, shown in full in the sections below.

Where the money comes from

read the 10-K →

Revenue spreads across 3 regions, the largest Southern Homebuilding at 54%.

Revenue by geography, FY2025
  • Southern Homebuilding54%$2.4B
  • Northern Homebuilding43%$1.9B
  • Financial Service3%$125M

From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2016–2025

realized figures from each filing · older years to the left
2016’162017’172018’182019’192020’202021’212022’222023’232024’242025’25TTMTTMJun 2026
Income statement
$1.7B$2.0B$2.3B$2.5B$3.0B$3.7B$4.1B$4.0B$4.5B$4.4B$4.3BRevenueRevenue
$401M$450M$494M$685M$909M$1.0B$1.0B$1.2B$1.0B$916MGross profitGross prof.
20%20%20%22%24%25%25%27%23%21%Gross marginGross mgn
7%6%6%6%6%5%5%6%6%6%6%SG&A / revenueSG&A/rev
$109M$139M$163M$187M$319M$518M$637M$587M$706M$507M$397MOperating incomeOp. inc.
6.4%7.1%7.1%7.5%10.5%13.8%15.4%14.6%15.7%11.5%9.3%Operating marginOp. mgn
$57M$72M$108M$128M$240M$397M$491M$465M$564M$403M$317MNet incomeNet inc.
38%40%24%23%23%22%23%23%23%23%23%Effective tax rateTax rate
Cash flow & returns
$34M($53M)($3M)$66M$168M($17M)$184M$552M$180M$137M$207MOperating cash flowOp. cash
$14M$14M$15M$16M$18M$17M$17M$16M$17M$19MDepreciation & amortizationD&A
($41M)($145M)($131M)($84M)($96M)($439M)($333M)$60M($416M)($301M)($128M)Working capital & otherWC & other
$13M$9M$8M$5M$12M$25M$9M$6M$8M$10M$11MCapexCapex
0.8%0.4%0.4%0.2%0.4%0.7%0.2%0.1%0.2%0.2%0.3%Capex / revenueCapex/rev
$21M($62M)($11M)$61M$157M($34M)$175M$546M$171M$128M$196MOwner earningsOwner earn.
1.2%−3.2%−0.5%2.4%5.1%−0.9%4.2%13.5%3.8%2.9%4.6%Owner earnings marginOE mgn
$21M($62M)($11M)$61M$157M($42M)$175M$546M$171M$128M$196MFree cash flowFCF
1.2%−3.2%−0.5%2.4%5.1%−1.1%4.2%13.5%3.8%2.9%4.6%Free cash flow marginFCF mgn
$0$101M$0$0$0AcquisitionsAcquis.
$5M$4M$0$0$0Dividends paidDiv. paid
$0$0$26M$5M$2M$52M$55M$65M$177M$202MBuybacksBuybacks
($32M)($9M)($134M)($28M)($34M)($52M)($27M)($19M)($55M)($60M)Investing cash flowInv. cash
$19M$180M$6M($53M)$120M$44M($82M)($112M)($36M)($210M)Financing cash flowFin. cash
$21M$117M($130M)($15M)$255M($24M)$75M$421M$89M($132M)Change in cashΔ cash
7%14%15%14%25%29%28%25%26%16%12%ROICROIC
9%10%13%13%19%24%24%18%19%13%10%Return on equityROE
8%9%13%13%10%Retained to equityRetained/eq
Balance sheet
$34M$152M$22M$6M$261M$236M$312M$733M$822M$689M$736MCash & investmentsCash+inv
$22M$27M$29M$22M$27M$38M$37M$35M$35M$34MNet PP&ENet PP&E
$0$16M$16M$16M$16M$16M$16M$16M$16M$16MGoodwillGoodwill
$1.5B$1.9B$2.0B$2.1B$2.6B$3.2B$3.7B$4.0B$4.5B$4.8B$4.9BTotal assetsAssets
$296M$261K$2MTotal debtDebt
$261M($151M)($19M)Net debt / (cash)Net debt
6.2×7.3×8.0×8.8×33.0×240.4×283.3×Interest coverageInt. cov.
$894M$1.1B$1.2B$1.1B$1.4B$1.6B$1.6B$1.5B$1.6B$1.6BTotal liabilitiesTotal liab.
$654M$747M$855M$1.0B$1.3B$1.6B$2.1B$2.5B$2.9B$3.2B$3.2BShareholders’ equityEquity
0.3%0.3%0.3%0.2%0.2%0.2%0.2%0.3%0.3%0.4%0.4%Stock comp / revenueSBC/rev
Per share
30.1M30.7M29.2M28.5M29.2M29.9M28.5M28.7M28.6M27.3M26.4MShares out (diluted)Shares
$56.16$63.93$78.36$87.81$104.49$125.36$145.15$140.46$157.51$161.60$161.63Revenue / shareRev/sh
$1.88$2.35$3.69$4.48$8.23$13.28$17.24$16.21$19.71$14.74$12.03EPS (diluted)EPS
$0.70$-2.02$-0.37$2.15$5.37$-1.13$6.14$19.03$5.99$4.67$7.43Owner earnings / shareOE/sh
$0.70$-2.02$-0.37$2.15$5.37$-1.41$6.14$19.03$5.99$4.67$7.43Free cash flow / shareFCF/sh
$0.16$0.12$0.00$0.00$0.00Dividends / shareDiv/sh
$0.44$0.29$0.28$0.16$0.40$0.85$0.33$0.20$0.29$0.35$0.42Cap. spending / shareCapex/sh
$21.72$24.35$29.31$35.24$43.18$54.36$72.75$87.65$102.79$115.82$122.36Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
9-yr5-yr
Revenue / share+12.5%/yr+9.1%/yr
Owner earnings / share+23.5%/yr−2.8%/yr
EPS+25.7%/yr+12.4%/yr
Capital spending / share−2.3%/yr−2.6%/yr
Book value / share+20.4%/yr+21.8%/yr

The year, in the company's words

the filing →

Verbatim from the 10-K's management discussion. Each sentence is shown only because its subject, direction, and stated figures check out against the filed numbers on this page. The words are the company's; the arithmetic is the record's.

  • Revenue-1.9%
    “Our revenue decreased 2% due to 1% decreases in both our homes delivered and average sales price in 2025 compared to 2024.”
    ✓ figure matches the filed record

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetained

Each year's operating cash, by what management did with it: the mix, and how it drifts.

FY2016FY2025

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2025 the business reported $403M of profit but $128M of owner earnings: $275M less than the profit line, taken out by capital spending and the timing of cash.

Reported net income$403M
Owner earnings$128M · 3% of revenue
FY2025FY2024FY2023FY2022FY2021
Reported net income$403M$564M$465M$491M$397M
Depreciation & amortizationnon-cash charge added back+$19M+$17M+$16M+$17M+$17M
Stock-based compensationreal costnon-cash, but a real cost+$17M+$15M+$11M+$9M+$9M
Working capital & othertiming of cash in and out, other non-cash items−$301M−$416M+$60M−$333M−$439M
Cash from operations$137M$180M$552M$184M($17M)
Maintenance capital expenditurethe spending needed just to hold position and volume−$10M−$8M−$6M−$9M−$17M
Owner earnings$128M$171M$546M$175M($34M)
Growth capital expenditurediscretionary; spent to get bigger, not to stand still−$8M
Free cash flow$128M$171M$546M$175M($42M)
Owner-earnings marginowner earnings ÷ revenue3%4%14%4%-1%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position . The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $17M), owner earnings is nearer $111M.

Much of fiscal 2025's profit didn't arrive as operating cash; it sits in “working capital & other” above. That can be a real inventory or timing swing, or profit that doesn't run through operating cash at all: a heavy tax year, equity-method earnings, or investment income booked through investing. For a year like this, owner earnings understates the cash earned; the full cash-flow statement carries the rest.

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Will it survive?

  • No meaningful interest burden
    Little or no interest expense reported
    What this means

    Little or no interest expense reported, the business isn't leaning on lenders to operate.

  • Net cash
    Cash $689M − debt $296M
    What this means

    Cash and short-term investments exceed every dollar of debt by $394M, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

Is it a good business?

  • High through the cycle
    10-yr median, range 7%–29%; 14% latest = NOPAT $388M ÷ invested capital $2.8B
    Industry peers: median 8%
    What this means

    The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 10 years (it ran 14% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.

  • Thin, recently turned positive
    latest $128M = operating cash $137M − maintenance capex $10M; positive each of the last 3 years, after an earlier loss stretch (10-yr median 3%)
    Industry peers: median 4%
    What this means

    What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 3% of revenue this year, a 3% median across 10 years. Treating stock comp as the real expense it is (less $17M of SBC) leaves $111M.

  • Thinly cash-backed
    Cash from ops $137M ÷ net income $403M

    In the filing’s words Read against the cash, reported earnings have run ahead of the operating cash the business generated over the record — about 6% of assets a year, among the widest gaps in the catalogue. For an inventory- or content-heavy grower that can be cash tied up in real assets as it expands; elsewhere it can mean the earnings lean on accounting estimates — the cash-flow statement against the income statement is where to tell which.

    What this means

    How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.

How is the cash used?

  • Returned more than it generated
    Dividends + buybacks $202M ÷ Owner Earnings $128M — this fiscal year
    What this means

    The company returned more than it generated: against $128M of Owner Earnings, $202M (158%) went back to shareholders, $0 dividends, $202M buybacks — the excess came from the balance sheet or borrowing, not the year's operations. Net of $17M stock comp, the real buyback was about $185M. Sustained, that pattern draws down cash or adds debt; the net-debt line above shows where it stands. This year's proportion is 158%; across the record (2016–2025) it is 51%, the capital-allocation section below.

  • Investing or harvesting? 0.51×
    Harvesting
    Capex $10M ÷ depreciation & amortization as filed $19M
    What this means

    Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

The promise and the pay packet

  • Is the buyback buying ownership, or mopping up? 0.4%
    The count is edging down
    Stock compensation $17M (fiscal 2025), 0.4% of revenue · repurchases $202M · diluted shares -4.0% since 2022
    What this means

    Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.

Graham’s defensive tests · 3 of 4 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

  • Adequate size Pass
    Revenue ≥ $2B · $4.4B
    What this means

    Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.

  • Strong liquidity
    Current ratio ≥ 2× ·
    What this means

    Current assets / liabilities not in the data yet.

  • Earnings stability Pass
    A profit every year (10-yr record) · no losses
    What this means

    Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

  • Dividend record Miss
    Uninterrupted dividends · 2 of 10 yrs
    What this means

    An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.

  • Earnings growth Pass
    Earnings +33% over the record · +506%
    What this means

    At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.

  • Moderate price
    P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
    What this means

    Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $18.88/share (latest year $15.94), the averaged base the calculator's gate runs on, and book value is $125.23/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Durability & moat, 2016–2025

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 10 of 10
    What this means

    Never lost money over the record, the earnings stability Graham insisted on.

  • Return on capital ≥ 15% 0 of 3 yrs
    What this means

    A moat shows up as a high return on invested capital that holds year after year, not one good vintage.

  • Operating margin 7% → 14% (3-yr avg ends)
    What this means

    Through the cycle the operating margin widened — about 7% early to 14% lately, median 10% — pricing power intact or improving.

  • Reinvestment, incremental ROIC returns capital
    What this means

    The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.

  • Worst year 2016 · 6.4% op. margin
    What this means

    Stayed profitable even in its hardest year, the resilience that survives recessions.

  • Share count −1.1%/yr
    What this means

    The share count is shrinking, buybacks are quietly growing your slice of the business.

  • Dividend record paid
    What this means

    Paid a dividend in 2 of the years on record.

All figures as filed; the source filing is linked above.

How the cash was used, 2016–2025

Over the record, the business generated $1.2B of operating cash; how management split it reads as a cash builder, a large share of cash simply built up on the balance sheet.

  • Reinvested$105M · 8%
  • Dividends$9M · 1%
  • Buybacks$584M · 47%
  • Retained (debt / cash)$552M · 44%
  • Returned to owners$592M

    51% of the owner earnings the business produced over the span, $9M as dividends and $584M as buybacks.

  • Source of fundingOperating cash

    Operating cash covered reinvestment and returns; over the span cash and short-term investments rose $702M.

  • Average price paid for buybacks$85.01

    Across the years where the filing reports a share count, 7M shares were bought for $584M, about $85.01 each. Year to year the price paid ranged from $19.12 (2020) to $147.46 (2024); its heaviest year, 2025, paid $126.27 ($202M).

  • Net change in share count−12.4%

    The diluted count fell from 30M to 26M, so the buybacks outran the stock issued to staff.

  • Dividend record$0.00/sh

    Paid in 2 of the years on record. It was cut at least once along the way.

  • Return on what it retained13%

    Of the earnings it kept rather than paid out ($2.3B over the span), annual owner earnings (first three years vs last three) grew $299M, so each retained $1 added about 0.13 of yearly owner earnings. Buffett's test, run on owner earnings instead of market value.

Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.

Management, ownership & pay

read the proxy →

From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.

Fiscal yearChief executivePay, as filed“Actually paid”Owner earnings
2021Robert H. Schottenstein$7.4M$13.2M($34M)
2022Robert H. Schottenstein$8.2M$4.8M$175M
2023Robert H. Schottenstein$9.2M$43.4M$546M
2024Robert H. Schottenstein$10.9M$8.2M$171M
2025Robert H. Schottenstein$9.9M$4.6M$128M

Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.

  • Insider ownership3.6%

    The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.

  • CEO pay ratio82:1

    What the chief earns for every dollar the median employee makes, per the 2026 proxy. A high ratio alone settles nothing; some businesses are genuinely top-heavy in scarce skill. A runaway figure is where Buffett starts asking whether the board is doing its job.

  • Stock-based compensation$17M

    The slice of the business handed to employees in shares in fiscal 2025, 0.4% of revenue, equal to 3.4% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.

Peers, Homebuilders

The same industry, side by side on owner economics. Each column names the period it is read over; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDGross marginmedian over the recordOp. marginmedian over the recordROICmedian over the recordOwner earn. marginmedian over the record
TMHCTaylor Morrison Home Corporation$8.1B20%9.1%8%10%
KBHKB Home$6.2B8.8%15%5%
MHOM/I Homes Inc.$4.4B23%11.0%20%3%
DFHDream Finders Homes Inc.$4.3B16%7.8%37%3%
CCSCentury Communities Inc.$4.1B7.9%6%-1%
ECGEverus Construction Group Inc.$3.7B12%6.7%29%4%
HOVHovnanian Enterprises Inc.$3.0B1.8%3%7%
BZHBeazer Homes USA Inc.$2.4B17%3.9%5%3%
Group median17%7.8%11%4%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what M/I Homes Inc. has delivered.

$

Through the cycle, M/I Homes Inc. earns about $118M on its 2.7% median owner-earnings margin. This year’s 2.9% margin runs in line with that. Normalize, below, values the price on that through-cycle figure rather than the latest year.

Base

The assumptions

9.0% = the 4.71% 10-year Treasury (Aug 18, 2026) + 4.29 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth · ’21→’25+21%/yr
Owner-earnings growth · since FY2022−10%/yr
Owner-earnings yield
P/E (3-yr earnings ’23–’25)
P/B
Graham’s price gate

Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.

Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.71%, as of Aug 18, 2026). Edit it for today’s exact figure, or a AAA corporate yield.

Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.

Free cash flow $196M on 25M shares outstanding, per the 10-Q cover, as of 2026-07-29; net cash $736M. The if-converted diluted count is 26M, 4% above the shares outstanding: the dilution overhang (convertibles, options) a buyer inherits. The base is the latest year by default; Normalize values it on the through-cycle median owner-earnings margin (to avoid paying on a peak year). Net of stock comp treats option pay as the expense it is. Capex ($11M) runs well above depreciation (—), so this is a build-out; Steady-state swaps total capex for maintenance (≈ depreciation), lifting the base to about $198M, the cash it would throw off if it stopped expanding. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.

Cite: Owner Scorecard, "M/I Homes Inc. (MHO), the owner's record," https://ownerscorecard.com/c/MHO, data as of 2026-08-17.

Manual order: ← MHNC its page in the Manual MIAX →

Industry order: ← LGIH the Homebuilders chapter NVR →