Financhill
Sell
38

NVT Quote, Financials, Valuation and Earnings

Last price:
$49.85
Seasonality move :
2.49%
Day range:
$47.76 - $50.23
52-week range:
$41.71 - $86.57
Dividend yield:
1.54%
P/E ratio:
25.44x
P/S ratio:
2.55x
P/B ratio:
2.54x
Volume:
2.8M
Avg. volume:
2.6M
1-year change:
-33.43%
Market cap:
$8.2B
Revenue:
$3B
EPS (TTM):
$1.96
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2.5B $2.3B $2.7B $3B
Revenue Growth (YoY) -9.32% 23.19% -6.78% 16.29% 12.63%
 
Cost of Revenues $1.2B $1.5B $1.5B $1.6B $1.8B
Gross Profit $749.4M $941.9M $822.9M $1.1B $1.2B
Gross Profit Margin 37.5% 38.26% 35.86% 40.29% 40.22%
 
R&D Expenses $43.5M $48.6M $45.6M $55.2M $66.1M
Selling, General & Admin $447M $537.9M $468.3M $557.3M $615.9M
Other Inc / (Exp) -$232M -$2.4M $58.5M -$8M $8.1M
Operating Expenses $490.5M $586.5M $513.9M $612.5M $682M
Operating Income $258.9M $355.4M $309M $462.7M $527.1M
 
Net Interest Expenses $36.4M $32.3M $31.2M $79.4M $106M
EBT. Incl. Unusual Items -$9.5M $320.7M $336.3M $375.3M $429.2M
Earnings of Discontinued Ops. -- -- $106.7M $107.4M $91M
Income Tax Expense $37.7M $47.8M $43.2M -$84.4M $188.4M
Net Income to Company -$47.2M $272.9M $293.1M $459.7M $240.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47.2M $272.9M $399.8M $567.1M $331.8M
 
Basic EPS (Cont. Ops) -$0.28 $1.63 $2.40 $3.42 $2.00
Diluted EPS (Cont. Ops) -$0.28 $1.61 $2.38 $3.37 $1.97
Weighted Average Basic Share $169.6M $167.9M $166.3M $165.6M $165.5M
Weighted Average Diluted Share $169.6M $169.7M $168.3M $168.2M $168.2M
 
EBITDA $129.5M $461.4M $453.9M $567.9M $681.2M
EBIT $26.9M $353M $367.5M $454.7M $535.2M
 
Revenue (Reported) $2B $2.5B $2.3B $2.7B $3B
Operating Income (Reported) $258.9M $355.4M $309M $462.7M $527.1M
Operating Income (Adjusted) $26.9M $353M $367.5M $454.7M $535.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $521.2M $669M $127.7M $690.5M $752.2M
Revenue Growth (YoY) -8.03% 28.36% -80.91% 440.72% 8.94%
 
Cost of Revenues $324.2M $421.8M $109.9M $414M $452.7M
Gross Profit $197M $247.2M $17.8M $276.5M $299.5M
Gross Profit Margin 37.8% 36.95% 13.94% 40.04% 39.82%
 
R&D Expenses $10.4M $12.4M $1.1M $15M $17.2M
Selling, General & Admin $112.2M $145.8M $23M $144M $165.2M
Other Inc / (Exp) -$9.3M -$600K $60.8M -$14.6M $11.4M
Operating Expenses $122.6M $158.2M $24.1M $159M $182.4M
Operating Income $74.4M $89M -$6.3M $117.5M $117.1M
 
Net Interest Expenses $8.6M $7.9M $8.4M $24.4M $29.4M
EBT. Incl. Unusual Items $56.5M $80.5M $46.1M $78.5M $99.1M
Earnings of Discontinued Ops. -- -- -- $42.5M $27.2M
Income Tax Expense $9.4M $13.5M -$5.9M -$133.9M $115.6M
Net Income to Company $47.1M $67M $52M $212.4M -$16.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $47.1M $67M $158.7M $254.9M $10.7M
 
Basic EPS (Cont. Ops) $0.28 $0.40 $0.95 $1.54 $0.06
Diluted EPS (Cont. Ops) $0.28 $0.39 $0.94 $1.51 $0.06
Weighted Average Basic Share $168.7M $167.6M $166M $165.6M $164.9M
Weighted Average Diluted Share $168.7M $170.3M $168.6M $168.2M $167.3M
 
EBITDA $90.8M $117.1M $55M $136.7M $170M
EBIT $65.1M $88.4M $54.5M $102.9M $128.5M
 
Revenue (Reported) $521.2M $669M $127.7M $690.5M $752.2M
Operating Income (Reported) $74.4M $89M -$6.3M $117.5M $117.1M
Operating Income (Adjusted) $65.1M $88.4M $54.5M $102.9M $128.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2.5B $2.3B $2.9B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.5B $1.5B $1.7B $2B
Gross Profit $749.4M $941.9M $822.9M $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $43.5M $48.6M $45.6M $63.7M $75M
Selling, General & Admin $447M $537.9M $468.3M $622.5M $682.1M
Other Inc / (Exp) -$232M -$2.4M $58.5M -$8M $8.1M
Operating Expenses $490.5M $586.5M $513.9M $686.2M $757.1M
Operating Income $258.9M $355.4M $309M $514.5M $577.3M
 
Net Interest Expenses $36.4M $32.3M $31.2M $79.4M $106M
EBT. Incl. Unusual Items -$9.5M $320.7M $336.3M $427.1M $479.4M
Earnings of Discontinued Ops. -- -- -- $66.1M $53.3M
Income Tax Expense $37.7M $47.8M $43.2M -$73.9M $200.9M
Net Income to Company -$47.2M $272.9M $293.1M $459.7M $240.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47.2M $272.9M $399.8M $567.1M $331.8M
 
Basic EPS (Cont. Ops) -$0.28 $1.62 $2.40 $3.43 $2.00
Diluted EPS (Cont. Ops) -$0.28 $1.61 $2.37 $3.37 $1.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $129.5M $461.4M $453.9M $619.7M $731.4M
EBIT $26.9M $353M $367.5M $506.5M $585.4M
 
Revenue (Reported) $2B $2.5B $2.3B $2.9B $3.3B
Operating Income (Reported) $258.9M $355.4M $309M $514.5M $577.3M
Operating Income (Adjusted) $26.9M $353M $367.5M $506.5M $585.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.5B $2.3B $2.9B $3.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.5B $1.7B $2B --
Gross Profit $941.9M $822.9M $1.2B $1.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $48.6M $45.6M $63.7M $75M --
Selling, General & Admin $537.9M $468.3M $622.5M $682.1M --
Other Inc / (Exp) -$2.4M $58.5M -$8M $8.1M --
Operating Expenses $586.5M $513.9M $686.2M $757.1M --
Operating Income $355.4M $309M $514.5M $577.3M --
 
Net Interest Expenses $32.3M $31.2M $79.4M $106M --
EBT. Incl. Unusual Items $320.7M $336.3M $427.1M $479.4M --
Earnings of Discontinued Ops. -- -- $66.1M $53.3M --
Income Tax Expense $47.8M $43.2M -$73.9M $200.9M --
Net Income to Company $272.9M $293.1M $459.7M $240.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $272.9M $399.8M $567.1M $331.8M --
 
Basic EPS (Cont. Ops) $1.62 $2.40 $3.43 $2.00 --
Diluted EPS (Cont. Ops) $1.61 $2.37 $3.37 $1.96 --
Weighted Average Basic Share $671.4M $665.1M $662.4M $662.1M --
Weighted Average Diluted Share $678.8M $673.3M $672.8M $672.8M --
 
EBITDA $461.4M $453.9M $619.7M $731.4M --
EBIT $353M $367.5M $506.5M $585.4M --
 
Revenue (Reported) $2.5B $2.3B $2.9B $3.3B --
Operating Income (Reported) $355.4M $309M $514.5M $577.3M --
Operating Income (Adjusted) $353M $367.5M $506.5M $585.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $122.5M $49.5M $297.5M $179.6M $131.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $313.8M $438.1M $472.5M $470.2M $473.1M
Inventory $235.2M $321.9M $346.7M $360.2M $360.3M
Prepaid Expenses $43.2M $51.8M $49M $43M $54.2M
Other Current Assets $4.1M $1.3M $3.4M $15.9M $14.8M
Total Current Assets $764.4M $911.5M $1.2B $1.3B $1.4B
 
Property Plant And Equipment $335M $370.2M $365.6M $419.5M $455.1M
Long-Term Investments -- -- -- -- --
Goodwill $2.1B $2.2B $2.2B $1.9B $2.2B
Other Intangibles $1.1B $1.1B $1.1B $1.4B $1.6B
Other Long-Term Assets $13.2M $26M $30.2M $1B $1B
Total Assets $4.4B $4.7B $4.9B $6.2B $6.7B
 
Accounts Payable $171.1M $261M $252.1M $239.8M $280.1M
Accrued Expenses $40.5M $94.2M $104.9M $94.7M $81M
Current Portion Of Long-Term Debt $20M $5M $15M $31.9M $37.5M
Current Portion Of Capital Lease Obligations $14.2M $17.4M $17.7M $19.5M $22.4M
Other Current Liabilities $60.3M $64.1M $62.9M $162.7M $178.5M
Total Current Liabilities $450M $636.3M $649.5M $733.6M $801.6M
 
Long-Term Debt $928M $994.2M $1.1B $1.7B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.2B $2.2B $3B $3.5B
 
Common Stock $1.7M $1.7M $1.7M $1.7M $1.7M
Other Common Equity Adj -- -- -$99.6M -$104M -$144.4M
Common Equity $2.4B $2.5B $2.7B $3.1B $3.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.4B $2.5B $2.7B $3.1B $3.2B
 
Total Liabilities and Equity $4.4B $4.7B $4.9B $6.2B $6.7B
Cash and Short Terms $122.5M $49.5M $297.5M $179.6M $131.2M
Total Debt $948M $999.2M $1.1B $1.8B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $122.5M $49.5M $297.5M $179.6M $131.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $313.8M $438.1M $472.5M $470.2M $473.1M
Inventory $235.2M $321.9M $346.7M $360.2M $360.3M
Prepaid Expenses $43.2M $51.8M $49M $43M $54.2M
Other Current Assets $4.1M $1.3M $3.4M $15.9M $14.8M
Total Current Assets $764.4M $911.5M $1.2B $1.3B $1.4B
 
Property Plant And Equipment $335M $370.2M $365.6M $419.5M $455.1M
Long-Term Investments -- -- -- -- --
Goodwill $2.1B $2.2B $2.2B $1.9B $2.2B
Other Intangibles $1.1B $1.1B $1.1B $1.4B $1.6B
Other Long-Term Assets $13.2M $26M $30.2M $1B $1B
Total Assets $4.4B $4.7B $4.9B $6.2B $6.7B
 
Accounts Payable $171.1M $261M $252.1M $239.8M $280.1M
Accrued Expenses $40.5M $94.2M $104.9M $94.7M $81M
Current Portion Of Long-Term Debt $20M $5M $15M $31.9M $37.5M
Current Portion Of Capital Lease Obligations $14.2M $17.4M $17.7M $19.5M $22.4M
Other Current Liabilities $60.3M $64.1M $62.9M $162.7M $178.5M
Total Current Liabilities $450M $636.3M $649.5M $733.6M $801.6M
 
Long-Term Debt $928M $994.2M $1.1B $1.7B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.2B $2.2B $3B $3.5B
 
Common Stock $1.7M $1.7M $1.7M $1.7M $1.7M
Other Common Equity Adj -- -- -$99.6M -$104M -$144.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.4B $2.5B $2.7B $3.1B $3.2B
 
Total Liabilities and Equity $4.4B $4.7B $4.9B $6.2B $6.7B
Cash and Short Terms $122.5M $49.5M $297.5M $179.6M $131.2M
Total Debt $948M $999.2M $1.1B $1.8B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$47.2M $272.9M $293.1M $459.7M $240.8M
Depreciation & Amoritzation $102.6M $108.4M $86.4M $113.2M $146M
Stock-Based Compensation $13.9M $16.6M $23.3M $21.8M $27.3M
Change in Accounts Receivable $28.3M -$104.2M -$42.1M -$22.4M $38.6M
Change in Inventories $18.3M -$74M -$20.9M $21.9M -$600K
Cash From Operations $344M $373.3M $394.6M $528.1M $643.1M
 
Capital Expenditures $40M $39.5M $40.5M $65.6M $74M
Cash Acquisitions -$27M -$235.1M -$8.6M -$1.1B -$677.7M
Cash From Investing -$65M -$274M -$52.5M -$1.2B -$758.4M
 
Dividends Paid (Ex Special Dividend) -$119M -$117.7M -$117M -$116.8M -$126.8M
Special Dividend Paid
Long-Term Debt Issued -- $300M $200M $800M $500M
Long-Term Debt Repaid -$17.5M -$333.9M -$116.7M -$101.1M -$126.5M
Repurchase of Common Stock -$43.2M -$111.5M -$65.9M -$60.8M -$100M
Other Financing Activities -- $4.2M $10M -$6.7M -$3.9M
Cash From Financing -$272.5M -$166.8M -$82.1M $516.7M $146.2M
 
Beginning Cash (CF) $106.4M $122.5M $43.8M $290M $179.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.5M -$67.5M $260M -$119.9M $30.9M
Ending Cash (CF) $122.5M $49.5M $290M $179.6M $131.2M
 
Levered Free Cash Flow $304M $333.8M $354.1M $462.5M $569.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $47.1M $67M $52M $212.4M -$16.5M
Depreciation & Amoritzation $25.7M $28.7M $500K $33.8M $41.5M
Stock-Based Compensation $3.9M $5.2M $5.5M $5.5M $7.2M
Change in Accounts Receivable $20.5M -$12.5M $34.8M $35M $48.9M
Change in Inventories $9M -$23.6M $50.7M $13.4M -$900K
Cash From Operations $140.3M $115.2M $194.8M $236.5M $224.6M
 
Capital Expenditures $14.6M $14.3M $9.7M $20.8M $26.5M
Cash Acquisitions -- -- -- -$400K --
Cash From Investing -$14.1M -$13.8M -$15.1M -$20.6M -$28.1M
 
Dividends Paid (Ex Special Dividend) -$29.8M -$29.4M -$29.3M -$29.2M -$31.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $154.7M -- -- --
Long-Term Debt Repaid -$5M -$216.4M -$3.8M -$81.1M -$104M
Repurchase of Common Stock -$40M -$91.5M -$57.4M -$45.6M $200K
Other Financing Activities -- $6.5M -- -- --
Cash From Financing -$172.3M -$96.1M -$83.3M -$155.4M -$131.9M
 
Beginning Cash (CF) $159.8M $46M $194M $107.9M $137.1M
Foreign Exchange Rate Adjustment $8.8M -$1.8M $7.1M $11.3M -$22.1M
Additions / Reductions -$46.1M $5.3M $96.4M $60.5M $64.6M
Ending Cash (CF) $122.5M $49.5M $290M $179.6M $131.2M
 
Levered Free Cash Flow $125.7M $100.9M $185.1M $215.7M $198.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$47.2M $272.9M $293.1M $459.7M $240.8M
Depreciation & Amoritzation $102.6M $108.4M $86.4M $113.2M $146M
Stock-Based Compensation $13.9M $16.6M $23.3M $21.8M $27.3M
Change in Accounts Receivable $28.3M -$104.2M -$42.1M -$22.4M $38.6M
Change in Inventories $18.3M -$74M -$20.9M $21.9M -$600K
Cash From Operations $344M $373.3M $394.6M $528.1M $643.1M
 
Capital Expenditures $40M $39.5M $40.5M $65.6M $74M
Cash Acquisitions -$27M -$235.1M -$8.6M -$1.1B -$677.7M
Cash From Investing -$65M -$274M -$52.5M -$1.2B -$758.4M
 
Dividends Paid (Ex Special Dividend) -$119M -$117.7M -$117M -$116.8M -$126.8M
Special Dividend Paid
Long-Term Debt Issued -- $300M $200M -- --
Long-Term Debt Repaid -$17.5M -$333.9M -$116.7M -$101.1M -$126.5M
Repurchase of Common Stock -$43.2M -$111.5M -$65.9M -$60.8M -$100M
Other Financing Activities -- -- -- -- --
Cash From Financing -$272.5M -$166.8M -$82.1M $516.7M $146.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.5M -$67.5M $260M -$119.9M $30.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $304M $333.8M $354.1M $462.5M $569.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $272.9M $293.1M $459.7M $240.8M --
Depreciation & Amoritzation $108.4M $86.4M $113.2M $146M --
Stock-Based Compensation $16.6M $23.3M $21.8M $27.3M --
Change in Accounts Receivable -$104.2M -$42.1M -$22.4M $38.6M --
Change in Inventories -$74M -$20.9M $21.9M -$600K --
Cash From Operations $373.3M $394.6M $528.1M $643.1M --
 
Capital Expenditures $39.5M $40.5M $65.6M $74M --
Cash Acquisitions -$235.1M -$8.6M -$1.1B -$677.7M --
Cash From Investing -$274M -$52.5M -$1.2B -$758.4M --
 
Dividends Paid (Ex Special Dividend) -$117.7M -$117M -$116.8M -$126.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $300M $200M $800M $500M --
Long-Term Debt Repaid -$333.9M -$116.7M -$101.1M -$126.5M --
Repurchase of Common Stock -$111.5M -$65.9M -$60.8M -$100M --
Other Financing Activities $4.2M $10M -$6.7M -$3.9M --
Cash From Financing -$166.8M -$82.1M $516.7M $146.2M --
 
Beginning Cash (CF) $375.2M $350.4M $847M $807.6M --
Foreign Exchange Rate Adjustment -$5.5M -$12M $7.5M -$26.1M --
Additions / Reductions -$67.5M $260M -$119.9M $30.9M --
Ending Cash (CF) $302.2M $590.9M $729.1M $753.7M --
 
Levered Free Cash Flow $333.8M $354.1M $462.5M $569.1M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock