Financhill
Buy
88

NWG Quote, Financials, Valuation and Earnings

Last price:
$11.79
Seasonality move :
5.12%
Day range:
$11.45 - $11.86
52-week range:
$6.17 - $12.65
Dividend yield:
4.62%
P/E ratio:
8.66x
P/S ratio:
2.68x
P/B ratio:
0.96x
Volume:
18.2M
Avg. volume:
7.2M
1-year change:
89.09%
Market cap:
$47.4B
Revenue:
$18.7B
EPS (TTM):
$1.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.8B $14.2B $16.5B $18.4B $18.7B
Revenue Growth (YoY) -7.71% 3.01% 16.23% 11.22% 1.83%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $2B $2B $2B $1.8B
Other Inc / (Exp) $2.6M $144.5M -$209.3M -$186.6M -$108.6M
Operating Expenses $9.6B $9.9B $9B $9.5B $10B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$709.8M $5.3B $6.4B $7.7B $7.9B
Earnings of Discontinued Ops. $247.7M $638.3M -$324.4M -$139.4M $103.5M
Income Tax Expense $95M $1.4B $1.6B $1.8B $1.9B
Net Income to Company -$450.5M $5.9B $6B $7.5B $8B
 
Minority Interest in Earnings $79.6M -$60.5M -$7.4M $5M -$11.5M
Net Income to Common Excl Extra Items -$477.4M $4.5B $4.4B $5.8B $6.1B
 
Basic EPS (Cont. Ops) -$0.17 $0.75 $0.84 $1.19 $1.37
Diluted EPS (Cont. Ops) -$0.17 $0.75 $0.83 $1.19 $1.36
Weighted Average Basic Share $5.6B $5.4B $4.9B $4.6B $4.2B
Weighted Average Diluted Share $5.6B $5.4B $5B $4.6B $4.3B
 
EBITDA -- -- -- -- --
EBIT $2.3B $7.6B $9.8B $20.1B $25.7B
 
Revenue (Reported) $13.8B $14.2B $16.5B $18.4B $18.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.3B $7.6B $9.8B $20.1B $25.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.3B $3.4B $4.6B $4.4B $4.8B
Revenue Growth (YoY) -39.54% 2.74% 35.51% -3.58% 9.19%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $279.7M $229.2M $529.1M $511.7M $490.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.5B $2.4B $2.4B $2.5B $2.7B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$182.1M $732M $1.7B $1.6B $1.9B
Earnings of Discontinued Ops. -- $254.8M -$65.8M $32.3M $88.3M
Income Tax Expense $99M $315.4M $54.1M -$6.2M $298.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1.3M -$1.3M -$1.2M $1.2M $1.3M
Net Income to Common Excl Extra Items -$27.7M $670M $1.6B $1.6B $1.7B
 
Basic EPS (Cont. Ops) -$0.03 $0.11 $0.31 $0.35 $0.39
Diluted EPS (Cont. Ops) -$0.03 $0.11 $0.31 $0.35 $0.39
Weighted Average Basic Share $5.5B $5.2B $4.8B $4.4B $4.1B
Weighted Average Diluted Share $5.5B $5.3B $4.9B $4.4B $4.1B
 
EBITDA -- -- -- -- --
EBIT $343.1M $1.3B $3.1B $5.7B $6.4B
 
Revenue (Reported) $3.3B $3.4B $4.6B $4.4B $4.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $343.1M $1.3B $3.1B $5.7B $6.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.8B $14.2B $16.5B $18.4B $18.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $2B $2B $2B $1.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.1B $9.9B $9B $9.5B $10B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$656.6M $5.3B $6.4B $7.7B $7.9B
Earnings of Discontinued Ops. -- $636.1M -$287.7M -$142.1M $103.5M
Income Tax Expense $116.3M $1.4B $1.6B $1.8B $1.9B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $79.3M -$61.4M -$7.4M $5.1M -$11.4M
Net Income to Common Excl Extra Items -$439M $4.5B $4.5B $5.8B $6.1B
 
Basic EPS (Cont. Ops) -$0.16 $0.76 $0.84 $1.19 $1.37
Diluted EPS (Cont. Ops) -$0.16 $0.75 $0.83 $1.19 $1.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $2.3B $7.6B $9.7B $20.1B $25.7B
 
Revenue (Reported) $13.8B $14.2B $16.5B $18.4B $18.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.3B $7.6B $9.7B $20.1B $25.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $14.2B $16.5B $18.4B $18.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $2B $2B $1.8B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.9B $9B $9.5B $10B --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.3B $6.4B $7.7B $7.9B --
Earnings of Discontinued Ops. $636.1M -$287.7M -$142.1M $103.5M --
Income Tax Expense $1.4B $1.6B $1.8B $1.9B --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$61.4M -$7.4M $5.1M -$11.4M --
Net Income to Common Excl Extra Items $4.5B $4.5B $5.8B $6.1B --
 
Basic EPS (Cont. Ops) $0.76 $0.84 $1.19 $1.37 --
Diluted EPS (Cont. Ops) $0.75 $0.83 $1.19 $1.36 --
Weighted Average Basic Share $21.5B $19.9B $18.3B $16.9B --
Weighted Average Diluted Share $21.6B $20B $18.4B $17.1B --
 
EBITDA -- -- -- -- --
EBIT $7.6B $9.7B $20.1B $25.7B --
 
Revenue (Reported) $14.2B $16.5B $18.4B $18.7B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.6B $9.7B $20.1B $25.7B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $169.9B $240B $175.6B $133.1B $116.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $447M $485.9M $411.5M $445.9M --
Other Current Assets -- -- -- -- --
Total Current Assets $473.8B $463B $350.3B $309.6B $309.9B
 
Property Plant And Equipment $6B $5.7B $5.1B $5.4B $5B
Long-Term Investments $326.8B $224.3B $167.2B $170.5B $179B
Goodwill $7.6B $7.5B $6.7B $7.2B $7.1B
Other Intangibles $1.4B $1.6B $1.9B $2.5B $2.4B
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1T $1.1T $871.4B $882.4B $888.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $85.9M $16.2M $66.6M $422.9M $330M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1T $999B $827.2B $835B $839B
 
Common Stock $16.5B $15.5B $14.2B $13.8B $12.7B
Other Common Equity Adj -- -- -- -- --
Common Equity $59.8B $56.4B $44.2B $47.3B $49.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$49.1M $9.4M $9.7M $39.5M $35.1M
Total Equity $59.7B $56.4B $44.2B $47.4B $49.4B
 
Total Liabilities and Equity $1.1T $1.1T $871.4B $882.4B $888.4B
Cash and Short Terms $169.9B $240B $175.6B $133.1B $116.8B
Total Debt $77B $78.7B $66.9B $76.5B $82.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $169.9B $240B $175.6B $133.1B $116.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $447M $485.9M $411.5M $445.9M --
Other Current Assets -- -- -- -- --
Total Current Assets $473.8B $463B $350.3B $309.6B $309.9B
 
Property Plant And Equipment $6B $5.7B $5.1B $5.4B $5B
Long-Term Investments $326.8B $224.3B $167.2B $170.5B $179B
Goodwill $7.6B $7.5B $6.7B $7.2B $7.1B
Other Intangibles $1.4B $1.6B $1.9B $2.5B $2.4B
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1T $1.1T $871.4B $882.4B $888.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $85.9M $16.2M $66.6M $422.9M $330M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1T $999B $827.2B $835B $839B
 
Common Stock $16.5B $15.5B $14.2B $13.8B $12.7B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$49.1M $9.4M $9.7M $39.5M $35.1M
Total Equity $59.7B $56.4B $44.2B $47.4B $49.4B
 
Total Liabilities and Equity $1.1T $1.1T $871.4B $882.4B $888.4B
Cash and Short Terms $169.9B $240B $175.6B $133.1B $116.8B
Total Debt $77B $78.7B $66.9B $76.5B $82.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$450.5M $5.9B $6B $7.5B $8B
Depreciation & Amoritzation $1.2B $1.3B $1B $1.2B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $37.3B $73.9B -$54B -$21.7B $2.3B
 
Capital Expenditures $482.6M $1.9B $1.7B $1.9B $1.4B
Cash Acquisitions -$89.8M -$4.1B $7.6B $6.6B -$1.7B
Cash From Investing $9.7B $4.2B $23.6B -$18.3B -$16.2B
 
Dividends Paid (Ex Special Dividend) -$489M -$1.4B -$4B -$2.1B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $816.3M $6.9B $5.4B $5.7B $8.2B
Long-Term Debt Repaid -$3.1B -$6.6B -$10.8B -$6.8B -$4.9B
Repurchase of Common Stock -$2.6M -$2.5B -$2.5B -$3B -$3.5B
Other Financing Activities -- -- -- -- --
Cash From Financing $115.5M -$3.6B -$13.2B -$7.8B -$2.4B
 
Beginning Cash (CF) $129.1B $191.5B $236.2B $197.2B $151.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47.1B $74.5B -$43.6B -$47.8B -$16.4B
Ending Cash (CF) $178.7B $262.4B $196.2B $147.9B $134B
 
Levered Free Cash Flow $36.9B $72B -$55.7B -$23.6B $887M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2008-06-30 2009-06-30 2010-06-30 2011-06-30 2012-06-30
Net Income to Stockholders -- -- -$3.7B -$1.4B -$3.9B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$13.6B $58.7B -$35.2B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$5.6B -$3.2B $36.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $18.9B -$5.1B -$877.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$272.1M $50.5B $647.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$13.6B $58.7B -$35.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- $436.6K -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock