Financhill
Sell
19

NVO Quote, Financials, Valuation and Earnings

Last price:
$77.16
Seasonality move :
4.93%
Day range:
$75.24 - $77.55
52-week range:
$73.80 - $148.15
Dividend yield:
1.88%
P/E ratio:
23.50x
P/S ratio:
8.18x
P/B ratio:
17.11x
Volume:
6.4M
Avg. volume:
8.3M
1-year change:
-42.67%
Market cap:
$342.5B
Revenue:
$42.1B
EPS (TTM):
$3.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $19.5B $22.4B $25.1B $33.7B $42.1B
Revenue Growth (YoY) 6.31% 15.18% 11.97% 34.43% 24.95%
 
Cost of Revenues $3.2B $3.8B $4B $5.2B $6.5B
Gross Profit $16.2B $18.6B $21.1B $28.5B $35.7B
Gross Profit Margin 83.51% 83.2% 83.92% 84.6% 84.67%
 
R&D Expenses $2.4B $2.8B $3.4B $4.7B $7B
Selling, General & Admin $5.7B $6.5B $7.2B $8.9B $9.8B
Other Inc / (Exp) -$121.5M $98M -$769.3M $257M -$153.4M
Operating Expenses $8B $9.3B $10.4B $13.6B $17.1B
Operating Income $8.3B $9.3B $10.6B $14.9B $18.6B
 
Net Interest Expenses $31.1M $28.6M $45.4M -- $13.2M
EBT. Incl. Unusual Items $8.1B $9.4B $9.8B $15.2B $18.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7B $1.8B $1.9B $3B $3.8B
Net Income to Company $6.5B $7.6B $7.9B $12.1B $14.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.5B $7.6B $7.9B $12.1B $14.7B
 
Basic EPS (Cont. Ops) $1.38 $1.65 $1.74 $2.71 $3.29
Diluted EPS (Cont. Ops) $1.38 $1.65 $1.73 $2.70 $3.28
Weighted Average Basic Share $4.7B $4.6B $4.5B $4.5B $4.5B
Weighted Average Diluted Share $4.7B $4.6B $4.5B $4.5B $4.5B
 
EBITDA $9.1B $10.4B $10.9B $16.6B $19.9B
EBIT $8.2B $9.4B $9.8B $15.3B $18.7B
 
Revenue (Reported) $19.5B $22.4B $25.1B $33.7B $42.1B
Operating Income (Reported) $8.3B $9.3B $10.6B $14.9B $18.6B
Operating Income (Adjusted) $8.2B $9.4B $9.8B $15.3B $18.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.1B $5.9B $6.6B $9.5B $12.2B
Revenue Growth (YoY) 7.13% 14.53% 12.13% 43.78% 28.8%
 
Cost of Revenues $900.1M $959.9M $1.1B $1.4B $1.9B
Gross Profit $4.2B $4.9B $5.5B $8.1B $10.4B
Gross Profit Margin 82.52% 83.72% 82.82% 84.8% 84.8%
 
R&D Expenses $718.1M $866.3M $1.1B $1.5B $2B
Selling, General & Admin $1.8B $2B $2.1B $2.7B $2.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.5B $2.8B $3.1B $4.2B $5.1B
Operating Income $1.8B $2.1B $2.3B $3.9B $5.2B
 
Net Interest Expenses -- $174.9M -- $132.2M $17.6M
EBT. Incl. Unusual Items $1.9B $2B $2.2B $4B $5.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $429.9M $341.6M $374.5M $816.4M $1B
Net Income to Company $1.3B $1.8B $2.2B $3.1B $3.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5B $1.7B $1.9B $3.2B $4B
 
Basic EPS (Cont. Ops) $0.32 $0.37 $0.42 $0.71 $0.91
Diluted EPS (Cont. Ops) $0.32 $0.37 $0.41 $0.71 $0.91
Weighted Average Basic Share $4.6B $4.6B $4.5B $4.5B $4.4B
Weighted Average Diluted Share $4.7B $4.6B $4.5B $4.5B $4.5B
 
EBITDA $1.9B $2.1B $1.4B $4.1B $5B
EBIT $1.6B $1.8B $1.1B $3.7B $5B
 
Revenue (Reported) $5.1B $5.9B $6.6B $9.5B $12.2B
Operating Income (Reported) $1.8B $2.1B $2.3B $3.9B $5.2B
Operating Income (Adjusted) $1.6B $1.8B $1.1B $3.7B $5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $19.4B $22.4B $25B $33.7B $42.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2B $3.8B $4B $5.2B $6.5B
Gross Profit $16.2B $18.6B $21B $28.5B $35.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.4B $2.8B $3.4B $4.7B $7B
Selling, General & Admin $5.7B $6.5B $7.2B $8.9B $9.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $8B $9.3B $10.4B $13.6B $17B
Operating Income $8.3B $9.3B $10.6B $14.9B $18.6B
 
Net Interest Expenses $10.8M $19.3M $65M -- $11.2M
EBT. Incl. Unusual Items $8.1B $9.4B $9.8B $15.2B $18.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7B $1.8B $1.9B $3B $3.8B
Net Income to Company $6.5B $7.6B $7.9B $12.1B $14.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.4B $7.6B $7.9B $12.1B $14.7B
 
Basic EPS (Cont. Ops) $1.38 $1.66 $1.74 $2.71 $3.29
Diluted EPS (Cont. Ops) $1.38 $1.65 $1.73 $2.70 $3.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $9B $10.4B $10.9B $16.8B $21B
EBIT $8.2B $9.5B $9.9B $15.4B $19B
 
Revenue (Reported) $19.4B $22.4B $25B $33.7B $42.1B
Operating Income (Reported) $8.3B $9.3B $10.6B $14.9B $18.6B
Operating Income (Adjusted) $8.2B $9.5B $9.9B $15.4B $19B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $22.4B $25B $33.7B $42.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4B $5.2B $6.5B --
Gross Profit $18.6B $21B $28.5B $35.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.8B $3.4B $4.7B $7B --
Selling, General & Admin $6.5B $7.2B $8.9B $9.8B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.3B $10.4B $13.6B $17B --
Operating Income $9.3B $10.6B $14.9B $18.6B --
 
Net Interest Expenses $196.6M $705.1M $171.1M $104.5M --
EBT. Incl. Unusual Items $9.4B $9.8B $15.2B $18.5B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8B $1.9B $3B $3.8B --
Net Income to Company $7.6B $7.9B $12.1B $14.7B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.6B $7.9B $12.1B $14.7B --
 
Basic EPS (Cont. Ops) $1.66 $1.74 $2.71 $3.29 --
Diluted EPS (Cont. Ops) $1.65 $1.73 $2.70 $3.28 --
Weighted Average Basic Share $18.4B $18.1B $17.9B $17.8B --
Weighted Average Diluted Share $18.4B $18.2B $18B $17.8B --
 
EBITDA $10.4B $10.9B $16.8B $21B --
EBIT $9.5B $9.9B $15.4B $19B --
 
Revenue (Reported) $22.4B $25B $33.7B $42.1B --
Operating Income (Reported) $9.3B $10.6B $14.9B $18.6B --
Operating Income (Adjusted) $9.5B $9.9B $15.4B $19B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.1B $1.6B $1.8B $2.1B $2.2B
Short Term Investments -- $1B $1.6B $2.4B $1.5B
Accounts Receivable, Net $4.6B $6.2B $7.3B $9.6B $10B
Inventory $3.1B $3B $3.5B $4.7B $5.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $10.9B $13B $15.6B $20.7B $22.4B
 
Property Plant And Equipment $8.3B $8.4B $9.6B $13.5B $22.7B
Long-Term Investments $272.4M $219.4M $193.3M $246.9M $373.5M
Goodwill -- $661.6M $664.2M $662.8M $2.8B
Other Intangibles $3.4B $5.9B $6.7B $8.3B $12.7B
Other Long-Term Assets -- -- -- -- --
Total Assets $24B $29.6B $34.7B $46.7B $65B
 
Accounts Payable $944.9M $1.4B $2.2B $3.8B $4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $921.8M $1.9B -- $719.8M $834.7M
Current Portion Of Capital Lease Obligations $128.1M $125.1M $141.9M $174.3M $186.7M
Other Current Liabilities $3B $3.3B $3.8B $4.5B $6.4B
Total Current Liabilities $11.6B $15.1B $17.4B $25.2B $30.3B
 
Long-Term Debt -- $1.5B $3B $2.4B $11.8B
Capital Leases -- -- -- -- --
Total Liabilities $13.5B $18.8B $22.7B $30.9B $45B
 
Common Stock $77.7M $70.3M $65.6M $67M $62.2M
Other Common Equity Adj -$150.6M -$260.9M $352.5M $189.5M -$196.2M
Common Equity $10.5B $10.8B $12B $15.8B $20B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.5B $10.8B $12B $15.8B $20B
 
Total Liabilities and Equity $24B $29.6B $34.7B $46.7B $65B
Cash and Short Terms $2.1B $2.7B $3.4B $4.5B $3.7B
Total Debt $1.1B $3.4B $3.1B $3.2B $13.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.1B $1.6B $1.8B $2.1B $2.2B
Short Term Investments -- $1B $1.6B $2.4B $1.5B
Accounts Receivable, Net $4.6B $6.2B $7.3B $9.6B $10B
Inventory $3.1B $3B $3.5B $4.7B $5.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $10.9B $13B $15.6B $20.7B $22.4B
 
Property Plant And Equipment $8.3B $8.4B $9.6B $13.5B $22.7B
Long-Term Investments $272.4M $219.4M $193.3M $246.9M $373.5M
Goodwill -- $661.6M $664.2M $662.8M $2.8B
Other Intangibles $3.4B $5.9B $6.7B $8.3B $12.7B
Other Long-Term Assets -- -- -- -- --
Total Assets $24B $29.6B $34.7B $46.7B $65B
 
Accounts Payable $944.9M $1.4B $2.2B $3.8B $4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $921.8M $1.9B -- $719.8M $834.7M
Current Portion Of Capital Lease Obligations $128.1M $125.1M $141.9M $174.3M $186.7M
Other Current Liabilities $3B $3.3B $3.8B $4.5B $6.4B
Total Current Liabilities $11.6B $15.1B $17.4B $25.2B $30.3B
 
Long-Term Debt -- $1.5B $3B $2.4B $11.8B
Capital Leases -- -- -- -- --
Total Liabilities $13.5B $18.8B $22.7B $30.9B $45B
 
Common Stock $77.7M $70.3M $65.6M $67M $62.2M
Other Common Equity Adj -$150.6M -$260.9M $352.5M $189.5M -$196.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.5B $10.8B $12B $15.8B $20B
 
Total Liabilities and Equity $24B $29.6B $34.7B $46.7B $65B
Cash and Short Terms $2.1B $2.7B $3.4B $4.5B $3.7B
Total Debt $1.1B $3.4B $3.1B $3.2B $13.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.5B $7.6B $7.9B $12.1B $14.7B
Depreciation & Amoritzation $881.5M $958.7M $1B $1.4B $1.2B
Stock-Based Compensation $126.1M $165.5M $218.2M $312M $332.1M
Change in Accounts Receivable -$496.6M -$2.2B -$1.5B -$2.5B -$2.1B
Change in Inventories -$137.1M -$172.6M -$675.8M -$1.1B -$1.3B
Cash From Operations $8B $8.8B $11.2B $15.8B $17.6B
 
Capital Expenditures $3.4B $1.2B $2.1B $5.6B $7.4B
Cash Acquisitions -$60.1M -$2.9B -$1B -- -$11.9B
Cash From Investing -$3.4B -$5B -$3.5B -$6.4B -$18.7B
 
Dividends Paid (Ex Special Dividend) -$3.1B -$3.4B -$3.6B -$4.6B -$6.4B
Special Dividend Paid
Long-Term Debt Issued $870.6M $3.5B $1.6B -- $11.5B
Long-Term Debt Repaid -$145.6M -$1.1B -$1.9B -$213M -$919.1M
Repurchase of Common Stock -$2.6B -$3.1B -$3.4B -$4.3B -$2.9B
Other Financing Activities -- -- -- -- --
Cash From Financing -$4.9B -$4.1B -$7.3B -$9.2B $1.3B
 
Beginning Cash (CF) $2.4B $1.9B $1.5B $1.8B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$418.1M -$333.8M $307.9M $269.8M $117.2M
Ending Cash (CF) $1.9B $1.7B $1.8B $2.1B $2.3B
 
Levered Free Cash Flow $4.6B $7.6B $9.1B $10.2B $10.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3B $1.8B $2.2B $3.1B $3.9B
Depreciation & Amoritzation $194.4M $333.6M $322.5M $429M -$810M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$174.2M -$446.4M $1.5B $1.3B $1.5B
 
Capital Expenditures $1.9B $371.1M $929.8M $2.4B $2.3B
Cash Acquisitions $1.5M -- -- -- -$11.8B
Cash From Investing -$1.9B -$3.3B -$2B -$2.1B -$13.1B
 
Dividends Paid (Ex Special Dividend) $77.9M -$12.5M -$161.4M $26.9M $100.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $870.6M $2B $84.4M -- $6.4B
Long-Term Debt Repaid -$56.3M -$61M -$117.2M -$50.6M -$49.4M
Repurchase of Common Stock -$823.9M -$1.2B -$1.2B -$1.4B -$1.1B
Other Financing Activities -- -- -- -- --
Cash From Financing $68.3M $706.4M -$1.4B -$1.4B $5.4B
 
Beginning Cash (CF) $4B $4.7B $3.8B $4.4B $8.4B
Foreign Exchange Rate Adjustment -$22M $47.9M -$115.8M -$30.4M $104.6M
Additions / Reductions -$2B -$3B -$1.9B -$2.2B -$6.2B
Ending Cash (CF) $1.9B $1.7B $1.8B $2.1B $2.3B
 
Levered Free Cash Flow -$2.1B -$817.5M $534.7M -$1.1B -$786.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.5B $7.6B $7.9B $12.1B $14.7B
Depreciation & Amoritzation $881.5M $958.7M $1B $1.4B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8B $8.8B $11.2B $15.8B $17.6B
 
Capital Expenditures $3.4B $1.2B $2.1B $5.6B $7.4B
Cash Acquisitions -$60.1M -- -- -- -$11.9B
Cash From Investing -$3.4B -$5B -$3.5B -$6.4B -$18.7B
 
Dividends Paid (Ex Special Dividend) -$3.1B -$3.4B -$3.6B -$4.6B -$6.4B
Special Dividend Paid
Long-Term Debt Issued -- $3.5B $1.6B -- --
Long-Term Debt Repaid -$145.6M -$1.1B -$1.9B -$213M -$919.1M
Repurchase of Common Stock -$2.6B -$3.1B -$3.4B -$4.3B -$2.9B
Other Financing Activities -- -- -- -- --
Cash From Financing -$4.9B -$4.1B -$7.3B -$9.2B $1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$418.1M -$333.8M $307.9M $269.8M $117.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.6B $7.6B $9.1B $10.2B $10.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $7.6B $7.9B $12.1B $14.7B --
Depreciation & Amoritzation $958.7M $1B $1.4B $1.2B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8.8B $11.2B $15.8B $17.6B --
 
Capital Expenditures $1.2B $2.1B $5.6B $7.4B --
Cash Acquisitions -- -- -- -$11.9B --
Cash From Investing -$5B -$3.5B -$6.4B -$18.7B --
 
Dividends Paid (Ex Special Dividend) -$3.4B -$3.6B -$4.6B -$6.4B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5B $1.6B -- $11.5B --
Long-Term Debt Repaid -$1.1B -$1.9B -$213M -$919.1M --
Repurchase of Common Stock -$3.1B -$3.4B -$4.3B -$2.9B --
Other Financing Activities -- -- -- -- --
Cash From Financing -$4.1B -$7.3B -$9.2B $1.3B --
 
Beginning Cash (CF) $11.5B $10.6B $11.5B $19B --
Foreign Exchange Rate Adjustment $94M -$33.7M -$17.3M $66M --
Additions / Reductions -$333.8M $307.9M $269.8M $117.2M --
Ending Cash (CF) $11.2B $10.8B $11.8B $19.2B --
 
Levered Free Cash Flow $7.6B $9.1B $10.2B $10.1B --

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

GET BETTER TRADE IDEAS

Popular

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…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

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