Financhill
Sell
18

NSP Quote, Financials, Valuation and Earnings

Last price:
$66.89
Seasonality move :
6.56%
Day range:
$66.05 - $67.87
52-week range:
$61.54 - $106.69
Dividend yield:
3.59%
P/E ratio:
39.81x
P/S ratio:
0.38x
P/B ratio:
21.15x
Volume:
370K
Avg. volume:
537.2K
1-year change:
-35.18%
Market cap:
$2.5B
Revenue:
$6.6B
EPS (TTM):
$1.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.3B $5B $5.9B $6.5B $6.6B
Revenue Growth (YoY) -0.64% 16% 19.42% 9.21% 1.47%
 
Cost of Revenues $3.5B $4.2B $4.9B $5.4B $5.5B
Gross Profit $806.9M $820.1M $1B $1B $1.1B
Gross Profit Margin 18.82% 16.49% 17.02% 15.99% 15.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $581M $608.2M $720M $775M $891M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $612.2M $646.8M $761M $818M $935M
Operating Income $194.7M $173.3M $250M $219M $117M
 
Net Interest Expenses $5.4M $5M $5M -- --
EBT. Incl. Unusual Items $189.3M $168.3M $245M $225M $126M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51M $44.2M $66M $54M $35M
Net Income to Company $138.2M $124.1M $179M $171M $91M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $138.2M $124.1M $179M $171M $91M
 
Basic EPS (Cont. Ops) $3.57 $3.22 $4.70 $4.53 $2.44
Diluted EPS (Cont. Ops) $3.54 $3.18 $4.64 $4.47 $2.42
Weighted Average Basic Share $38.5M $38.4M $38M $38M $38M
Weighted Average Diluted Share $38.8M $39M $39M $38M $38M
 
EBITDA $228.5M $214.3M $300M $295M $198M
EBIT $197.3M $175.8M $259M $252M $154M
 
Revenue (Reported) $4.3B $5B $5.9B $6.5B $6.6B
Operating Income (Reported) $194.7M $173.3M $250M $219M $117M
Operating Income (Adjusted) $197.3M $175.8M $259M $252M $154M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.6B $1.8B $1.8B $1.9B
Revenue Growth (YoY) 4.67% 22.61% 12.18% 1.81% 3.39%
 
Cost of Revenues $1B $1.3B $1.4B $1.5B $1.6B
Gross Profit $251.4M $285.8M $332M $345M $310M
Gross Profit Margin 19.54% 18.11% 18.76% 19.15% 16.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $159.6M $177.2M $201M $226M $231M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $167.6M $187.4M $211M $237M $242M
Operating Income $83.8M $98.4M $121M $108M $68M
 
Net Interest Expenses $1.1M $1.8M -- -- --
EBT. Incl. Unusual Items $82.8M $96.6M $124M $111M $72M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.8M $26.7M $29M $32M $21M
Net Income to Company $61.9M $69.9M $95M $79M $51M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $61.9M $69.9M $95M $79M $51M
 
Basic EPS (Cont. Ops) $1.62 $1.82 $2.49 $2.11 $1.37
Diluted EPS (Cont. Ops) $1.59 $1.80 $2.45 $2.08 $1.35
Weighted Average Basic Share $38.2M $38.3M $38M $37M $38M
Weighted Average Diluted Share $38.8M $38.7M $39M $38M $38M
 
EBITDA $92.4M $108.7M $140M $129M $89M
EBIT $84.4M $98.5M $130M $118M $78M
 
Revenue (Reported) $1.3B $1.6B $1.8B $1.8B $1.9B
Operating Income (Reported) $83.8M $98.4M $121M $108M $68M
Operating Income (Adjusted) $84.4M $98.5M $130M $118M $78M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.3B $5.3B $6.1B $6.5B $6.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $4.4B $5.1B $5.5B $5.6B
Gross Profit $824.3M $854.4M $1.1B $1.1B $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $599.4M $625.8M $743.8M $811M $908M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $631M $666.5M $784.6M $844M $940M
Operating Income $193.3M $187.9M $272.6M $206M $77M
 
Net Interest Expenses $6M $5.7M $223K -- --
EBT. Incl. Unusual Items $187.3M $182.2M $272.4M $212M $87M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.2M $50.1M $68.3M $57M $24M
Net Income to Company $138.1M $132M $204.1M $155M $63M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $138.1M $132M $204.1M $155M $63M
 
Basic EPS (Cont. Ops) $3.59 $3.43 $5.37 $4.14 $1.70
Diluted EPS (Cont. Ops) $3.54 $3.40 $5.29 $4.09 $1.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $226.2M $230.6M $331.3M $284M $158M
EBIT $194.6M $190M $290.5M $240M $114M
 
Revenue (Reported) $4.3B $5.3B $6.1B $6.5B $6.6B
Operating Income (Reported) $193.3M $187.9M $272.6M $206M $77M
Operating Income (Adjusted) $194.6M $190M $290.5M $240M $114M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.6B $1.8B $1.8B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.3B $1.4B $1.5B $1.6B
Gross Profit $251.4M $285.8M $332M $345M $310M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $159.6M $177.2M $201M $226M $231M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $167.6M $187.4M $211M $237M $242M
Operating Income $83.8M $98.4M $121M $108M $68M
 
Net Interest Expenses $1.1M $1.8M -- -- --
EBT. Incl. Unusual Items $82.8M $96.6M $124M $111M $72M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.8M $26.7M $29M $32M $21M
Net Income to Company $61.9M $69.9M $95M $79M $51M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $61.9M $69.9M $95M $79M $51M
 
Basic EPS (Cont. Ops) $1.62 $1.82 $2.49 $2.11 $1.37
Diluted EPS (Cont. Ops) $1.59 $1.80 $2.45 $2.08 $1.35
Weighted Average Basic Share $38.2M $38.3M $38M $37M $38M
Weighted Average Diluted Share $38.8M $38.7M $39M $38M $38M
 
EBITDA $92.4M $108.7M $140M $129M $89M
EBIT $84.4M $98.5M $130M $118M $78M
 
Revenue (Reported) $1.3B $1.6B $1.8B $1.8B $1.9B
Operating Income (Reported) $83.8M $98.4M $121M $108M $68M
Operating Income (Adjusted) $84.4M $98.5M $130M $118M $78M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $554.8M $575.8M $732.8M $693M $1B
Short Term Investments $34.5M $31.8M $33.1M $16M $16M
Accounts Receivable, Net $6.6M $10.5M $13.9M $16M $9M
Inventory -- -- -- -- --
Prepaid Expenses $10.2M $11.3M $11.7M $7M $25M
Other Current Assets $39.5M $53.3M $61.7M $128M $107M
Total Current Assets $1.1B $1.2B $1.5B $1.6B $2.1B
 
Property Plant And Equipment $276.9M $273.6M $256.5M $254M $257M
Long-Term Investments -- -- -- -- --
Goodwill $12.7M -- -- -- --
Other Intangibles $7K -- -- -- --
Other Long-Term Assets $4.5M $15.2M $29.4M $23M $13M
Total Assets $1.6B $1.8B $2B $2.1B $2.6B
 
Accounts Payable $6.2M $6.4M $7.7M $11M $10M
Accrued Expenses $472.6M $603.7M $736.1M $799M $948M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $904.9M $1.1B $1.4B $1.4B $1.9B
 
Long-Term Debt $369.4M $369.4M $369.4M $369M $369M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.8B $2B $2B $2.5B
 
Common Stock $555K $555K $555K $1M $1M
Other Common Equity Adj $5K -$9K -$82K $9K --
Common Equity $44.1M -$1.8M $81.3M $94M $97M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $44.1M -$1.8M $81.3M $94M $97M
 
Total Liabilities and Equity $1.6B $1.8B $2B $2.1B $2.6B
Cash and Short Terms $589.4M $607.6M $765.9M $709M $1.1B
Total Debt $369.4M $369.4M $369.4M $369M $369M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $494.8M $576.7M $696.6M $667M $551M
Short Term Investments $34.3M $32.6M $35.5M $16M $17M
Accounts Receivable, Net $561.2M $670.2M $607.3M $724M $834M
Inventory -- -- -- -- --
Prepaid Expenses $57.7M $22.7M $50.7M $37M $56M
Other Current Assets $53.7M $80.3M $79.9M $114M $114M
Total Current Assets $1.3B $1.4B $1.5B $1.6B $1.7B
 
Property Plant And Equipment $288M $266.7M $249.7M $247M $253M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $7M $21.1M $31.4M $20M $25M
Total Assets $1.8B $1.9B $2B $2.1B $2.1B
 
Accounts Payable $5.8M $7.8M $9.5M $6M $8M
Accrued Expenses $678.3M $836.9M $732.2M $832M $925M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $1.3B $1.3B $1.4B $1.5B
 
Long-Term Debt $369.4M $369.4M $369.4M $369M $369M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.9B $1.9B $2B $2B
 
Common Stock $555K $555K $555K $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $73.6M $34M $133.4M $140M $119M
 
Total Liabilities and Equity $1.8B $1.9B $2B $2.1B $2.1B
Cash and Short Terms $529.1M $609.3M $732.1M $683M $568M
Total Debt $369.4M $369.4M $369.4M $369M $369M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $138.2M $124.1M $179M $171M $91M
Depreciation & Amoritzation $31.2M $38.5M $41M $43M $44M
Stock-Based Compensation $60.1M $40.6M $50M $53M $61M
Change in Accounts Receivable $73M -$120.6M -$110M -$71M -$135M
Change in Inventories -- -- -- -- --
Cash From Operations $346.4M $260.2M $347M $198M $520M
 
Capital Expenditures $98.2M $32.9M $30M $40M $38M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$98.6M -$31M -$32M -$22M -$38M
 
Dividends Paid (Ex Special Dividend) -$61.9M -$144.2M -$77M -$84M -$89M
Special Dividend Paid
Long-Term Debt Issued $100M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$99.4M -$69.7M -$73M -$131M -$63M
Other Financing Activities $7.7M $5.8M $9M $60M -$21M
Cash From Financing -$53.6M -$208.1M -$141M -$155M -$173M
 
Beginning Cash (CF) $592.6M $786.7M $840M $1B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $194.1M $21.1M $174M $21M $309M
Ending Cash (CF) $786.7M $807.8M $1B $1B $1.3B
 
Levered Free Cash Flow $248.2M $227.3M $317M $158M $482M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $61.9M $69.9M $95M $79M $51M
Depreciation & Amoritzation $8M $10.2M $10M $11M $11M
Stock-Based Compensation $11.8M $9.8M $11M $10M $11M
Change in Accounts Receivable -$168.5M -$156.9M $16M -$30M -$5M
Change in Inventories -- -- -- -- --
Cash From Operations $2M $58.8M $40M $31M -$443M
 
Capital Expenditures $12.1M $4.7M $7M $5M $6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.1M -$5.9M -$9M -$5M -$6M
 
Dividends Paid (Ex Special Dividend) -$15.5M -$17.2M -$20M -$21M -$23M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$29.7M -$27.4M -$35M -$23M -$19M
Other Financing Activities $2.8M $799K $8M -$39M -$7M
Cash From Financing -$42.4M -$43.9M -$47M -$83M -$49M
 
Beginning Cash (CF) $786.7M $807.8M $1B $1B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$52.5M $9.1M -$16M -$57M -$498M
Ending Cash (CF) $734.2M $816.8M $998M $978M $846M
 
Levered Free Cash Flow -$10.1M $54.2M $33M $26M -$449M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $138.1M $132M $204.1M $155M $63M
Depreciation & Amoritzation $31.6M $40.7M $40.8M $44M $44M
Stock-Based Compensation $65.4M $38.6M $51.2M $52M $62M
Change in Accounts Receivable -$40.5M -$109M $62.9M -$117M -$110M
Change in Inventories -- -- -- -- --
Cash From Operations $324.5M $317M $328.2M $189M $46M
 
Capital Expenditures $94.6M $25.5M $32.3M $38M $39M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$110.4M -$24.8M -$35.1M -$18M -$39M
 
Dividends Paid (Ex Special Dividend) -$61.8M -$146M -$79.8M -$85M -$91M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$67.9M -$67.5M -$80.6M -$119M -$59M
Other Financing Activities $8.1M $3.9M $16.2M $13M $11M
Cash From Financing -$121.6M -$209.6M -$144.1M -$191M -$139M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $92.6M $82.6M $148.9M -$20M -$132M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $229.9M $291.6M $295.8M $151M $7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $61.9M $69.9M $95M $79M $51M
Depreciation & Amoritzation $8M $10.2M $10M $11M $11M
Stock-Based Compensation $11.8M $9.8M $11M $10M $11M
Change in Accounts Receivable -$168.5M -$156.9M $16M -$30M -$5M
Change in Inventories -- -- -- -- --
Cash From Operations $2M $58.8M $40M $31M -$443M
 
Capital Expenditures $12.1M $4.7M $7M $5M $6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.1M -$5.9M -$9M -$5M -$6M
 
Dividends Paid (Ex Special Dividend) -$15.5M -$17.2M -$20M -$21M -$23M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$29.7M -$27.4M -$35M -$23M -$19M
Other Financing Activities $2.8M $799K $8M -$39M -$7M
Cash From Financing -$42.4M -$43.9M -$47M -$83M -$49M
 
Beginning Cash (CF) $786.7M $807.8M $1B $1B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$52.5M $9.1M -$16M -$57M -$498M
Ending Cash (CF) $734.2M $816.8M $998M $978M $846M
 
Levered Free Cash Flow -$10.1M $54.2M $33M $26M -$449M

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

GET BETTER TRADE IDEAS

Popular

Is VFS Stock Cheap to Buy Now?
Is VFS Stock Cheap to Buy Now?

VinFast Auto (NASDAQ:VFS) is a leading EV manufacturer in Vietnam.…

Why Did Cathie Wood Buy AMD?
Why Did Cathie Wood Buy AMD?

Noted tech investor Cathie Wood has used the recent stock…

Why Did Salesforce Stock Drop After a Strong Quarter?
Why Did Salesforce Stock Drop After a Strong Quarter?

Popular customer relationship management platform provider Salesforce (NYSE:CRM) has been…

Stock Ideas

Buy
71
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
4
CABO alert for May 3

Cable One [CABO] is down 41.98% over the past day.

Buy
55
PDEX alert for May 3

Pro-Dex [PDEX] is down 32.02% over the past day.

Buy
91
TRUP alert for May 3

Trupanion [TRUP] is up 23.52% over the past day.

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

Show me the best stock