Financhill
Buy
54

NOC Quote, Financials, Valuation and Earnings

Last price:
$534.12
Seasonality move :
3.8%
Day range:
$514.19 - $537.75
52-week range:
$418.60 - $555.57
Dividend yield:
1.54%
P/E ratio:
18.85x
P/S ratio:
1.92x
P/B ratio:
5.06x
Volume:
1.2M
Avg. volume:
1.1M
1-year change:
16.64%
Market cap:
$77.3B
Revenue:
$41B
EPS (TTM):
$28.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $36.8B $35.7B $36.6B $39.3B $41B
Revenue Growth (YoY) 8.74% -3.08% 2.62% 7.34% 4.44%
 
Cost of Revenues $29.3B $28.4B $29.1B $32.7B $32.7B
Gross Profit $7.5B $7.3B $7.5B $6.6B $8.4B
Gross Profit Margin 20.32% 20.38% 20.42% 16.67% 20.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4B $3.6B $3.9B $4B $4B
Other Inc / (Exp) $256M $5.8B $2.7B $354M $1.3B
Operating Expenses $3.4B $3.6B $3.9B $4B $4B
Operating Income $4.1B $3.7B $3.6B $2.5B $4.4B
 
Net Interest Expenses $593M $556M $506M $545M $621M
EBT. Incl. Unusual Items $3.7B $8.9B $5.8B $2.3B $5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $539M $1.9B $940M $290M $842M
Net Income to Company $3.2B $7B $4.9B $2.1B $4.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.2B $7B $4.9B $2.1B $4.2B
 
Basic EPS (Cont. Ops) $19.08 $43.70 $31.61 $13.57 $28.39
Diluted EPS (Cont. Ops) $19.03 $43.54 $31.47 $13.53 $28.34
Weighted Average Basic Share $167.1M $160.3M $154.9M $151.5M $147M
Weighted Average Diluted Share $167.6M $160.9M $155.6M $152M $147.3M
 
EBITDA $5.6B $10.7B $7.7B $4.2B $7B
EBIT $4.3B $9.5B $6.3B $2.9B $5.6B
 
Revenue (Reported) $36.8B $35.7B $36.6B $39.3B $41B
Operating Income (Reported) $4.1B $3.7B $3.6B $2.5B $4.4B
Operating Income (Adjusted) $4.3B $9.5B $6.3B $2.9B $5.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.2B $8.6B $10B $10.6B $10.7B
Revenue Growth (YoY) 17.1% -15.4% 16.14% 6.03% 0.45%
 
Cost of Revenues $8.1B $7.1B $8.2B $10.2B $8.8B
Gross Profit $2.1B $1.6B $1.8B $485M $1.9B
Gross Profit Margin 20.47% 17.95% 18.18% 4.56% 18.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $938M $809M $918M $878M $843M
Other Inc / (Exp) -$687M $2.7B $1.7B -$236M $622M
Operating Expenses $938M $809M $918M $878M $843M
Operating Income $1.2B $742M $906M -$393M $1.1B
 
Net Interest Expenses $160M $133M $120M $128M $160M
EBT. Incl. Unusual Items $305M $3.3B $2.5B -$757M $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$25M $635M $372M -$222M $287M
Net Income to Company $330M $2.7B $2.1B -$535M $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $330M $2.7B $2.1B -$535M $1.3B
 
Basic EPS (Cont. Ops) $1.97 $17.07 $13.48 -$3.50 $8.66
Diluted EPS (Cont. Ops) $1.97 $16.99 $13.41 -$3.50 $8.65
Weighted Average Basic Share $167.1M $157.3M $153.7M $150.6M $145.5M
Weighted Average Diluted Share $167.3M $158.2M $154.7M $150.8M $145.8M
 
EBITDA $810M $3.8B $3B -$229M $2.1B
EBIT $465M $3.5B $2.6B -$629M $1.7B
 
Revenue (Reported) $10.2B $8.6B $10B $10.6B $10.7B
Operating Income (Reported) $1.2B $742M $906M -$393M $1.1B
Operating Income (Adjusted) $465M $3.5B $2.6B -$629M $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $36.8B $35.7B $36.6B $39.3B $41B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.3B $28.4B $29.1B $32.7B $32.7B
Gross Profit $7.5B $7.3B $7.5B $6.6B $8.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4B $3.6B $3.9B $3.9B $3.8B
Other Inc / (Exp) $256M $5.8B $2.7B $221M $1.1B
Operating Expenses $3.4B $3.6B $3.9B $3.9B $3.8B
Operating Income $4.1B $3.7B $3.6B $2.7B $4.5B
 
Net Interest Expenses $593M $556M $506M $545M $621M
EBT. Incl. Unusual Items $3.7B $8.9B $5.8B $2.3B $5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $539M $1.9B $940M $290M $842M
Net Income to Company $3.2B $7B $4.9B $2.1B $4.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.2B $7B $4.9B $2.1B $4.2B
 
Basic EPS (Cont. Ops) $19.08 $43.62 $31.61 $13.57 $28.39
Diluted EPS (Cont. Ops) $19.02 $43.47 $31.46 $13.52 $28.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.6B $10.7B $7.7B $4.2B $7B
EBIT $4.3B $9.5B $6.3B $2.9B $5.6B
 
Revenue (Reported) $36.8B $35.7B $36.6B $39.3B $41B
Operating Income (Reported) $4.1B $3.7B $3.6B $2.7B $4.5B
Operating Income (Adjusted) $4.3B $9.5B $6.3B $2.9B $5.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $35.7B $36.6B $39.3B $41B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28.4B $29.1B $32.7B $32.7B --
Gross Profit $7.3B $7.5B $6.6B $8.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6B $3.9B $3.9B $3.8B --
Other Inc / (Exp) $5.8B $2.7B $221M $1.1B --
Operating Expenses $3.6B $3.9B $3.9B $3.8B --
Operating Income $3.7B $3.6B $2.7B $4.5B --
 
Net Interest Expenses $556M $506M $545M $621M --
EBT. Incl. Unusual Items $8.9B $5.8B $2.3B $5B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9B $940M $290M $842M --
Net Income to Company $7B $4.9B $2.1B $4.2B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7B $4.9B $2.1B $4.2B --
 
Basic EPS (Cont. Ops) $43.62 $31.61 $13.57 $28.39 --
Diluted EPS (Cont. Ops) $43.47 $31.46 $13.52 $28.33 --
Weighted Average Basic Share $641.2M $619.7M $606.1M $588.1M --
Weighted Average Diluted Share $643.6M $622.6M $607.9M $589.3M --
 
EBITDA $10.7B $7.7B $4.2B $7B --
EBIT $9.5B $6.3B $2.9B $5.6B --
 
Revenue (Reported) $35.7B $36.6B $39.3B $41B --
Operating Income (Reported) $3.7B $3.6B $2.7B $4.5B --
Operating Income (Adjusted) $9.5B $6.3B $2.9B $5.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.9B $3.5B $2.6B $3.1B $4.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.5B $1.5B $1.5B $1.3B
Inventory $759M $811M $978M $1.1B $1.5B
Prepaid Expenses $1.4B -- -- -- --
Other Current Assets -- $1.1B $1.4B $2.3B $1.3B
Total Current Assets $15.3B $12.4B $12.5B $13.7B $14.3B
 
Property Plant And Equipment $8.6B $9.5B $10.6B $11.5B $12.3B
Long-Term Investments -- -- -- -- --
Goodwill $17.5B $17.5B $17.5B $17.5B $17.5B
Other Intangibles $783M $578M $384M $305M $254M
Other Long-Term Assets $1.9B $2.3B $2.6B $1.2B $1.2B
Total Assets $44.5B $42.6B $43.8B $46.5B $49.4B
 
Accounts Payable $1.8B $2.2B $2.6B $2.1B $2.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.5B $2.3B $3.3B $3.4B $5.2B
Total Current Liabilities $9.6B $9.5B $11.6B $11.9B $14.1B
 
Long-Term Debt $14.3B $12.8B $11.8B $13.8B $14.7B
Capital Leases -- -- -- -- --
Total Liabilities $33.9B $29.7B $28.4B $31.7B $34.1B
 
Common Stock $167M $156M $153M $150M $145M
Other Common Equity Adj -- $2M $8M $10M -$12M
Common Equity $10.6B $12.9B $15.3B $14.8B $15.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.6B $12.9B $15.3B $14.8B $15.3B
 
Total Liabilities and Equity $44.5B $42.6B $43.8B $46.5B $49.4B
Cash and Short Terms $4.9B $3.5B $2.6B $3.1B $4.4B
Total Debt $15B $12.8B $11.8B $13.8B $14.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.9B $3.5B $2.6B $3.1B $4.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.5B $1.5B $1.5B $1.3B
Inventory $759M $811M $978M $1.1B $1.5B
Prepaid Expenses $1.4B -- -- -- --
Other Current Assets -- $1.1B $1.4B $2.3B $1.3B
Total Current Assets $15.3B $12.4B $12.5B $13.7B $14.3B
 
Property Plant And Equipment $8.6B $9.5B $10.6B $11.5B $12.3B
Long-Term Investments -- -- -- -- --
Goodwill $17.5B $17.5B $17.5B $17.5B $17.5B
Other Intangibles $783M $578M $384M $305M $254M
Other Long-Term Assets $1.9B $2.3B $2.6B $1.2B $1.2B
Total Assets $44.5B $42.6B $43.8B $46.5B $49.4B
 
Accounts Payable $1.8B $2.2B $2.6B $2.1B $2.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.5B $2.3B $3.3B $3.4B $5.2B
Total Current Liabilities $9.6B $9.5B $11.6B $11.9B $14.1B
 
Long-Term Debt $14.3B $12.8B $11.8B $13.8B $14.7B
Capital Leases -- -- -- -- --
Total Liabilities $33.9B $29.7B $28.4B $31.7B $34.1B
 
Common Stock $167M $156M $153M $150M $145M
Other Common Equity Adj -- $2M $8M $10M -$12M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.6B $12.9B $15.3B $14.8B $15.3B
 
Total Liabilities and Equity $44.5B $42.6B $43.8B $46.5B $49.4B
Cash and Short Terms $4.9B $3.5B $2.6B $3.1B $4.4B
Total Debt $15B $12.8B $11.8B $13.8B $14.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.2B $7B $4.9B $2.1B $4.2B
Depreciation & Amoritzation $1.3B $1.2B $1.3B $1.3B $1.4B
Stock-Based Compensation $90M $94M $99M $87M $101M
Change in Accounts Receivable -$125M -$424M -$690M $301M -$33M
Change in Inventories $18M -$52M -$205M -$220M -$358M
Cash From Operations $4.3B $3.6B $2.9B $3.9B $4.4B
 
Capital Expenditures $1.4B $1.4B $1.4B $1.8B $1.8B
Cash Acquisitions -- $3.4B -- -- --
Cash From Investing -$1.2B $2.1B -$1.2B -$1.6B -$1.7B
 
Dividends Paid (Ex Special Dividend) -$953M -$983M -$1.1B -$1.1B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $2.2B -- -- $2B $2.5B
Long-Term Debt Repaid -$1.1B -$2.2B -- -$1.1B --
Repurchase of Common Stock -$490M -$3.7B -$1.5B -$1.5B -$2.5B
Other Financing Activities -$123M -$78M -$57M -$90M -$190M
Cash From Financing -$432M -$7B -$2.6B -$1.8B -$1.4B
 
Beginning Cash (CF) $2.2B $4.9B $3.5B $2.6B $3.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7B -$1.4B -$953M $532M $1.2B
Ending Cash (CF) $4.9B $3.5B $2.6B $3.1B $4.4B
 
Levered Free Cash Flow $2.9B $2.2B $1.5B $2.1B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $330M $2.7B $2.1B -$535M $1.3B
Depreciation & Amoritzation $345M $331M $382M $400M $414M
Stock-Based Compensation $29M $23M $27M $23M $29M
Change in Accounts Receivable $893M $305M $817M $844M $947M
Change in Inventories $88M $61M -$34M $176M $184M
Cash From Operations $1.6B $1.4B $2.3B $2.4B $2.6B
 
Capital Expenditures $592M $733M $632M $803M $816M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$383M -$741M -$578M -$770M -$798M
 
Dividends Paid (Ex Special Dividend) -$242M -$246M -$266M -$282M -$299M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.1B -- -- -- --
Repurchase of Common Stock -- -$981M -$493M -$346M -$441M
Other Financing Activities -- $1M -$3M -$5M -$13M
Cash From Financing -$1.3B -$1.2B -$762M -$633M -$753M
 
Beginning Cash (CF) $5B $4.1B $1.7B $2.1B $3.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$88M -$525M $911M $1B $1B
Ending Cash (CF) $4.9B $3.5B $2.6B $3.1B $4.4B
 
Levered Free Cash Flow $1B $709M $1.6B $1.6B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.2B $7B $4.9B $2.1B $4.2B
Depreciation & Amoritzation $1.3B $1.2B $1.3B $1.3B $1.4B
Stock-Based Compensation $90M $94M $99M $87M $101M
Change in Accounts Receivable -$125M -$424M -$690M $301M -$33M
Change in Inventories $18M -$52M -$205M -$220M -$358M
Cash From Operations $4.3B $3.6B $2.9B $3.9B $4.4B
 
Capital Expenditures $1.4B $1.4B $1.4B $1.8B $1.8B
Cash Acquisitions -- $3.4B -- -- --
Cash From Investing -$1.2B $2.1B -$1.2B -$1.6B -$1.7B
 
Dividends Paid (Ex Special Dividend) -$953M -$983M -$1.1B -$1.1B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $2.2B -- -- $2B $2.5B
Long-Term Debt Repaid -$1.1B -$2.2B -- -- --
Repurchase of Common Stock -$490M -$3.7B -$1.5B -$1.5B -$2.5B
Other Financing Activities -$123M -$78M -$57M -$90M -$190M
Cash From Financing -$432M -$7B -$2.6B -$1.8B -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7B -$1.4B -$953M $532M $1.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.9B $2.2B $1.5B $2.1B $2.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $7B $4.9B $2.1B $4.2B --
Depreciation & Amoritzation $1.2B $1.3B $1.3B $1.4B --
Stock-Based Compensation $94M $99M $87M $101M --
Change in Accounts Receivable -$424M -$690M $301M -$33M --
Change in Inventories -$52M -$205M -$220M -$358M --
Cash From Operations $3.6B $2.9B $3.9B $4.4B --
 
Capital Expenditures $1.4B $1.4B $1.8B $1.8B --
Cash Acquisitions $3.4B -- -- -- --
Cash From Investing $2.1B -$1.2B -$1.6B -$1.7B --
 
Dividends Paid (Ex Special Dividend) -$983M -$1.1B -$1.1B -$1.2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2B $2.5B --
Long-Term Debt Repaid -$2.2B -- -$1.1B -- --
Repurchase of Common Stock -$3.7B -$1.5B -$1.5B -$2.5B --
Other Financing Activities -$78M -$57M -$90M -$190M --
Cash From Financing -$7B -$2.6B -$1.8B -$1.4B --
 
Beginning Cash (CF) $16.4B $8.5B $10.5B $12.8B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4B -$953M $532M $1.2B --
Ending Cash (CF) $15B $7.6B $11.1B $14B --
 
Levered Free Cash Flow $2.2B $1.5B $2.1B $2.6B --

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