Financhill
Sell
50

NICE Quote, Financials, Valuation and Earnings

Last price:
$164.54
Seasonality move :
7.92%
Day range:
$163.54 - $165.29
52-week range:
$137.19 - $229.33
Dividend yield:
0%
P/E ratio:
24.32x
P/S ratio:
3.94x
P/B ratio:
2.90x
Volume:
267.3K
Avg. volume:
333.9K
1-year change:
-26.22%
Market cap:
$10.4B
Revenue:
$2.7B
EPS (TTM):
$6.76
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6B $1.9B $2.2B $2.4B $2.7B
Revenue Growth (YoY) 4.71% 16.57% 13.54% 9% 15.05%
 
Cost of Revenues $562M $624.5M $683.7M $768.2M $909.5M
Gross Profit $1.1B $1.3B $1.5B $1.6B $1.8B
Gross Profit Margin 65.9% 67.5% 68.66% 67.69% 66.75%
 
R&D Expenses $218.2M $271.2M $306.1M $322.7M $360.6M
Selling, General & Admin $625.8M $761.6M $856.4M $851.4M $919.2M
Other Inc / (Exp) -$199K -$17.9M $264K -$3.5M -$841K
Operating Expenses $844M $1B $1.2B $1.2B $1.3B
Operating Income $242M $263.9M $335.2M $435.2M $546M
 
Net Interest Expenses $4.7M $5.4M -- -- --
EBT. Incl. Unusual Items $237.2M $240.6M $345.3M $457.7M $604.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.8M $41.4M $79.4M $119.4M $162.2M
Net Income to Company $196.3M $199.2M $265.9M $338.3M $442.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $196.3M $199.2M $265.9M $338.3M $442.6M
 
Basic EPS (Cont. Ops) $3.13 $3.15 $4.17 $5.32 $6.97
Diluted EPS (Cont. Ops) $2.98 $2.98 $4.00 $5.11 $6.76
Weighted Average Basic Share $62.7M $63.2M $63.8M $63.6M $63.5M
Weighted Average Diluted Share $66M $66.9M $66.5M $66.3M $65.5M
 
EBITDA $436.6M $440.5M $525.6M $628.8M $810M
EBIT $254.6M $256.4M $349M $461.4M $605M
 
Revenue (Reported) $1.6B $1.9B $2.2B $2.4B $2.7B
Operating Income (Reported) $242M $263.9M $335.2M $435.2M $546M
Operating Income (Adjusted) $254.6M $256.4M $349M $461.4M $605M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $434.6M $515.5M $568.6M $623.2M $721.6M
Revenue Growth (YoY) 1.02% 18.61% 10.3% 9.61% 15.79%
 
Cost of Revenues $146.1M $165.2M $181M $200.9M $232.4M
Gross Profit $288.5M $350.2M $387.6M $422.3M $489.2M
Gross Profit Margin 66.39% 67.94% 68.17% 67.77% 67.8%
 
R&D Expenses $56.2M $75.3M $82M $81.1M $94.8M
Selling, General & Admin $167.2M $209.8M $217.8M $218.5M $240.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $223.4M $285.2M $299.8M $299.6M $334.9M
Operating Income $65.1M $65.1M $87.8M $122.7M $154.3M
 
Net Interest Expenses $2.4M -- -- -- --
EBT. Incl. Unusual Items $62.5M $57.4M $97M $120M $171.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.5M $6.2M $25.8M $38.4M $71.7M
Net Income to Company $55M $51.2M $71.2M $81.7M $99.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $54.6M $51.2M $71.2M $81.7M $99.5M
 
Basic EPS (Cont. Ops) $0.87 $0.81 $1.11 $1.29 $1.56
Diluted EPS (Cont. Ops) $0.83 $0.76 $1.07 $1.24 $1.54
Weighted Average Basic Share $63M $63.4M $63.9M $63.3M $63.7M
Weighted Average Diluted Share $66.6M $67.2M $66.3M $65.7M $64.8M
 
EBITDA $124.6M $104.9M $149.2M $190.1M $262.1M
EBIT $77.7M $57.5M $101.7M $148.8M $213.3M
 
Revenue (Reported) $434.6M $515.5M $568.6M $623.2M $721.6M
Operating Income (Reported) $65.1M $65.1M $87.8M $122.7M $154.3M
Operating Income (Adjusted) $77.7M $57.5M $101.7M $148.8M $213.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6B $1.9B $2.2B $2.4B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $562M $624.5M $683.7M $768.2M $909.5M
Gross Profit $1.1B $1.3B $1.5B $1.6B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $218.2M $271.2M $306.1M $322.7M $360.6M
Selling, General & Admin $625.8M $761.6M $856.4M $851.4M $919.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $844M $1B $1.2B $1.2B $1.3B
Operating Income $242M $263.9M $335.2M $435.2M $546M
 
Net Interest Expenses $4.7M $5.4M -- -- --
EBT. Incl. Unusual Items $237.2M $240.6M $345.3M $457.7M $604.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.8M $41.4M $79.4M $119.4M $162.2M
Net Income to Company $196.3M $199.2M $265.9M $338.3M $442.6M
 
Minority Interest in Earnings $378K -- -- -- --
Net Income to Common Excl Extra Items $196.3M $199.2M $265.9M $338.3M $442.6M
 
Basic EPS (Cont. Ops) $3.13 $3.16 $4.17 $5.32 $6.97
Diluted EPS (Cont. Ops) $2.98 $2.97 $4.00 $5.09 $6.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $436.6M $440.5M $525.6M $628.8M $810M
EBIT $254.6M $256.4M $349M $461.4M $605M
 
Revenue (Reported) $1.6B $1.9B $2.2B $2.4B $2.7B
Operating Income (Reported) $242M $263.9M $335.2M $435.2M $546M
Operating Income (Adjusted) $254.6M $256.4M $349M $461.4M $605M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $2.2B $2.4B $2.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $624.5M $683.7M $768.2M $909.5M --
Gross Profit $1.3B $1.5B $1.6B $1.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $271.2M $306.1M $322.7M $360.6M --
Selling, General & Admin $761.6M $856.4M $851.4M $919.2M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $1.2B $1.2B $1.3B --
Operating Income $263.9M $335.2M $435.2M $546M --
 
Net Interest Expenses $15.6M $536K -- -- --
EBT. Incl. Unusual Items $240.6M $345.3M $457.7M $604.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.4M $79.4M $119.4M $162.2M --
Net Income to Company $199.2M $265.9M $338.3M $442.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $199.2M $265.9M $338.3M $442.6M --
 
Basic EPS (Cont. Ops) $3.16 $4.17 $5.32 $6.97 --
Diluted EPS (Cont. Ops) $2.97 $4.00 $5.09 $6.76 --
Weighted Average Basic Share $252.8M $255.2M $254.4M $253.9M --
Weighted Average Diluted Share $267.6M $265.9M $265.1M $262M --
 
EBITDA $440.5M $525.6M $628.8M $810M --
EBIT $256.4M $349M $461.4M $605M --
 
Revenue (Reported) $1.9B $2.2B $2.4B $2.7B --
Operating Income (Reported) $263.9M $335.2M $435.2M $546M --
Operating Income (Adjusted) $256.4M $349M $461.4M $605M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $442.3M $378.7M $529.6M $511.8M $481.7M
Short Term Investments $1B $1B $1B $896M $1.1B
Accounts Receivable, Net $303.1M $395.6M $518.5M $585.2M $644M
Inventory -- -- -- -- --
Prepaid Expenses $162.5M $76.7M $95.1M $90M $105.9M
Other Current Assets $7M $102.9M $108.8M $106.8M $129M
Total Current Assets $1.9B $2.3B $2.4B $2.3B $2.5B
 
Property Plant And Equipment $234.9M $230.7M $262.2M $279M $278.4M
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.6B $1.6B $1.8B $1.8B
Other Intangibles $366M $295.4M $209.6M $305.5M $231.3M
Other Long-Term Assets $6.2M $6M $5.8M $3.4M $3.3M
Total Assets $4.2B $4.7B $4.9B $5.1B $5.3B
 
Accounts Payable $33.1M $36.1M $56M $66M $110.6M
Accrued Expenses $413.4M $485.9M $509.8M $526.1M $590.3M
Current Portion Of Long-Term Debt $259.9M $395.9M $209.3M $209.2M $458.8M
Current Portion Of Capital Lease Obligations $22.4M $19.5M $13.5M $13.7M $12.6M
Other Current Liabilities $3.8M $1.7M $13.6M $2.6M $2.8M
Total Current Liabilities $1B $1.3B $1.1B $1.1B $1.5B
 
Long-Term Debt $421.3M $429.3M $455.4M $457.1M --
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.9B $1.8B $1.8B $1.7B
 
Common Stock $19M $19M $19M $19M $19M
Other Common Equity Adj -$16.7M -$39.7M -$111.3M -$59.1M -$71.1M
Common Equity $2.6B $2.8B $3B $3.3B $3.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $24.6M $12.9M $13.3M $13.4M $13.4M
Total Equity $2.6B $2.8B $3.1B $3.4B $3.6B
 
Total Liabilities and Equity $4.2B $4.7B $4.9B $5.1B $5.3B
Cash and Short Terms $1.5B $1.4B $1.6B $1.4B $1.6B
Total Debt $681.2M $825.2M $664.7M $666.3M $458.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $442.3M $378.7M $529.6M $511.8M $481.7M
Short Term Investments $1B $1B $1B $896M $1.1B
Accounts Receivable, Net $303.1M $395.6M $518.5M $585.2M $644M
Inventory -- -- -- -- --
Prepaid Expenses $162.5M $76.7M $95.1M $90M $105.9M
Other Current Assets $7M $102.9M $108.8M $106.8M $129M
Total Current Assets $1.9B $2.3B $2.4B $2.3B $2.5B
 
Property Plant And Equipment $234.9M $230.7M $262.2M $279M $278.4M
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.6B $1.6B $1.8B $1.8B
Other Intangibles $366M $295.4M $209.6M $305.5M $231.3M
Other Long-Term Assets $6.2M $6M $5.8M $3.4M $3.3M
Total Assets $4.2B $4.7B $4.9B $5.1B $5.3B
 
Accounts Payable $33.1M $36.1M $56M $66M $110.6M
Accrued Expenses $413.4M $485.9M $509.8M $526.1M $590.3M
Current Portion Of Long-Term Debt $259.9M $395.9M $209.3M $209.2M $458.8M
Current Portion Of Capital Lease Obligations $22.4M $19.5M $13.5M $13.7M $12.6M
Other Current Liabilities $3.8M $1.7M $13.6M $2.6M $2.8M
Total Current Liabilities $1B $1.3B $1.1B $1.1B $1.5B
 
Long-Term Debt $421.3M $429.3M $455.4M $457.1M --
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.9B $1.8B $1.8B $1.7B
 
Common Stock $19M $19M $19M $19M $19M
Other Common Equity Adj -$16.7M -$39.7M -$111.3M -$59.1M -$71.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $24.6M $12.9M $13.3M $13.4M $13.4M
Total Equity $2.6B $2.8B $3.1B $3.4B $3.6B
 
Total Liabilities and Equity $4.2B $4.7B $4.9B $5.1B $5.3B
Cash and Short Terms $1.5B $1.4B $1.6B $1.4B $1.6B
Total Debt $681.2M $825.2M $664.7M $666.3M $458.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $196.3M $199.2M $265.9M $338.3M $442.6M
Depreciation & Amoritzation $182M $184.1M $176.5M $167.4M $205M
Stock-Based Compensation $101.7M $153M $182.7M $176.7M $182.1M
Change in Accounts Receivable $22.2M -$85.8M -$129.7M -$34.3M -$61M
Change in Inventories -- -- -- -- --
Cash From Operations $480.3M $461.8M $479.7M $561.4M $832.6M
 
Capital Expenditures $63.3M $67.2M $81.9M $84.2M $99.8M
Cash Acquisitions -$147.3M -$142.8M -$29.7M -$415.2M -$64.8M
Cash From Investing -$465.1M -$261.5M -$152.4M -$293.6M -$397.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $451.4M -- -- -- --
Long-Term Debt Repaid -$215.2M -$177.3M -$20.1M -$2.6M -$192.1M
Repurchase of Common Stock -$48.3M -$73.2M -$144.9M -$288.4M -$369.2M
Other Financing Activities -- -$15.8M -$376K -$1.8M $101.6M
Cash From Financing $196.8M -$261.8M -$164.5M -$290.3M -$456.6M
 
Beginning Cash (CF) $228.3M $442.3M $378.7M $533.1M $513.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $212.1M -$61.5M $162.9M -$22.4M -$21.4M
Ending Cash (CF) $442.3M $378.7M $533.1M $513.3M $485M
 
Levered Free Cash Flow $417M $394.6M $397.8M $477.3M $732.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $55M $51.2M $71.2M $81.7M $99.5M
Depreciation & Amoritzation $46.9M $47.4M $47.5M $41.2M $48.8M
Stock-Based Compensation $32.8M $50M $49M $46.2M $48.2M
Change in Accounts Receivable -$5.3M -$40.2M -$44.1M -$16.6M -$21M
Change in Inventories -- -- -- -- --
Cash From Operations $166.9M $112.7M $176.7M $180.5M $249.5M
 
Capital Expenditures $12.8M $14.1M $23.8M $19.9M $24.4M
Cash Acquisitions -- $360K -$29.7M -$396.8M -$20.3M
Cash From Investing -$244.4M -$9.3M -$51.5M -$317.3M -$330.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$48K -- -- -- --
Long-Term Debt Repaid -$215M -$84M -$4K -$1.1M -$104.7M
Repurchase of Common Stock -$20.7M -$24.3M -$24.5M -$69M -$95.2M
Other Financing Activities -- -$15M -- -$291K $104.3M
Cash From Financing -$235M -$122.3M -$24M -$69.6M -$94.8M
 
Beginning Cash (CF) $753.1M $397.7M $428M $716M $668.9M
Foreign Exchange Rate Adjustment $1.7M -$119K $3.9M $3.8M -$8.2M
Additions / Reductions -$312.6M -$18.9M $101.2M -$206.4M -$175.7M
Ending Cash (CF) $442.3M $378.7M $533.1M $513.3M $485M
 
Levered Free Cash Flow $154M $98.5M $152.9M $160.5M $225.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $196.3M $199.2M $265.9M $338.3M $442.6M
Depreciation & Amoritzation $182M $184.1M $176.5M $167.4M $205M
Stock-Based Compensation $101.7M $153M $182.7M $176.7M $182.1M
Change in Accounts Receivable $22.2M -$85.8M -$129.7M -$34.3M -$61M
Change in Inventories -- -- -- -- --
Cash From Operations $480.3M $461.8M $479.7M $561.4M $832.6M
 
Capital Expenditures $63.3M $67.2M $81.9M $84.2M $99.8M
Cash Acquisitions -$147.3M -$142.8M -$29.7M -$415.2M -$64.8M
Cash From Investing -$465.1M -$261.5M -$152.4M -$293.6M -$397.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$215.2M -$177.3M -$20.1M -$2.6M -$192.1M
Repurchase of Common Stock -$48.3M -$73.2M -$144.9M -$288.4M -$369.2M
Other Financing Activities -- -- -- -$1.8M $101.6M
Cash From Financing $196.8M -$261.8M -$164.5M -$290.3M -$456.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $212.1M -$61.5M $162.9M -$22.4M -$21.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $417M $394.6M $397.8M $477.3M $732.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $199.2M $265.9M $338.3M $442.6M --
Depreciation & Amoritzation $184.1M $176.5M $167.4M $205M --
Stock-Based Compensation $153M $182.7M $176.7M $182.1M --
Change in Accounts Receivable -$85.8M -$129.7M -$34.3M -$61M --
Change in Inventories -- -- -- -- --
Cash From Operations $461.8M $479.7M $561.4M $832.6M --
 
Capital Expenditures $67.2M $81.9M $84.2M $99.8M --
Cash Acquisitions -$142.8M -$29.7M -$415.2M -$64.8M --
Cash From Investing -$261.5M -$152.4M -$293.6M -$397.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$177.3M -$20.1M -$2.6M -$192.1M --
Repurchase of Common Stock -$73.2M -$144.9M -$288.4M -$369.2M --
Other Financing Activities -$15.8M -$376K -$1.8M $101.6M --
Cash From Financing -$261.8M -$164.5M -$290.3M -$456.6M --
 
Beginning Cash (CF) $1.6B $1.7B $2.5B $2.7B --
Foreign Exchange Rate Adjustment -$2.1M -$8.4M $2.6M -$6.9M --
Additions / Reductions -$61.5M $162.9M -$22.4M -$21.4M --
Ending Cash (CF) $1.6B $1.8B $2.5B $2.7B --
 
Levered Free Cash Flow $394.6M $397.8M $477.3M $732.9M --

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

GET BETTER TRADE IDEAS

Popular

Are We Heading Toward a Recession?
Are We Heading Toward a Recession?

Fears of a recession in 2025 grew at the end…

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock