Financhill
Buy
54

NXPI Quote, Financials, Valuation and Earnings

Last price:
$225.32
Seasonality move :
13.82%
Day range:
$224.58 - $228.43
52-week range:
$148.09 - $255.45
Dividend yield:
1.8%
P/E ratio:
27.86x
P/S ratio:
4.77x
P/B ratio:
5.64x
Volume:
1M
Avg. volume:
3.1M
1-year change:
4.58%
Market cap:
$56.7B
Revenue:
$12.6B
EPS (TTM):
$8.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.6B $11.1B $13.2B $13.3B $12.6B
Revenue Growth (YoY) -2.99% 28.46% 19.36% 0.54% -4.99%
 
Cost of Revenues $5.7B $5.6B $6.2B $6B $5.6B
Gross Profit $2.9B $5.5B $7B $7.3B $7B
Gross Profit Margin 33.94% 49.49% 53.05% 54.72% 55.58%
 
R&D Expenses $1.7B $1.9B $2.2B $2.4B $2.3B
Selling, General & Admin $879M $956M $1.1B $1.2B $1.2B
Other Inc / (Exp) $38M -$22M -$15M -$15M -$55M
Operating Expenses $2.5B $2.9B $3.2B $3.5B $3.4B
Operating Income $382M $2.6B $3.8B $3.8B $3.6B
 
Net Interest Expenses $362M $369M $427M $438M $398M
EBT. Incl. Unusual Items $1M $2.2B $3.4B $3.4B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$83M $272M $529M $523M $545M
Net Income to Company $80M $1.9B $2.8B $2.8B $2.5B
 
Minority Interest in Earnings $28M $35M $46M $25M $32M
Net Income to Common Excl Extra Items $80M $1.9B $2.8B $2.8B $2.5B
 
Basic EPS (Cont. Ops) $0.19 $6.91 $10.64 $10.83 $9.84
Diluted EPS (Cont. Ops) $0.18 $6.79 $10.55 $10.70 $9.73
Weighted Average Basic Share $279.8M $270.7M $261.9M $258.4M $255.2M
Weighted Average Diluted Share $283.8M $275.6M $264.1M $261.4M $257.8M
 
EBITDA $2.4B $3.8B $5B $4.9B $4.5B
EBIT $382M $2.6B $3.8B $3.8B $3.6B
 
Revenue (Reported) $8.6B $11.1B $13.2B $13.3B $12.6B
Operating Income (Reported) $382M $2.6B $3.8B $3.8B $3.6B
Operating Income (Adjusted) $382M $2.6B $3.8B $3.8B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $3.4B $3.4B $3.3B $3.2B
Revenue Growth (YoY) 26.2% 20.41% -0.32% -5.36% -2.37%
 
Cost of Revenues $1.4B $1.6B $1.5B $1.4B $1.4B
Gross Profit $1.4B $1.8B $1.9B $1.8B $1.8B
Gross Profit Margin 50.54% 53.3% 55.15% 56.52% 55.34%
 
R&D Expenses $492M $548M $605M $577M $576M
Selling, General & Admin $243M $289M $294M $265M $286M
Other Inc / (Exp) $3M $2M -$7M -$5M --
Operating Expenses $735M $837M $899M $842M $864M
Operating Income $711M $999M $995M $995M $892M
 
Net Interest Expenses $97M $118M $109M $118M $135M
EBT. Incl. Unusual Items $618M $903M $917M $908M $795M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $95M $149M $123M $173M $148M
Net Income to Company $501.2M $663.1M $796.7M $755.3M $683.4M
 
Minority Interest in Earnings $7M $12M $5M $11M $15M
Net Income to Common Excl Extra Items $526M $750M $792M $729M $646M
 
Basic EPS (Cont. Ops) $1.95 $2.81 $3.06 $2.82 $2.50
Diluted EPS (Cont. Ops) $1.91 $2.79 $3.01 $2.79 $2.48
Weighted Average Basic Share $266.6M $262.2M $257.5M $254.5M $252.2M
Weighted Average Diluted Share $271.4M $264.7M $261.1M $257.7M $254.3M
 
EBITDA $1B $1.3B $1.3B $1.2B $1.1B
EBIT $711M $999M $995M $995M $892M
 
Revenue (Reported) $2.9B $3.4B $3.4B $3.3B $3.2B
Operating Income (Reported) $711M $999M $995M $995M $892M
Operating Income (Adjusted) $711M $999M $995M $995M $892M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.5B $12.9B $13.2B $12.9B $12B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.5B $6.1B $6B $5.7B $5.6B
Gross Profit $5.1B $6.8B $7.2B $7.2B $6.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.9B $2.1B $2.3B $2.3B $2.3B
Selling, General & Admin $920M $1.1B $1.1B $1.2B $1.2B
Other Inc / (Exp) -$63M -$39M -$11M -$20M --
Operating Expenses $2.8B $3.2B $3.4B $3.5B $3.4B
Operating Income $2.3B $3.6B $3.7B $3.7B $3B
 
Net Interest Expenses $363M $445M $432M $430M $478M
EBT. Incl. Unusual Items $1.8B $3.2B $3.4B $3.3B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $205M $464M $536M $592M $471M
Net Income to Company $1.6B $2.5B $2.9B $2.7B $2.1B
 
Minority Interest in Earnings $38M $42M $31M $28M $44M
Net Income to Common Excl Extra Items $1.6B $2.7B $2.9B $2.7B $2.1B
 
Basic EPS (Cont. Ops) $5.78 $10.13 $10.90 $10.60 $8.14
Diluted EPS (Cont. Ops) $5.67 $10.04 $10.80 $10.47 $8.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.6B $4.9B $4.9B $4.7B $3.9B
EBIT $2.3B $3.6B $3.7B $3.7B $3B
 
Revenue (Reported) $10.5B $12.9B $13.2B $12.9B $12B
Operating Income (Reported) $2.3B $3.6B $3.7B $3.7B $3B
Operating Income (Adjusted) $2.3B $3.6B $3.7B $3.7B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8B $9.9B $9.9B $9.5B $8.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $4.7B $4.5B $4.2B $4.2B
Gross Profit $3.9B $5.2B $5.4B $5.3B $4.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4B $1.6B $1.8B $1.7B $1.7B
Selling, General & Admin $699M $805M $848M $841M $845M
Other Inc / (Exp) $3M -$14M -$10M -$15M $19M
Operating Expenses $2.1B $2.4B $2.6B $2.6B $2.6B
Operating Income $1.8B $2.8B $2.7B $2.7B $2.2B
 
Net Interest Expenses $286M $344M $329M $352M $387M
EBT. Incl. Unusual Items $1.5B $2.5B $2.5B $2.5B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $200M $392M $399M $468M $394M
Net Income to Company $1.3B $2B $2.1B $2.1B $1.7B
 
Minority Interest in Earnings $27M $34M $19M $22M $34M
Net Income to Common Excl Extra Items $1.3B $2.1B $2.1B $2B $1.6B
 
Basic EPS (Cont. Ops) $4.68 $7.86 $8.12 $7.89 $6.20
Diluted EPS (Cont. Ops) $4.58 $7.80 $8.04 $7.80 $6.16
Weighted Average Basic Share $816.8M $787.8M $776.2M $766.5M $758.3M
Weighted Average Diluted Share $833.4M $794.5M $783.6M $775.4M $763.2M
 
EBITDA $2.7B $3.8B $3.6B $3.4B $2.8B
EBIT $1.8B $2.8B $2.7B $2.7B $2.2B
 
Revenue (Reported) $8B $9.9B $9.9B $9.5B $8.9B
Operating Income (Reported) $1.8B $2.8B $2.7B $2.7B $2.2B
Operating Income (Adjusted) $1.8B $2.8B $2.7B $2.7B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.3B $2.8B $3.8B $4.3B $3.3B
Short Term Investments -- -- -- $409M --
Accounts Receivable, Net $765M $923M $960M $894M $1B
Inventory $1B $1.2B $1.8B $2.1B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $254M $286M $348M $565M $625M
Total Current Assets $4.3B $5.2B $6.9B $7.9B $7.3B
 
Property Plant And Equipment $2.5B $2.9B $3.4B $3.6B $3.5B
Long-Term Investments -- -- -- -- --
Goodwill $10B $10B $9.9B $10B $9.9B
Other Intangibles $2.2B $1.7B $1.3B $922M $836M
Other Long-Term Assets $1B $1.3B $1.9B $1.3B $1.8B
Total Assets $19.8B $21.2B $23.9B $25.3B $24.4B
 
Accounts Payable $991M $1.3B $1.6B $1.2B $1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $1B $500M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $495M $493M $1.1B $1B $838M
Total Current Liabilities $2B $2.5B $3.3B $4.1B $3.1B
 
Long-Term Debt $7.8B $10.8B $11.4B $10.4B $10.6B
Capital Leases -- -- -- -- --
Total Liabilities $10.7B $14.5B $16.2B $16.3B $14.9B
 
Common Stock $59M $56M $56M $56M $56M
Other Common Equity Adj $117M $48M $76M $90M -$17M
Common Equity $8.9B $6.5B $7.4B $8.6B $9.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $207M $242M $291M $316M $348M
Total Equity $9.2B $6.8B $7.7B $9B $9.5B
 
Total Liabilities and Equity $19.8B $21.2B $23.9B $25.3B $24.4B
Cash and Short Terms $2.3B $2.8B $3.8B $4.3B $3.3B
Total Debt $7.8B $10.8B $11.4B $11.4B $11.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.3B $3.8B $4B $3.1B $4B
Short Term Investments -- -- -- $400M --
Accounts Receivable, Net $979M $1B $939M $1.1B $1.1B
Inventory $1.2B $1.6B $2.1B $2.2B $2.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $266M $351M $495M $574M --
Total Current Assets $4.7B $6.7B $7.6B $7B $8.5B
 
Property Plant And Equipment $2.5B $3B $3.2B $3.3B $3.1B
Long-Term Investments -- -- -- -- --
Goodwill $10B $9.9B $9.9B $10B --
Other Intangibles $1.7B $1.4B $1B $735M --
Other Long-Term Assets $1.1B $1.9B $2.2B $2.6B --
Total Assets $20B $22.9B $24B $23.7B $26.4B
 
Accounts Payable $1.1B $1.5B $959M $899M $886M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $999M -- $999M $499M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $551M $724M $1.1B $781M --
Total Current Liabilities $3.4B $3.2B $4B $3B $3.6B
 
Long-Term Debt $8.6B $11.2B $10.2B $9.7B $11B
Capital Leases -- -- -- -- --
Total Liabilities $13B $15.6B $15.2B $13.9B $15.9B
 
Common Stock $59M $56M $56M $56M $56M
Other Common Equity Adj $45M -$142M $40M $104M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $234M $279M $310M $338M $382M
Total Equity $7B $7.4B $8.8B $9.7B $10.4B
 
Total Liabilities and Equity $20B $22.9B $24B $23.7B $26.4B
Cash and Short Terms $2.3B $3.8B $4B $3.1B $4B
Total Debt $8.6B $11.2B $11.2B $10.2B $12.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $80M $1.9B $2.8B $2.8B $2.5B
Depreciation & Amoritzation $2B $1.3B $1.3B $1.1B $925M
Stock-Based Compensation $384M $353M $364M $411M $461M
Change in Accounts Receivable -$51M -$176M -$106M -$138M -$207M
Change in Inventories $163M -$159M -$593M -$353M -$222M
Cash From Operations $2.5B $3.1B $3.9B $3.5B $2.8B
 
Capital Expenditures $522M $932M $1.2B $1B $876M
Cash Acquisitions $34M $23M $27M -- --
Cash From Investing -$418M -$934M -$1.2B -$1.5B -$686M
 
Dividends Paid (Ex Special Dividend) $420M $562M $815M $1B $1B
Special Dividend Paid
Long-Term Debt Issued $2B $4B $1.5B -- $670M
Long-Term Debt Repaid -$1.8B -$1B -$917M -- -$1B
Repurchase of Common Stock $627M $4B $1.4B $1.1B $1.4B
Other Financing Activities -$51M -$49M -$16M -$2M -$3M
Cash From Financing -$835M -$1.6B -$1.6B -$2B -$2.7B
 
Beginning Cash (CF) $2.3B $2.8B $3.8B $3.9B $3.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $555M $1B $17M -$570M
Ending Cash (CF) $3.5B $3.4B $4.8B $3.9B $2.7B
 
Levered Free Cash Flow $2B $2.1B $2.7B $2.5B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $501.2M $663.1M $796.7M $755.3M $683.4M
Depreciation & Amoritzation $287.4M $282.2M $274.6M $226.7M $213.6M
Stock-Based Compensation $75.8M $78.1M $103.6M $119.5M $125.4M
Change in Accounts Receivable $20.6M -$47.3M $40.3M -$168.9M $55.5M
Change in Inventories -$54.3M -$103.3M -$34.1M -$87.1M -$101.1M
Cash From Operations $880.1M $1B $994M $810.1M $622.6M
 
Capital Expenditures $230.2M $292.6M $243.4M $221.3M $106.8M
Cash Acquisitions $15.7M $20.6M -- -- $16.8M
Cash From Investing -$236.2M -$319.3M -$274.6M -$382.2M -$827.9M
 
Dividends Paid (Ex Special Dividend) $144M $198.1M $263.5M $269.1M $271.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $1.1B $326.9M $307.9M $316.9M $60.5M
Other Financing Activities -- -- -$1M -$1M --
Cash From Financing -$1.3B -$516M -$536.2M -$561.4M $501.5M
 
Beginning Cash (CF) $2.3B $3.8B $4B $2.7B $3.5B
Foreign Exchange Rate Adjustment -$2.9M -$10M -$3M $7M $46.7K
Additions / Reductions -$610.7M $178.5M $180.2M -$126.5M $296.2M
Ending Cash (CF) $1.7B $3.9B $4.2B $2.6B $3.8B
 
Levered Free Cash Flow $649.9M $731.1M $750.6M $588.8M $515.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.6B $2.5B $2.9B $2.7B $2.1B
Depreciation & Amoritzation $1.3B $1.2B $1.2B $930.4M $884.7M
Stock-Based Compensation $354.9M $332.2M $407.8M $450.3M $485.7M
Change in Accounts Receivable -$262.8M -$115.1M -$66.2M -$202.4M -$104.9M
Change in Inventories -$104.6M -$382.4M -$567.6M -$90.8M -$306.2M
Cash From Operations $3.3B $3.4B $3.5B $3.5B $2.3B
 
Capital Expenditures $750.9M $1.2B $1.1B $925.7M $548.1M
Cash Acquisitions $30.4M $31M $765.7K -- $722M
Cash From Investing -$779.5M -$1.2B -$1.2B -$1.5B -$1.8B
 
Dividends Paid (Ex Special Dividend) $516.4M $697.8M $981.4M $1B $1B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$1B --
Repurchase of Common Stock $3.5B $1.5B $1.1B $1.4B $1B
Other Financing Activities -- -$40M -$4M -$2M --
Cash From Financing -$3.9B -$758.7M -$2B -$3.3B $147.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3B $1.4B $308.1M -$1.3B $733.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $2.2B $2.4B $2.6B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $2B $2.1B $2.1B $1.7B
Depreciation & Amoritzation $936.7M $893.2M $842.6M $672.9M $645.6M
Stock-Based Compensation $260.7M $251.6M $306M $347.6M $378.8M
Change in Accounts Receivable -$210.6M -$155.5M -$118.8M -$183.9M -$84.8M
Change in Inventories -$140.7M -$369.3M -$361.4M -$101M -$188.3M
Cash From Operations $2.3B $2.7B $2.4B $2.4B $2B
 
Capital Expenditures $604.1M $901.7M $792.3M $717.3M $401.8M
Cash Acquisitions $16.7M $25.4M -- -- $722M
Cash From Investing -$608M -$920.5M -$884.9M -$893.1M -$2B
 
Dividends Paid (Ex Special Dividend) $405.4M $559.7M $750M $788.1M $806.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $1.5B -- -- $2.6B
Long-Term Debt Repaid -- -$917M -- -$1B -$2B
Repurchase of Common Stock $3.2B $866.8M $623.2M $927.5M $587M
Other Financing Activities -$23M -$14M -$2M -$2M -$1M
Cash From Financing -$1.6B -$839.5M -$1.3B -$2.6B $123.5M
 
Beginning Cash (CF) $7.1B $10B $11.8B $8.5B $10.6B
Foreign Exchange Rate Adjustment -$5.9M -$20.7M -$4M $0 $6.3M
Additions / Reductions $27.5M $875.3M $198.3M -$1.1B $169.5M
Ending Cash (CF) $7.1B $10.8B $12B $7.4B $10.8B
 
Levered Free Cash Flow $1.7B $1.8B $1.6B $1.7B $1.6B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock