Financhill
Buy
60

NATL Quote, Financials, Valuation and Earnings

Last price:
$37.23
Seasonality move :
-14.59%
Day range:
$36.16 - $36.69
52-week range:
$22.30 - $42.23
Dividend yield:
0%
P/E ratio:
22.12x
P/S ratio:
0.63x
P/B ratio:
8.12x
Volume:
270.7K
Avg. volume:
368.2K
1-year change:
11.71%
Market cap:
$2.7B
Revenue:
$4.3B
EPS (TTM):
$1.64
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3B $3.5B $4.1B $4.2B $4.3B
Revenue Growth (YoY) -- 18.66% 16.4% 1.33% 2.84%
 
Cost of Revenues $2.3B $2.7B $3.2B $3.4B $3.4B
Gross Profit $670M $892M $887M $818M $933M
Gross Profit Margin 22.4% 25.13% 21.47% 19.54% 21.67%
 
R&D Expenses $87M $107M $56M $77M $59M
Selling, General & Admin $367M $537M $586M $585M $521M
Other Inc / (Exp) $30M $52M -$18M -$43M -$53M
Operating Expenses $454M $644M $556M $435M $536M
Operating Income $216M $248M $331M $383M $397M
 
Net Interest Expenses $6M $49M $31M $104M $327M
EBT. Incl. Unusual Items $240M $251M $157M $89M $139M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48M $64M $50M $237M $44M
Net Income to Company $192M $187M $107M -$148M $81M
 
Minority Interest in Earnings -$1M -$1M -$1M $2M $1M
Net Income to Common Excl Extra Items $191M $186M $107M -$148M $81M
 
Basic EPS (Cont. Ops) $2.71 $2.63 $1.53 -$2.12 $1.11
Diluted EPS (Cont. Ops) $2.71 $2.63 $1.53 -$2.12 $1.08
Weighted Average Basic Share $70.6M $70.6M $70.6M $70.6M $72.2M
Weighted Average Diluted Share $70.6M $70.6M $70.6M $70.6M $74.2M
 
EBITDA $279M $459M $590M $637M $684M
EBIT $246M $300M $331M $383M $397M
 
Revenue (Reported) $3B $3.5B $4.1B $4.2B $4.3B
Operating Income (Reported) $216M $248M $331M $383M $397M
Operating Income (Adjusted) $246M $300M $331M $383M $397M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $1B $1.1B $1.1B $1.1B
Revenue Growth (YoY) -- -- 3.59% 0.56% 4.47%
 
Cost of Revenues -- $798M $829M $837M $852M
Gross Profit -- $232M $238M $236M $269M
Gross Profit Margin -- 22.52% 22.31% 21.99% 24%
 
R&D Expenses -- $6M $17M $15M $18M
Selling, General & Admin -- $131M $160M $127M $143M
Other Inc / (Exp) -- -$1M -$2M -$5M --
Operating Expenses -- $121M $121M $131M $146M
Operating Income -- $111M $117M $105M $123M
 
Net Interest Expenses -- $6M $6M $84M $74M
EBT. Incl. Unusual Items -- $100M $90M $30M $33M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $36M $147M $10M $7M
Net Income to Company -- $64M -$57M $15M $19M
 
Minority Interest in Earnings -- -- $1M -$1M --
Net Income to Common Excl Extra Items -- $64M -$57M $20M $26M
 
Basic EPS (Cont. Ops) -- $0.91 -$0.82 $0.29 $0.35
Diluted EPS (Cont. Ops) -- $0.91 -$0.82 $0.28 $0.34
Weighted Average Basic Share -- $70.6M $70.6M $72.3M $73.7M
Weighted Average Diluted Share -- $70.6M $70.6M $74.5M $76M
 
EBITDA -- $178M $180M $179M $193M
EBIT -- $111M $117M $105M $123M
 
Revenue (Reported) -- $1B $1.1B $1.1B $1.1B
Operating Income (Reported) -- $111M $117M $105M $123M
Operating Income (Adjusted) -- $111M $117M $105M $123M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $4.2B $4.3B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $3.3B $3.5B $3.3B
Gross Profit -- $660M $876M $823M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $64M $69M $65M
Selling, General & Admin -- $446M $585M $531M $508M
Other Inc / (Exp) -- -$8M -$12M -$42M --
Operating Expenses -- -- $510M $443M $551M
Operating Income -- -- $366M $380M $457M
 
Net Interest Expenses -- $23M $23M $339M $295M
EBT. Incl. Unusual Items -- $156M $228M -$61M $196M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $191M $62M $58M
Net Income to Company -- -- $37M -$143M $115M
 
Minority Interest in Earnings -- $1M -$1M -$1M $1M
Net Income to Common Excl Extra Items -- -- $37M -$123M $124M
 
Basic EPS (Cont. Ops) -- -- $0.54 -$1.74 $1.68
Diluted EPS (Cont. Ops) -- $1.43 $0.54 -$1.76 $1.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $617M $669M $737M
EBIT -- -- $366M $380M $457M
 
Revenue (Reported) -- -- $4.2B $4.3B $4.3B
Operating Income (Reported) -- -- $366M $380M $457M
Operating Income (Adjusted) -- -- $366M $380M $457M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $3.1B $3.1B $3.2B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $2.4B $2.4B $2.5B $2.5B
Gross Profit -- $660M $649M $662M $742M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $46M $54M $43M $52M
Selling, General & Admin -- $446M $445M $391M $381M
Other Inc / (Exp) -- -$8M -$6M -$5M $8M
Operating Expenses -- $424M $378M $402M $419M
Operating Income -- $236M $271M $260M $323M
 
Net Interest Expenses -- $23M $15M $250M $218M
EBT. Incl. Unusual Items -- $156M $227M $59M $122M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $54M $195M $18M $36M
Net Income to Company -- $102M -$57M $37M $77M
 
Minority Interest in Earnings -- $1M $1M -$2M -$2M
Net Income to Common Excl Extra Items -- $102M $32M $41M $86M
 
Basic EPS (Cont. Ops) -- $1.43 $0.44 $0.59 $1.20
Diluted EPS (Cont. Ops) -- $1.43 $0.44 $0.58 $1.17
Weighted Average Basic Share -- $211.8M $211.8M $216.1M $220.3M
Weighted Average Diluted Share -- $211.8M $211.8M $219.8M $226.1M
 
EBITDA -- $427M $454M $478M $534M
EBIT -- $236M $271M $260M $323M
 
Revenue (Reported) -- $3.1B $3.1B $3.2B $3.2B
Operating Income (Reported) -- $236M $271M $260M $323M
Operating Income (Adjusted) -- $236M $271M $260M $323M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $238M $497M $577M $629M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $399M $445M $614M $500M
Inventory -- $467M $419M $333M $307M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $204M $231M $253M $242M
Total Current Assets -- $1.6B $1.6B $1.9B $1.7B
 
Property Plant And Equipment -- $528M $497M $612M $618M
Long-Term Investments -- -- $365M $9M $19M
Goodwill -- $1.9B $1.9B $2B $2B
Other Intangibles -- $815M $729M $635M $550M
Other Long-Term Assets -- $88M $123M $169M $156M
Total Assets -- $5.6B $5.8B $5.7B $5.5B
 
Accounts Payable -- $389M $350M $505M $564M
Accrued Expenses -- $120M $69M $149M $147M
Current Portion Of Long-Term Debt -- $208M $108M $76M $81M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $541M $473M $704M $597M
Total Current Liabilities -- $1.6B $1.4B $1.8B $1.7B
 
Long-Term Debt -- $1.2B $776M $3B $3B
Capital Leases -- -- -- -- --
Total Liabilities -- $3.2B $2.5B $5.5B $5.3B
 
Common Stock -- -- -- $1M $1M
Other Common Equity Adj -- -$98M -$63M $86M -$19M
Common Equity -- $2.3B $3.3B $219M $219M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $3M -$1M $3M $4M
Total Equity -- $2.3B $3.3B $222M $223M
 
Total Liabilities and Equity -- $5.6B $5.8B $5.7B $5.5B
Cash and Short Terms -- $238M $497M $577M $629M
Total Debt -- $1.4B $885M $3.1B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- $670M $674M $574M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $405M $552M $506M
Inventory -- -- $431M $351M $383M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $306M $283M --
Total Current Assets -- -- $1.9B $1.9B $1.8B
 
Property Plant And Equipment -- -- $573M $592M $646M
Long-Term Investments -- -- $2.7B $10M $13M
Goodwill -- -- $2B $2B --
Other Intangibles -- -- $653M $583M --
Other Long-Term Assets -- -- $2.2B $165M --
Total Assets -- -- $8.3B $5.7B $5.7B
 
Accounts Payable -- -- $375M $545M $530M
Accrued Expenses -- -- $150M $152M --
Current Portion Of Long-Term Debt -- -- $132M $88M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $551M $710M --
Total Current Liabilities -- -- $1.6B $1.8B $1.8B
 
Long-Term Debt -- -- $2.4B $3B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $4.7B $5.5B $5.3B
 
Common Stock -- -- -- $1M $1M
Other Common Equity Adj -- -- -$38M $41M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -$2M $1M
Total Equity -- -- $3.6B $262M $331M
 
Total Liabilities and Equity -- -- $8.3B $5.7B $5.7B
Cash and Short Terms -- -- $670M $674M $574M
Total Debt -- -- $2.5B $3B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $192M $187M $107M -$148M $81M
Depreciation & Amoritzation $33M $159M $259M $254M $287M
Stock-Based Compensation $48M $82M $66M $68M $38M
Change in Accounts Receivable $159M $70M -$78M -$50M $106M
Change in Inventories $81M -$136M -$10M $53M -$77M
Cash From Operations $410M $449M $274M $355M $344M
 
Capital Expenditures $30M $111M $97M $132M $139M
Cash Acquisitions -- -$2.3B $78M $1M --
Cash From Investing -$60M -$2.5B -$417M -$316M -$135M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $25M $1.2B $68M $3.6B $1.4B
Long-Term Debt Repaid -$23M -$10M -$606M -$490M -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$340M $1.2B $721M -$3.1B -$31M
Cash From Financing -$338M $2.3B $183M $31M -$134M
 
Beginning Cash (CF) $178M $170M $497M $577M $629M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12M $301M $29M $87M $55M
Ending Cash (CF) $170M $470M $515M $681M $664M
 
Levered Free Cash Flow $380M $338M $177M $223M $205M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $64M -$57M $15M $19M
Depreciation & Amoritzation -- $67M $63M $74M $70M
Stock-Based Compensation -- $14M $12M $9M $8M
Change in Accounts Receivable -- -$28M $22M $91M $93M
Change in Inventories -- $13M -$20M -$28M -$1M
Cash From Operations -- $226M $147M $107M $25M
 
Capital Expenditures -- $36M $48M $26M $43M
Cash Acquisitions -- $11M $1M -- $17M
Cash From Investing -- -$97M -$254M -$39M -$51M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $56M $2.2B $386M --
Long-Term Debt Repaid -- -$35M -$258M -$401M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$65M $315M -$6M --
Cash From Financing -- -$44M $2.3B -$19M -$36M
 
Beginning Cash (CF) -- $453M $670M $674M $574M
Foreign Exchange Rate Adjustment -- -$36M $13M $5M -$1M
Additions / Reductions -- $49M $2.2B $54M -$63M
Ending Cash (CF) -- $502M $2.8B $733M $510M
 
Levered Free Cash Flow -- $190M $99M $81M -$18M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $37M -$143M $115M
Depreciation & Amoritzation -- -- $251M $289M $280M
Stock-Based Compensation -- $51M $60M $51M $35M
Change in Accounts Receivable -- -- $57M -$9M $56M
Change in Inventories -- -- $14M $11M -$108M
Cash From Operations -- -- $380M $272M $205M
 
Capital Expenditures -- $36M $75M $143M $150M
Cash Acquisitions -- -$78M -- -- $17M
Cash From Investing -- -- -$311M -$157M -$113M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $2B $2.3B --
Long-Term Debt Repaid -- -- -$254M -$1.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $324M -$3.4B --
Cash From Financing -- -- $2.1B -$2.1B -$187M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $2.2B -$2B -$97M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $268M $129M $55M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $102M -$57M $37M $77M
Depreciation & Amoritzation -- $191M $63M $218M $211M
Stock-Based Compensation -- $51M $12M $28M $25M
Change in Accounts Receivable -- -$96M $22M $80M $29M
Change in Inventories -- -$59M -$20M -$77M -$108M
Cash From Operations -- $241M $147M $264M $125M
 
Capital Expenditures -- $70M $48M $96M $119M
Cash Acquisitions -- -$56M $1M -- $17M
Cash From Investing -- -$375M -$254M -$110M -$88M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $271M $2.2B $919M $440M
Long-Term Debt Repaid -- -$667M -$315M -$950M -$486M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $623M $226M -$21M -$27M
Cash From Financing -- $227M $2.3B -$49M -$102M
 
Beginning Cash (CF) -- $1.4B $1.2B $1.9B $1.9B
Foreign Exchange Rate Adjustment -- -$36M $13M -$7M $11M
Additions / Reductions -- $57M $2.2B $98M -$54M
Ending Cash (CF) -- $1.4B $2.8B $2B $1.8B
 
Levered Free Cash Flow -- $171M $99M $168M $6M

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

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.7T
P/E Ratio: 65x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Sell
48
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Alerts

Buy
72
BNAI alert for Jan 29

Brand Engagement Network, Inc. [BNAI] is down 16.89% over the past day.

Buy
82
STX alert for Jan 29

Seagate Technology Holdings Plc [STX] is up 0.83% over the past day.

Buy
84
GDXU alert for Jan 29

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 12.19% over the past day.

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

Show me the best stock