Financhill
Sell
29

NGVC Quote, Financials, Valuation and Earnings

Last price:
$25.11
Seasonality move :
3.74%
Day range:
$25.08 - $26.73
52-week range:
$25.08 - $61.22
Dividend yield:
2.03%
P/E ratio:
12.54x
P/S ratio:
0.44x
P/B ratio:
2.71x
Volume:
311.6K
Avg. volume:
298.7K
1-year change:
-43.42%
Market cap:
$575.7M
Revenue:
$1.3B
EPS (TTM):
$2.00
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.1B $1.1B $1.2B $1.3B
Revenue Growth (YoY) 1.8% 3.23% 4.68% 8.86% 7.19%
 
Cost of Revenues $792.1M $811.6M $841.5M $907M $933M
Gross Profit $263.4M $278M $299.1M $334.6M $397.9M
Gross Profit Margin 24.96% 25.51% 26.23% 26.95% 29.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.4M $31.6M $36M $38.7M $44.4M
Other Inc / (Exp) -$920K -$1.1M -$2M -$1.7M --
Operating Expenses $233M $244.1M $264.3M $283.7M $334.8M
Operating Income $30.4M $33.9M $34.8M $50.9M $63M
 
Net Interest Expenses $2.3M $2.4M $3.3M $4.2M $3.1M
EBT. Incl. Unusual Items $26.1M $27.8M $28.4M $42.8M $58.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.5M $6.4M $5.1M $8.9M $12.5M
Net Income to Company $20.6M $21.4M $23.2M $33.9M $46.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.6M $21.4M $23.2M $33.9M $46.4M
 
Basic EPS (Cont. Ops) $0.91 $0.94 $1.02 $1.49 $2.02
Diluted EPS (Cont. Ops) $0.91 $0.94 $1.02 $1.47 $2.00
Weighted Average Basic Share $22.6M $22.7M $22.7M $22.8M $22.9M
Weighted Average Diluted Share $22.7M $22.8M $22.8M $23.1M $23.3M
 
EBITDA $60.8M $62.5M $65.2M $83.6M $94.8M
EBIT $30.4M $33.9M $34.8M $50.9M $63M
 
Revenue (Reported) $1.1B $1.1B $1.1B $1.2B $1.3B
Operating Income (Reported) $30.4M $33.9M $34.8M $50.9M $63M
Operating Income (Adjusted) $30.4M $33.9M $34.8M $50.9M $63M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $272.6M $274.2M $295.1M $322.7M $336.1M
Revenue Growth (YoY) 3.21% 0.57% 7.61% 9.35% 4.18%
 
Cost of Revenues $203.8M $205M $217.9M $235M $237.1M
Gross Profit $68.9M $69.3M $77.2M $87.6M $99M
Gross Profit Margin 25.25% 25.26% 26.15% 27.16% 29.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.4M $8.6M $9.8M $10.2M $10.9M
Other Inc / (Exp) -$255K -$557K -$938K -$450K --
Operating Expenses $59.2M $62.3M $68M $73.5M $83.4M
Operating Income $9.6M $6.9M $9.1M $14.1M $15.7M
 
Net Interest Expenses $572K $679K $821K $1.1M $696K
EBT. Incl. Unusual Items $8.8M $2.9M $6.9M $11M $14.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $777K $1M $2M $3M
Net Income to Company $7.2M $2.2M $5.9M $9M $11.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.2M $2.2M $5.9M $9M $11.8M
 
Basic EPS (Cont. Ops) $0.32 $0.10 $0.26 $0.40 $0.51
Diluted EPS (Cont. Ops) $0.32 $0.09 $0.26 $0.39 $0.51
Weighted Average Basic Share $22.6M $22.7M $22.7M $22.8M $23M
Weighted Average Diluted Share $22.7M $22.8M $22.9M $23.2M $23.3M
 
EBITDA $16.8M $13.7M $16.6M $23.8M $23.7M
EBIT $9.6M $6.9M $9.1M $14.1M $15.7M
 
Revenue (Reported) $272.6M $274.2M $295.1M $322.7M $336.1M
Operating Income (Reported) $9.6M $6.9M $9.1M $14.1M $15.7M
Operating Income (Adjusted) $9.6M $6.9M $9.1M $14.1M $15.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.1B $1.1B $1.2B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $792.1M $811.6M $841.5M $907M $956.1M
Gross Profit $263.4M $278M $299.1M $334.6M $374.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.4M $31.6M $36M $38.7M $44.4M
Other Inc / (Exp) -$920K -$1.1M -$2M -$1.7M --
Operating Expenses $234.3M $244.2M $264.3M $283.7M $311.8M
Operating Income $29.2M $33.8M $34.8M $50.9M $62.9M
 
Net Interest Expenses $2.3M $2.4M $3.3M $4.2M $3.1M
EBT. Incl. Unusual Items $26.1M $27.8M $28.4M $42.8M $58.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.5M $6.4M $5.1M $8.9M $12.5M
Net Income to Company $20.6M $21.4M $23.2M $33.9M $46.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.6M $21.4M $23.2M $33.9M $46.4M
 
Basic EPS (Cont. Ops) $0.91 $0.94 $1.02 $1.49 $2.02
Diluted EPS (Cont. Ops) $0.91 $0.94 $1.02 $1.47 $2.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $58.8M $61.7M $63.7M $83.6M $94.7M
EBIT $29.2M $33.8M $34.8M $50.9M $62.9M
 
Revenue (Reported) $1.1B $1.1B $1.1B $1.2B $1.3B
Operating Income (Reported) $29.2M $33.8M $34.8M $50.9M $62.9M
Operating Income (Adjusted) $29.2M $33.8M $34.8M $50.9M $62.9M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $1.1B $1.1B $1.2B $1.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $811.6M $841.5M $907M $956.1M --
Gross Profit $278M $299.1M $334.6M $374.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.6M $36M $38.7M $44.4M --
Other Inc / (Exp) -$1.1M -$2M -$1.7M -$877K --
Operating Expenses $244.2M $264.3M $283.7M $311.8M --
Operating Income $33.8M $34.8M $50.9M $62.9M --
 
Net Interest Expenses $2.4M $3.3M $4.2M $3.1M --
EBT. Incl. Unusual Items $27.8M $28.4M $42.8M $58.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.4M $5.1M $8.9M $12.5M --
Net Income to Company $21.4M $23.2M $33.9M $46.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.4M $23.2M $33.9M $46.4M --
 
Basic EPS (Cont. Ops) $0.94 $1.02 $1.49 $2.02 --
Diluted EPS (Cont. Ops) $0.94 $1.02 $1.47 $2.00 --
Weighted Average Basic Share $90.7M $90.9M $91.1M $91.7M --
Weighted Average Diluted Share $91.3M $91.5M $92.3M $93M --
 
EBITDA $61.7M $63.7M $83.6M $94.7M --
EBIT $33.8M $34.8M $50.9M $62.9M --
 
Revenue (Reported) $1.1B $1.1B $1.2B $1.3B --
Operating Income (Reported) $33.8M $34.8M $50.9M $62.9M --
Operating Income (Adjusted) $33.8M $34.8M $50.9M $62.9M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $23.7M $12M $18.3M $8.9M $17.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.5M $10.5M $10.8M $12.6M $12M
Inventory $100.5M $113.8M $119.3M $120.7M $133M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.9M $4.4M $4.2M $4.9M --
Total Current Assets $135.6M $140.7M $152.6M $147.1M $168.1M
 
Property Plant And Equipment $507.2M $507.9M $502.1M $494.5M $485.2M
Long-Term Investments -- -- -- -- --
Goodwill $5.2M $5.2M $5.2M $5.2M --
Other Intangibles $6.6M $8.9M $8.9M $8.5M --
Other Long-Term Assets $530K $452K $2K $2K --
Total Assets $655.1M $663.1M $760.6M $743.3M $670.5M
 
Accounts Payable $68.9M $71.3M $80.7M $88.4M $81M
Accrued Expenses $16.1M $16.5M $21.4M $24.3M --
Current Portion Of Long-Term Debt $1.8M $1.8M $1.8M -- --
Current Portion Of Capital Lease Obligations $36.5M $38M $38.5M $39.9M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $133.8M $137.7M $154M $164.1M $158.8M
 
Long-Term Debt $363.3M $353.7M $329.9M $306.6M $291.5M
Capital Leases -- -- -- -- --
Total Liabilities $512.3M $507.3M $589.8M $569M $458.1M
 
Common Stock $23K $23K $23K $23K $23K
Other Common Equity Adj -- -- -- -- --
Common Equity $142.7M $155.8M $170.8M $174.3M $212.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $142.7M $155.8M $170.8M $174.3M $212.4M
 
Total Liabilities and Equity $655.1M $663.1M $760.6M $743.3M $670.5M
Cash and Short Terms $23.7M $12M $18.3M $8.9M $17.1M
Total Debt $401.5M $358.6M $335.3M $310.6M $295.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $23.7M $12M $18.3M $8.9M $17.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.5M $10.5M $10.8M $12.6M $12M
Inventory $100.5M $113.8M $119.3M $120.7M $133M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.9M $4.4M $4.2M $4.9M --
Total Current Assets $135.6M $140.7M $152.6M $147.1M $168.1M
 
Property Plant And Equipment $507.2M $507.9M $502.1M $494.5M $485.2M
Long-Term Investments -- -- -- -- --
Goodwill $5.2M $5.2M $5.2M $5.2M --
Other Intangibles $6.6M $8.9M $8.9M $8.5M --
Other Long-Term Assets $530K $452K $2K $2K --
Total Assets $655.1M $663.1M $760.6M $743.3M $670.5M
 
Accounts Payable $68.9M $71.3M $80.7M $88.4M $81M
Accrued Expenses $16.1M $16.5M $21.4M $24.3M --
Current Portion Of Long-Term Debt $1.8M $1.8M $1.8M -- --
Current Portion Of Capital Lease Obligations $36.5M $38M $38.5M $39.9M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $133.8M $137.7M $154M $164.1M $158.8M
 
Long-Term Debt $363.3M $353.7M $329.9M $306.6M $291.5M
Capital Leases -- -- -- -- --
Total Liabilities $512.3M $507.3M $589.8M $569M $458.1M
 
Common Stock $23K $23K $23K $23K $23K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $142.7M $155.8M $170.8M $174.3M $212.4M
 
Total Liabilities and Equity $655.1M $663.1M $760.6M $743.3M $670.5M
Cash and Short Terms $23.7M $12M $18.3M $8.9M $17.1M
Total Debt $401.5M $358.6M $335.3M $310.6M $295.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $20.6M $21.4M $23.2M $33.9M $46.4M
Depreciation & Amoritzation $29.6M $27.9M $28.9M $30.9M $31.8M
Stock-Based Compensation $877K $1.2M $1.4M $2.8M $4M
Change in Accounts Receivable $3M -$3.6M $693K -$1.5M -$1M
Change in Inventories -$371K -$13.2M -$5.5M -$1.4M -$12.3M
Cash From Operations $53.9M $39.7M $64.6M $73.8M $89.7M
 
Capital Expenditures $28.3M $31.4M $38.1M $38.7M $31.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27.8M -$31.1M -$38M -$38.6M -$31M
 
Dividends Paid (Ex Special Dividend) $51.5M $9.1M $9.1M $31.9M $11M
Special Dividend Paid
Long-Term Debt Issued $100.9M $129M $531.1M $604.2M --
Long-Term Debt Repaid -$80M -$139.7M -$541.9M -$615.5M --
Repurchase of Common Stock -- -- $181K -- --
Other Financing Activities -$392K -$403K -$304K -$1.5M --
Cash From Financing -$31M -$20.2M -$20.4M -$44.6M -$50.5M
 
Beginning Cash (CF) $23.7M $12M $18.3M $8.9M $17.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.9M -$11.6M $6.3M -$9.5M $8.2M
Ending Cash (CF) $18.8M $400K $24.6M -$600K $25.4M
 
Levered Free Cash Flow $25.6M $8.2M $26.5M $35.1M $58.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.2M $2.2M $5.9M $9M $11.8M
Depreciation & Amoritzation $7.2M $6.8M $7.5M $7.9M $8M
Stock-Based Compensation $211K $299K $314K $929K $860K
Change in Accounts Receivable -$485K -$3M -$384K -$3.1M $40K
Change in Inventories -$184K -$2.4M -$2.6M -$3.3M -$8.3M
Cash From Operations $22.9M $10.2M $28.4M $24.5M $50.1M
 
Capital Expenditures $11.4M $13.2M $13.7M $6.8M $8.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11M -$13.1M -$13.7M -$6.8M -$8M
 
Dividends Paid (Ex Special Dividend) $1.6M $2.3M $2.3M $2.3M $2.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $54.1M $122.9M $151.4M $148.9M --
Long-Term Debt Repaid -$55.3M -$125.6M -$154.1M -$168.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7K -$10K -$16K -$1.2M --
Cash From Financing -$2.7M -$4.9M -$5M -$22.8M -$38.1M
 
Beginning Cash (CF) $23.7M $12M $18.3M $8.9M $17.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.2M -$7.9M $9.8M -$5M $3.9M
Ending Cash (CF) $32.8M $4.2M $28.1M $3.8M $21.1M
 
Levered Free Cash Flow $11.5M -$3M $14.7M $17.7M $42M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $20.6M $21.4M $23.2M $33.9M $46.4M
Depreciation & Amoritzation $29.6M $27.9M $28.9M $30.9M $31.8M
Stock-Based Compensation $877K $1.2M $1.4M $2.8M $4M
Change in Accounts Receivable $3M -$3.6M $693K -$1.5M -$1M
Change in Inventories -$371K -$13.2M -$5.5M -$1.4M -$12.3M
Cash From Operations $53.9M $39.7M $64.6M $73.8M $89.7M
 
Capital Expenditures $28.3M $31.4M $38.1M $38.7M $31.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27.8M -$31.1M -$38M -$38.6M -$31M
 
Dividends Paid (Ex Special Dividend) $51.5M $9.1M $9.1M $31.9M $11M
Special Dividend Paid
Long-Term Debt Issued $100.9M $129M $531.1M $604.2M --
Long-Term Debt Repaid -$80M -$139.7M -$541.9M -$615.5M --
Repurchase of Common Stock -- -- $181K -- --
Other Financing Activities -$392K -$403K -$304K -$1.5M --
Cash From Financing -$31M -$20.2M -$20.4M -$44.6M -$50.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.9M -$11.6M $6.3M -$9.5M $8.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $25.6M $8.2M $26.5M $35.1M $58.4M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $21.4M $23.2M $33.9M $46.4M --
Depreciation & Amoritzation $27.9M $28.9M $30.9M $31.8M --
Stock-Based Compensation $1.2M $1.4M $2.8M $4M --
Change in Accounts Receivable -$3.6M $693K -$1.5M -$1M --
Change in Inventories -$13.2M -$5.5M -$1.4M -$12.3M --
Cash From Operations $39.7M $64.6M $73.8M $89.7M --
 
Capital Expenditures $31.4M $38.1M $38.7M $31.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.1M -$38M -$38.6M -$31M --
 
Dividends Paid (Ex Special Dividend) $9.1M $9.1M $31.9M $11M --
Special Dividend Paid -- -- $1M -- --
Long-Term Debt Issued $129M $531.1M $604.2M $486.2M --
Long-Term Debt Repaid -$139.7M -$541.9M -$615.5M -$489.1M --
Repurchase of Common Stock -- $181K -- -- --
Other Financing Activities -$403K -$304K -$1.5M -$1.2M --
Cash From Financing -$20.2M -$20.4M -$44.6M -$50.5M --
 
Beginning Cash (CF) $86.1M $62.8M $47.4M $57.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.6M $6.3M -$9.5M $8.2M --
Ending Cash (CF) $74.5M $69.1M $37.9M $66.1M --
 
Levered Free Cash Flow $8.2M $26.5M $35.1M $58.4M --

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock