Financhill
Buy
51

NHI Quote, Financials, Valuation and Earnings

Last price:
$76.92
Seasonality move :
3.38%
Day range:
$76.26 - $77.29
52-week range:
$65.13 - $80.56
Dividend yield:
4.7%
P/E ratio:
24.27x
P/S ratio:
9.98x
P/B ratio:
2.48x
Volume:
57.9K
Avg. volume:
210.9K
1-year change:
10.98%
Market cap:
$3.7B
Revenue:
$338.1M
EPS (TTM):
$3.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $325.5M $292.5M $285.7M $322.4M $338.1M
Revenue Growth (YoY) 2.35% -10.15% -2.29% 12.81% 4.88%
 
Cost of Revenues $91.8M $93.5M $116.4M $123.6M $127.8M
Gross Profit $233.7M $199M $169.3M $198.8M $210.3M
Gross Profit Margin 71.79% 68.04% 59.26% 61.66% 62.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $13.3M -$22.4M -$22.4M $13.7M $12.6M
Operating Expenses $14.8M $72M $23.6M $19.8M $20.8M
Operating Income $218.8M $127M $145.7M $179M $189.5M
 
Net Interest Expenses -- $43.5M $44.9M $58.2M $59.9M
EBT. Incl. Unusual Items $185.3M $112M $65.5M $134.4M $136.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $185.3M $112M $65.5M $134.4M $136.6M
 
Minority Interest in Earnings $185K $163K -$902K -$1.3M -$1.3M
Net Income to Common Excl Extra Items $185.3M $112M $65.5M $134.4M $136.6M
 
Basic EPS (Cont. Ops) $4.14 $2.45 $1.48 $3.13 $3.14
Diluted EPS (Cont. Ops) $4.14 $2.44 $1.48 $3.13 $3.13
Weighted Average Basic Share $44.7M $45.7M $44.8M $43.4M $43.8M
Weighted Average Diluted Share $44.7M $45.7M $44.8M $43.4M $44.1M
 
EBITDA $301M $208.8M $224.2M $251.5M $263.9M
EBIT $218.8M $127M $145.7M $179M $189.5M
 
Revenue (Reported) $325.5M $292.5M $285.7M $322.4M $338.1M
Operating Income (Reported) $218.8M $127M $145.7M $179M $189.5M
Operating Income (Adjusted) $218.8M $127M $145.7M $179M $189.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $71.7M $76.4M $80.8M $83.7M $90.6M
Revenue Growth (YoY) -12.82% 6.45% 5.86% 3.51% 8.25%
 
Cost of Revenues $23M $29.2M $31.2M $32M $39.8M
Gross Profit $48.8M $47.2M $49.6M $51.6M $50.8M
Gross Profit Margin 67.98% 61.77% 61.41% 61.73% 56.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3M $3.5M -$1M -$3.3M --
Operating Expenses $26.3M $5M $4.4M $4.9M $6.6M
Operating Income $22.4M $42.2M $45.2M $46.8M $44.2M
 
Net Interest Expenses -- $11.4M $15.1M $14.9M $13.8M
EBT. Incl. Unusual Items $30.8M $34.2M $29M $28.2M $32.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $30.8M $34.2M $29M $28.2M $32.5M
 
Minority Interest in Earnings $35K -$239K -$313K -$298K -$384K
Net Income to Common Excl Extra Items $30.8M $34.2M $29M $28.2M $32.5M
 
Basic EPS (Cont. Ops) $0.67 $0.78 $0.68 $0.66 $0.69
Diluted EPS (Cont. Ops) $0.67 $0.78 $0.68 $0.65 $0.69
Weighted Average Basic Share $45.9M $44.3M $43.4M $43.5M $47.4M
Weighted Average Diluted Share $45.9M $44.4M $43.4M $44M $47.6M
 
EBITDA $42.2M $59.8M $63.4M $65.2M $65.2M
EBIT $22.4M $42.2M $45.2M $46.8M $44.2M
 
Revenue (Reported) $71.7M $76.4M $80.8M $83.7M $90.6M
Operating Income (Reported) $22.4M $42.2M $45.2M $46.8M $44.2M
Operating Income (Adjusted) $22.4M $42.2M $45.2M $46.8M $44.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $302M $283.1M $312.9M $331.8M $358.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $91.5M $110.6M $122.4M $125.4M $140.4M
Gross Profit $210.5M $172.5M $190.5M $206.4M $218.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$4.4M -$33.3M $273K -$602K --
Operating Expenses $42.7M $75.6M $19.9M $20.2M $25.5M
Operating Income $167.9M $96.9M $170.7M $186.2M $192.5M
 
Net Interest Expenses -- $42.9M $55.8M $59.5M $58.3M
EBT. Incl. Unusual Items $146.6M $70.4M $104.2M $125.6M $145.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $142.6M $70.4M $104.2M $125.6M $145.8M
 
Minority Interest in Earnings $158K -$571K -$1.2M -$1.2M -$1.5M
Net Income to Common Excl Extra Items $142.6M $70.4M $104.2M $125.6M $145.8M
 
Basic EPS (Cont. Ops) $3.13 $1.58 $2.43 $2.92 $3.19
Diluted EPS (Cont. Ops) $3.13 $1.57 $2.43 $2.91 $3.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $249.4M $177.5M $242.7M $258.9M $273.4M
EBIT $167.9M $96.9M $170.7M $186.2M $192.5M
 
Revenue (Reported) $302M $283.1M $312.9M $331.8M $358.5M
Operating Income (Reported) $167.9M $96.9M $170.7M $186.2M $192.5M
Operating Income (Adjusted) $167.9M $96.9M $170.7M $186.2M $192.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $222.8M $215M $242.2M $251.6M $272M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $68.2M $87M $92.9M $94.7M $107.4M
Gross Profit $154.6M $128M $149.2M $156.8M $164.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.3M -$10.8M $11.9M -$2.4M $3.3M
Operating Expenses $39.5M $43.1M $14.8M $15.3M $20M
Operating Income $115.1M $84.9M $134.4M $141.6M $144.6M
 
Net Interest Expenses -- $32.5M $43.3M $44.7M $43.1M
EBT. Incl. Unusual Items $105.5M $63.9M $102.7M $93.9M $103M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $105.5M $63.9M $102.7M $93.9M $103M
 
Minority Interest in Earnings $135K -$599K -$946K -$892K -$1M
Net Income to Common Excl Extra Items $105.5M $63.9M $102.7M $93.9M $103M
 
Basic EPS (Cont. Ops) $2.31 $1.43 $2.39 $2.18 $2.23
Diluted EPS (Cont. Ops) $2.31 $1.43 $2.39 $2.17 $2.22
Weighted Average Basic Share $137M $135.9M $130.2M $130.3M $139.8M
Weighted Average Diluted Share $137.1M $136M $130.2M $131M $140.3M
 
EBITDA $175.8M $146M $189.1M $196.5M $206M
EBIT $115.1M $84.9M $134.4M $141.6M $144.6M
 
Revenue (Reported) $222.8M $215M $242.2M $251.6M $272M
Operating Income (Reported) $115.1M $84.9M $134.4M $141.6M $144.6M
Operating Income (Adjusted) $115.1M $84.9M $134.4M $141.6M $144.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $43.3M $37.4M $19.3M $22.3M $24.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $98.3M $99.4M $81.9M $89.6M $93.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $431.5M $500M $372.6M $357.3M $392.5M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $9.2M $8.3M $8.4M $8.5M $8.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $6.2M $6.2M $6.2M $6.2M $6.2M
Total Assets $3.1B $2.8B $2.5B $2.5B $2.6B
 
Accounts Payable $25.2M $23.2M $25.9M $34.3M $37.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $544M $148.7M $480.4M $148.8M $404.7M
 
Long-Term Debt $1B $1.2B $732.1M $1.1B $820.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.3B $1.2B $1.2B $1.2B
 
Common Stock $452K $459K $434K $434K $457K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $1.5B $1.3B $1.3B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.7M $9.9M $19.7M $20.1M $18.7M
Total Equity $1.5B $1.5B $1.3B $1.3B $1.4B
 
Total Liabilities and Equity $3.1B $2.8B $2.5B $2.5B $2.6B
Cash and Short Terms $43.3M $37.4M $19.3M $22.3M $24.3M
Total Debt $1.5B $1.2B $1.1B $1.1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $48.4M $28.8M $16.6M $15.6M $81.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $99.9M $82M $88.7M $92.6M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $450.3M $350.5M $354M $340.1M $381.2M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $1.8M $2.9M $8.1M $8.4M $6.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $33.4M $17.4M $6.2M $6.2M --
Total Assets $2.9B $2.5B $2.5B $2.5B $2.7B
 
Accounts Payable $20.9M $23M $29.3M $32.5M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $71.1M $62.1M $118.5M $72.2M $253.5M
 
Long-Term Debt $1.3B $1.1B $1.1B $1.1B $934.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.2B $1.2B $1.2B $1.2B
 
Common Stock $459K $434K $434K $436K $476K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.1M $20.3M $20.7M $18.5M $17.6M
Total Equity $1.5B $1.3B $1.3B $1.2B $1.5B
 
Total Liabilities and Equity $2.9B $2.5B $2.5B $2.5B $2.7B
Cash and Short Terms $48.4M $28.8M $16.6M $15.6M $81.6M
Total Debt $1.3B $1.1B $1.1B $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $185.3M $112M $65.5M $134.4M $136.6M
Depreciation & Amoritzation $89.5M $86.2M $78.4M $72.5M $74.3M
Stock-Based Compensation $3.1M $8.4M $8.6M $4.6M $4.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $232.1M $212.1M $185.9M $187.5M $208.2M
 
Capital Expenditures $13.9M $3.5M $4.6M $7.7M $15.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$89.7M $184.1M $209.1M -$11.7M -$191.5M
 
Dividends Paid (Ex Special Dividend) $194.6M $182.9M $161.8M $156.2M $156.5M
Special Dividend Paid
Long-Term Debt Issued $305M $491.8M $225M $564M $449.7M
Long-Term Debt Repaid -$250.7M -$752.4M -$318.4M -$576.4M -$438.9M
Repurchase of Common Stock -- $66.1M $152M -- --
Other Financing Activities -$6.1M -$7.4M $5.9M -$1.1M -$10.2M
Cash From Financing -$111.8M -$403M -$413M -$172.7M -$14.7M
 
Beginning Cash (CF) $43.3M $37.4M $19.3M $22.3M $24.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.7M -$6.9M -$18M $3.1M $1.9M
Ending Cash (CF) $74M $30.6M $1.3M $25.4M $26.2M
 
Levered Free Cash Flow $218.3M $208.6M $181.3M $179.8M $192.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $30.8M $34.2M $29M $28.2M $32.5M
Depreciation & Amoritzation $20.3M $17.6M $18.2M $18.5M $20.9M
Stock-Based Compensation $989K $1.1M $866K $670K $983K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $49.2M $43.5M $49.7M $48.6M $62.6M
 
Capital Expenditures $1.5M $1.3M $1.1M $4.7M $5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $157.9M $54.9M -$19.9M -$1.6M $41.8M
 
Dividends Paid (Ex Special Dividend) $41.3M $40.2M $39.1M $39.1M $42.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $35M $70M $52M $124M --
Long-Term Debt Repaid -$185.1M -$60.1M -$43.1M -$124.6M --
Repurchase of Common Stock -- $82M -- -- --
Other Financing Activities -$290K -$539K -$366K -$6.5M --
Cash From Financing -$191.6M -$112.8M -$30.5M -$46.2M -$42.1M
 
Beginning Cash (CF) $48.4M $28.8M $16.6M $15.6M $81.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.5M -$14.3M -$779K $864K $62.3M
Ending Cash (CF) $63.9M $14.5M $15.8M $16.4M $143.9M
 
Levered Free Cash Flow $47.7M $42.3M $48.6M $44M $57.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $142.6M $70.4M $104.2M $125.6M $145.8M
Depreciation & Amoritzation $88.9M $85M $72M $72.8M $80.9M
Stock-Based Compensation $7.7M $8.6M $4.8M $4.4M $5.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $213.6M $193.6M $180.1M $204.3M $228.4M
 
Capital Expenditures $5.7M $4.6M $6M $12M $15.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $156.6M $279.5M -$62.7M -$29.6M -$243.9M
 
Dividends Paid (Ex Special Dividend) $190.9M $164M $156.2M $156.3M $165.1M
Special Dividend Paid
Long-Term Debt Issued $551.8M $165M $543M $325M --
Long-Term Debt Repaid -$802.2M -$333.3M -$513.4M -$336.5M --
Repurchase of Common Stock $66.1M $152M -- -- --
Other Financing Activities -$7.5M $4.4M -$1M -$7.6M --
Cash From Financing -$371.1M -$491.6M -$130.6M -$175.5M $79.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$919K -$18.5M -$13.2M -$728K $63.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $207.9M $189M $174.1M $192.4M $212.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $105.5M $63.9M $102.7M $93.9M $103M
Depreciation & Amoritzation $62.3M $61.1M $54.7M $54.9M $61.5M
Stock-Based Compensation $7.4M $7.6M $3.7M $3.5M $4.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $158M $139.6M $133.7M $150.6M $170.8M
 
Capital Expenditures $3M $4.1M $5.5M $9.7M $9.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $162.9M $258.3M -$13.5M -$31.4M -$83.8M
 
Dividends Paid (Ex Special Dividend) $141.6M $122.7M $117.2M $117.3M $125.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $491.8M $165M $483M $244M $329M
Long-Term Debt Repaid -$709.4M -$290.3M -$485.3M -$245.3M -$358M
Repurchase of Common Stock $66.1M $152M -- -- --
Other Financing Activities -$5.7M $6.1M -$829K -$7.4M -$1M
Cash From Financing -$317M -$405.6M -$123.2M -$126M -$31.9M
 
Beginning Cash (CF) $194.3M $108.4M $47.9M $41.7M $235.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9M -$7.8M -$3M -$6.9M $55.1M
Ending Cash (CF) $198.2M $100.6M $44.8M $34.8M $290.4M
 
Levered Free Cash Flow $155M $135.4M $128.3M $140.9M $161M

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