Financhill
Buy
76

NMR Quote, Financials, Valuation and Earnings

Last price:
$8.35
Seasonality move :
6.14%
Day range:
$8.30 - $8.36
52-week range:
$4.86 - $8.50
Dividend yield:
4.95%
P/E ratio:
10.23x
P/S ratio:
0.83x
P/B ratio:
1.03x
Volume:
613.6K
Avg. volume:
1M
1-year change:
43.45%
Market cap:
$24.4B
Revenue:
$31.1B
EPS (TTM):
$0.81
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $15.2B $14.2B $18.3B $28.7B $31.1B
Revenue Growth (YoY) -15.29% -6.8% 29.15% 56.92% 8.08%
 
Cost of Revenues $3.7B $3.5B $9.8B $19.3B $20.2B
Gross Profit $11.5B $10.7B $8.5B $9.4B $10.8B
Gross Profit Margin 75.79% 75.23% 46.36% 32.79% 34.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$172.6M $1B $273.8M $155.6M $54.4M
Operating Expenses $9.4B $8.7B $7.4B $7.5B $7.7B
Operating Income $2.1B $2B $1.1B $1.9B $3.1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.2B $2B $1.1B $1.9B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $662.6M $712.7M $426.5M $668.2M $818M
Net Income to Company $1.5B $1.3B $676.5M $1.2B $2.3B
 
Minority Interest in Earnings $68.7M $31.5M -$8.2M $78.5M $42.8M
Net Income to Common Excl Extra Items $1.5B $1.3B $676.5M $1.2B $2.3B
 
Basic EPS (Cont. Ops) $0.47 $0.42 $0.23 $0.38 $0.76
Diluted EPS (Cont. Ops) $0.46 $0.40 $0.22 $0.36 $0.73
Weighted Average Basic Share $3.1B $3.1B $3B $3B $3B
Weighted Average Diluted Share $3.1B $3.2B $3.1B $3.1B $3.1B
 
EBITDA $2.7B $2.5B $1.5B $2.3B $3.5B
EBIT $2.1B $2B $1.1B $1.9B $3.1B
 
Revenue (Reported) $15.2B $14.2B $18.3B $28.7B $31.1B
Operating Income (Reported) $2.1B $2B $1.1B $1.9B $3.1B
Operating Income (Adjusted) $2.1B $2B $1.1B $1.9B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.4B $3.9B $7B $8.3B $7.9B
Revenue Growth (YoY) -12.81% 12.03% 81.52% 18.76% -5.35%
 
Cost of Revenues $932.6M $1.9B $4.8B $5.5B $4.8B
Gross Profit $2.5B $2B $2.2B $2.8B $3.1B
Gross Profit Margin 72.93% 51.41% 31.44% 34.05% 38.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $23.2M $30.5M $27.1M -$6.4M --
Operating Expenses $2.3B $1.8B $1.8B $1.9B $2.1B
Operating Income $167.8M $227.6M $392.5M $891.3M $926.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $167.8M $227.6M $392.5M $891.3M $926.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $117.9M $106.6M $146.3M $236.6M $277M
Net Income to Company $48.1M $124.5M $245.1M -- --
 
Minority Interest in Earnings $20.6M -$202.4K $2.4M -$4.6M $25.2M
Net Income to Common Excl Extra Items $49.8M $121M $246.2M $654.7M $649.6M
 
Basic EPS (Cont. Ops) $0.01 $0.04 $0.08 $0.22 $0.21
Diluted EPS (Cont. Ops) $0.01 $0.04 $0.08 $0.22 $0.21
Weighted Average Basic Share $3.1B $3B $3B $3B $2.9B
Weighted Average Diluted Share $3.2B $3.1B $3.1B $3B $3B
 
EBITDA $303.4M $338.2M $496.5M $993.4M $1B
EBIT $167.8M $227.6M $392.5M $891.3M $926.6M
 
Revenue (Reported) $3.4B $3.9B $7B $8.3B $7.9B
Operating Income (Reported) $167.8M $227.6M $392.5M $891.3M $926.6M
Operating Income (Adjusted) $167.8M $227.6M $392.5M $891.3M $926.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.7B $14.1B $24.8B $31.3B $30.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.7B $4.8B $15.8B $21B $19.1B
Gross Profit $10B $9.3B $9B $10.4B $11.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $467.7M $18.6M $195.8M $62.8M --
Operating Expenses $9.4B $7.8B $7.5B $7.7B $8.2B
Operating Income $577.1M $1.4B $1.5B $2.7B $3.6B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $577.1M $1.4B $1.5B $2.7B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $553.5M $529.1M $525.9M $810.2M $1B
Net Income to Company $37.4M $931M $985.3M -- --
 
Minority Interest in Earnings $74.4M -$12M $23.1M $68.4M $76.2M
Net Income to Common Excl Extra Items $23.5M $919M $965.6M $1.9B $2.6B
 
Basic EPS (Cont. Ops) -$0.01 $0.31 $0.31 $0.61 $0.84
Diluted EPS (Cont. Ops) -$0.03 $0.30 $0.30 $0.59 $0.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.9B $1.9B $3.1B $4B
EBIT $577.1M $1.4B $1.5B $2.7B $3.6B
 
Revenue (Reported) $13.7B $14.1B $24.8B $31.3B $30.8B
Operating Income (Reported) $577.1M $1.4B $1.5B $2.7B $3.6B
Operating Income (Adjusted) $577.1M $1.4B $1.5B $2.7B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.1B $7B $13.5B $16.1B $15.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $3.1B $9.1B $10.8B $9.6B
Gross Profit $5.4B $4B $4.4B $5.4B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $292.3M -$17.9M $112.1M $23M $41.2M
Operating Expenses $4.5B $3.6B $3.7B $3.8B $4.2B
Operating Income $885.6M $318M $729.2M $1.6B $2B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $885.6M $318M $729.2M $1.6B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $378.8M $193.9M $294.8M $438.7M $642.5M
Net Income to Company $505.1M $127.5M $433.2M -- --
 
Minority Interest in Earnings $34.4M -$10.2M $21M $11.4M $45.3M
Net Income to Common Excl Extra Items $506.8M $124.1M $434.3M $1.1B $1.4B
 
Basic EPS (Cont. Ops) $0.16 $0.04 $0.14 $0.37 $0.46
Diluted EPS (Cont. Ops) $0.15 $0.04 $0.13 $0.36 $0.44
Weighted Average Basic Share $6.1B $6B $6.1B $5.9B $5.9B
Weighted Average Diluted Share $6.3B $6.2B $6.3B $3B $6.1B
 
EBITDA $1.2B $544.5M $942.2M $1.8B $2.3B
EBIT $885.6M $318M $729.2M $1.6B $2B
 
Revenue (Reported) $7.1B $7B $13.5B $16.1B $15.9B
Operating Income (Reported) $885.6M $318M $729.2M $1.6B $2B
Operating Income (Adjusted) $885.6M $318M $729.2M $1.6B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $34.3B $30B $31.8B $31.6B $33.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.2B $3.4B $2.9B $3B $2.7B
Inventory -- -- -- -- --
Prepaid Expenses $169.9M $140.6M $148.1M $150.7M $187.1M
Other Current Assets -- -- -- -- --
Total Current Assets $314.5B $298B $308.6B $311.5B $329.9B
 
Property Plant And Equipment $4.2B $3.5B $3.5B $3B $2.9B
Long-Term Investments $290.3B $267.5B $270.7B $270.9B $277.8B
Goodwill $119.2M $118M $132.4M $127.3M $114.9M
Other Intangibles $144.1M $127.8M $139.3M $126.4M $375.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $384.8B $357.7B $358.9B $364.4B $379.8B
 
Accounts Payable $13.2B $12.5B $10.2B $8.7B $9.2B
Accrued Expenses $3.9B $3.7B $3.6B $3.9B $3.7B
Current Portion Of Long-Term Debt $8.2B $7.5B $5.3B $5.5B $6.7B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $268.5B $237.7B $236.3B $242B $249.5B
 
Long-Term Debt $80.1B $87B $89.5B $90.3B $102.1B
Capital Leases -- -- -- -- --
Total Liabilities $359.8B $333.2B $334.7B $341.6B $355.9B
 
Common Stock $5.4B $4.9B $4.5B $3.9B $4B
Other Common Equity Adj -- -- -- -- --
Common Equity $24.4B $24B $23.7B $22.1B $23.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $556.7M $479.5M $567.8M $649.7M $736.4M
Total Equity $24.9B $24.5B $24.2B $22.8B $23.9B
 
Total Liabilities and Equity $384.8B $357.7B $358.9B $364.4B $379.8B
Cash and Short Terms $34.3B $30B $31.8B $31.6B $33.9B
Total Debt $84.3B $90.8B $94.2B $97.8B $111.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $37.5B $27.8B $30.6B $37.7B $43.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.3B $3.7B $2.3B $2.9B --
Inventory -- -- -- -- --
Prepaid Expenses $172.6M $154.3M $194.2M $190M --
Other Current Assets -- -- -- -- --
Total Current Assets $326.5B $305.9B $318.2B $348.6B $358.2B
 
Property Plant And Equipment $4.1B $3B $3.1B $3.1B $3B
Long-Term Investments $292.4B $271.5B $279.7B $298.4B $291.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $388.5B $356B $367.3B $401.7B $408.8B
 
Accounts Payable $13.1B $11.5B $8.9B $9B --
Accrued Expenses $3.5B $2.9B $3.2B $3.3B --
Current Portion Of Long-Term Debt $10.6B $8.8B $7.1B $6.3B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $260.7B $241B $246.1B $257.6B $259B
 
Long-Term Debt $97.6B $87.5B $76.7B $111.1B $120.9B
Capital Leases -- -- -- -- --
Total Liabilities $363.4B $333.7B $344.7B $378B $384.3B
 
Common Stock $5.3B $4.1B $4B $4.2B $4B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $605.4M $444.4M $541.5M $668.5M $835.4M
Total Equity $25.1B $22.3B $22.6B $23.7B $24.4B
 
Total Liabilities and Equity $388.5B $356B $367.3B $401.7B $408.8B
Cash and Short Terms $37.5B $27.8B $30.6B $37.7B $43.6B
Total Debt $97.6B $87.5B $76.7B $111.1B $120.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.5B $1.3B $676.5M $1.2B $2.3B
Depreciation & Amoritzation $602M $529.7M $453.3M $424.2M $404.4M
Stock-Based Compensation $266.4M $248.6M $259.9M $246M $253.1M
Change in Accounts Receivable $8.8B $991.9M $1.3B -$1.9B -$1.2B
Change in Inventories -- -- -- -- --
Cash From Operations $18.1B $12.2B -$3.1B $1B -$14.2B
 
Capital Expenditures $1.1B $990.7M $1.3B $1B $1.2B
Cash Acquisitions $105.2M -- -- $3.2M --
Cash From Investing -$11B -$24.7B -$3.6B -$3.7B $2.1B
 
Dividends Paid (Ex Special Dividend) $720M $629.3M $422.5M $416.1M $738.2M
Special Dividend Paid
Long-Term Debt Issued $47.1B $50.6B $36.2B $35.3B $41.5B
Long-Term Debt Repaid -$52.9B -$42.9B -$28.6B -$28.1B -$34.2B
Repurchase of Common Stock $103.7K $352.8M $182.5M $422M $387.1M
Other Financing Activities -$134M -$100.5M $96.5M -$30.2M -$240.5M
Cash From Financing -$18.3B $9.5B $8.6B $4.3B $14B
 
Beginning Cash (CF) $31.8B $27.3B $28.7B $28B $29.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.6B -$1.6B $3B $3.2B $1.8B
Ending Cash (CF) $21.7B $27.1B $32.8B $32.7B $31.2B
 
Levered Free Cash Flow $17B $11.3B -$4.4B $25.2M -$15.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $48.1M $124.5M $245.1M -- --
Depreciation & Amoritzation $135.4M $109.9M $102.6M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $38.7M -$52.1M -$2.4B -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.7B $6.5B -$662.9M -- --
 
Capital Expenditures $116.2M $236M $214.9M -- --
Cash Acquisitions -- -- -$19.3K -- --
Cash From Investing $5.5B -$7.6B -$2.1B -- --
 
Dividends Paid (Ex Special Dividend) -$1.7M -$11.1M -$8M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14.6B $4.7B $13.8B -- --
Long-Term Debt Repaid -$9.4B -$2.2B -$11.6B -- --
Repurchase of Common Stock $27.2K -$6.1M $141M -- --
Other Financing Activities -- $25.7M -$67.5M -- --
Cash From Financing $2.6B $2.3B $3.2B -- --
 
Beginning Cash (CF) $34.4B $25.4B $27.5B $33.7B $39.7B
Foreign Exchange Rate Adjustment $121.6M $555.6M $392.9M -- --
Additions / Reductions $5.5B $1.8B $814.8M -- --
Ending Cash (CF) $40B $27.8B $28.7B -- --
 
Levered Free Cash Flow -$2.9B $6.3B -$877.8M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.6B -$373.1M $854.4M $859.8M --
Depreciation & Amoritzation $580.9M $579.2M $463M $431.6M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $748.8M -$4B -$2.2B -$76.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $7.8B $6.1B $7.9B -$15.8B --
 
Capital Expenditures $939.5M $1.1B $1.4B $1B $198M
Cash Acquisitions $127.7M $1.1M -- $3.1M -$139.6K
Cash From Investing -$6.2B -$15.2B -$17.1B $13.6B --
 
Dividends Paid (Ex Special Dividend) $715.4M $644.7M $408.6M $423.9M -$9.5M
Special Dividend Paid
Long-Term Debt Issued $24B $57B $35.2B $39.4B --
Long-Term Debt Repaid -$23.3B -$55.8B -$30B -$31.3B --
Repurchase of Common Stock $286.6M $357.4M $175.7M $142M --
Other Financing Activities -- -- -- $89.8M --
Cash From Financing $1.5B $7.3B $8.7B $7.3B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6B -$398.3M $1.4B $5.8B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.9B $5.1B $6.5B -$16.8B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $505.1M $127.5M $433.2M -- --
Depreciation & Amoritzation $269.2M $225.8M $211.6M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.1B -$2B -$2.7B -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.4B $5B -$5.1B -- --
 
Capital Expenditures $472M $416.4M $372.2M -- --
Cash Acquisitions -- -- $3.1M -- --
Cash From Investing -$3.8B -$9.4B $4.1B -- --
 
Dividends Paid (Ex Special Dividend) $418.3M $314.4M $254.1M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $21.1B $7.2B $17.1B -- --
Long-Term Debt Repaid -$15B -$3.8B -$14.2B -- --
Repurchase of Common Stock $54.6K $172.7M $141M -- --
Other Financing Activities -- $6.5M -$35M -- --
Cash From Financing $4.9B $5.1B $1.6B -- --
 
Beginning Cash (CF) $63.5B $51B $55.5B $57.7B $74.2B
Foreign Exchange Rate Adjustment $61.2M $2B $1.4B -- --
Additions / Reductions $3.5B $2.7B $2.1B -- --
Ending Cash (CF) $67.1B $55.7B $59B -- --
 
Levered Free Cash Flow $1.9B $4.6B -$5.5B -- --

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 26

Travere Therapeutics, Inc. [TVTX] is down 2.06% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 0.65% over the past day.

Buy
66
ASTS alert for Dec 26

AST Spacemobile, Inc. [ASTS] is down 5.94% over the past day.

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

Show me the best stock