Financhill
Sell
9

NOW Quote, Financials, Valuation and Earnings

Last price:
$107.06
Seasonality move :
2.94%
Day range:
$104.59 - $107.69
52-week range:
$98.00 - $211.48
Dividend yield:
0%
P/E ratio:
31.24x
P/S ratio:
6.76x
P/B ratio:
8.58x
Volume:
22.8M
Avg. volume:
20.2M
1-year change:
-45.89%
Market cap:
$111.2B
Revenue:
$13.3B
EPS (TTM):
$3.43
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.9B $7.2B $9B $11B $13.3B
Revenue Growth (YoY) 30.46% 22.88% 23.82% 22.44% 20.89%
 
Cost of Revenues $1.4B $1.6B $1.9B $2.3B $3B
Gross Profit $4.5B $5.7B $7.1B $8.7B $10.3B
Gross Profit Margin 77.05% 78.29% 78.59% 79.18% 77.53%
 
R&D Expenses $1.4B $1.8B $2.1B $2.5B $3B
Selling, General & Admin $2.9B $3.5B $4.2B $4.8B $5.5B
Other Inc / (Exp) -$28M -$38M -$32M -$22M --
Operating Expenses $4.3B $5.3B $6.3B $7.3B $8.2B
Operating Income $257M $355M $762M $1.4B $2.1B
 
Net Interest Expenses $28M $27M $24M $23M $23M
EBT. Incl. Unusual Items $249M $399M $1B $1.7B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19M $74M -$723M $313M $513M
Net Income to Company $230M $325M $1.7B $1.4B $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $230M $325M $1.7B $1.4B $1.7B
 
Basic EPS (Cont. Ops) $1.16 $1.61 $8.48 $1.38 $1.69
Diluted EPS (Cont. Ops) $1.13 $1.60 $8.42 $1.37 $1.67
Weighted Average Basic Share $198.1M $201.4M $204.1M $205.8M $1B
Weighted Average Diluted Share $203.2M $203.5M $205.6M $208.4M $1B
 
EBITDA $645M $697M $1.2B $1.8B $2.7B
EBIT $257M $355M $762M $1.4B $2.1B
 
Revenue (Reported) $5.9B $7.2B $9B $11B $13.3B
Operating Income (Reported) $257M $355M $762M $1.4B $2.1B
Operating Income (Adjusted) $257M $355M $762M $1.4B $2.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.6B $1.9B $2.4B $3B $3.6B
Revenue Growth (YoY) 29.09% 20.2% 25.62% 21.34% 20.66%
 
Cost of Revenues $378M $419M $516M $631M $834M
Gross Profit $1.2B $1.5B $1.9B $2.3B $2.7B
Gross Profit Margin 76.58% 78.4% 78.83% 78.66% 76.63%
 
R&D Expenses $386M $449M $562M $668M $773M
Selling, General & Admin $812M $916M $1.1B $1.3B $1.5B
Other Inc / (Exp) -$29M -$31M -$3M -$12M --
Operating Expenses $1.2B $1.4B $1.7B $2B $2.2B
Operating Income $41M $161M $270M $374M $566M
 
Net Interest Expenses $7M $7M $6M $5M $5M
EBT. Incl. Unusual Items $32M $183M $347M $463M $541M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6M $33M $52M $79M $140M
Net Income to Company $26M $150M $295M $384M $401M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26M $150M $295M $384M $401M
 
Basic EPS (Cont. Ops) $0.13 $0.74 $1.44 $0.37 $0.39
Diluted EPS (Cont. Ops) $0.13 $0.74 $1.43 $0.37 $0.38
Weighted Average Basic Share $199M $203M $205M $206M $1B
Weighted Average Diluted Share $204M $203M $207M $209M $1B
 
EBITDA $145M $259M $397M $504M $750M
EBIT $41M $161M $270M $374M $566M
 
Revenue (Reported) $1.6B $1.9B $2.4B $3B $3.6B
Operating Income (Reported) $41M $161M $270M $374M $566M
Operating Income (Adjusted) $41M $161M $270M $374M $566M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.9B $7.2B $9B $11B $13.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.6B $1.9B $2.3B $3B
Gross Profit $4.5B $5.7B $7.1B $8.7B $10.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4B $1.8B $2.1B $2.5B $3B
Selling, General & Admin $2.9B $3.5B $4.2B $4.8B $5.5B
Other Inc / (Exp) -$29M -$39M -$32M -$22M --
Operating Expenses $4.3B $5.3B $6.3B $7.3B $8.3B
Operating Income $263M $361M $762M $1.4B $1.9B
 
Net Interest Expenses $28M $27M $24M $23M $23M
EBT. Incl. Unusual Items $249M $399M $1B $1.7B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19M $74M -$723M $313M $513M
Net Income to Company $230M $325M $1.7B $1.4B $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $230M $325M $1.7B $1.4B $1.7B
 
Basic EPS (Cont. Ops) $1.16 $1.61 $8.48 $4.08 $3.47
Diluted EPS (Cont. Ops) $1.13 $1.60 $8.42 $4.03 $3.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $652M $704M $1.2B $1.9B $2.6B
EBIT $263M $361M $762M $1.4B $1.9B
 
Revenue (Reported) $5.9B $7.2B $9B $11B $13.3B
Operating Income (Reported) $263M $361M $762M $1.4B $1.9B
Operating Income (Adjusted) $263M $361M $762M $1.4B $1.9B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $7.2B $9B $11B $13.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.9B $2.3B $3B --
Gross Profit $5.7B $7.1B $8.7B $10.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.8B $2.1B $2.5B $3B --
Selling, General & Admin $3.5B $4.2B $4.8B $5.5B --
Other Inc / (Exp) -$39M -$32M -$22M -$2M --
Operating Expenses $5.3B $6.3B $7.3B $8.3B --
Operating Income $361M $762M $1.4B $1.9B --
 
Net Interest Expenses $27M $24M $23M $23M --
EBT. Incl. Unusual Items $399M $1B $1.7B $2.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $74M -$723M $313M $513M --
Net Income to Company $325M $1.7B $1.4B $1.7B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $325M $1.7B $1.4B $1.7B --
 
Basic EPS (Cont. Ops) $1.61 $8.48 $4.08 $3.47 --
Diluted EPS (Cont. Ops) $1.60 $8.42 $4.03 $3.43 --
Weighted Average Basic Share $806.1M $816.9M $1.6B $3.3B --
Weighted Average Diluted Share $811.9M $822.9M $1.7B $3.4B --
 
EBITDA $704M $1.2B $1.9B $2.6B --
EBIT $361M $762M $1.4B $1.9B --
 
Revenue (Reported) $7.2B $9B $11B $13.3B --
Operating Income (Reported) $361M $762M $1.4B $1.9B --
Operating Income (Adjusted) $361M $762M $1.4B $1.9B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $3.3B $4.3B $4.9B $5.8B $6.3B
Short Term Investments $1.6B $2.8B $3B $3.5B --
Accounts Receivable, Net $1.4B $1.7B $2B $2.2B $2.6B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $223M $280M $403M $668M --
Total Current Assets $4.9B $6.3B $7.3B $8.7B $9.9B
 
Property Plant And Equipment $1.4B $1.7B $2.1B $2.5B $3.1B
Long-Term Investments $1.7B $2.4B $3.5B $4.6B $5.3B
Goodwill $777M $824M $1.2B $1.3B --
Other Intangibles $287M $232M $224M $209M --
Other Long-Term Assets $212M $359M $452M $763M --
Total Assets $10.8B $13.3B $17.4B $20.4B $26B
 
Accounts Payable $89M $274M $126M $68M $204M
Accrued Expenses $444M $490M $650M $700M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $82M $96M $89M $102M --
Other Current Liabilities $184M $226M $425M $311M --
Total Current Liabilities $4.9B $6B $7.4B $8.4B $10.4B
 
Long-Term Debt $2B $2.1B $2.2B $2.2B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $8.3B $9.8B $10.8B $13.1B
 
Common Stock -- -- -- -- $1M
Other Common Equity Adj $34M -$102M -$37M -$68M --
Common Equity $3.7B $5B $7.6B $1.9B $13B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.7B $5B $7.6B $9.6B $13B
 
Total Liabilities and Equity $10.8B $13.3B $17.4B $20.4B $26B
Cash and Short Terms $3.3B $4.3B $4.9B $5.8B $6.3B
Total Debt $2.1B $2.1B $2.2B $2.2B $2.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $3.3B $4.3B $4.9B $5.8B $6.3B
Short Term Investments $1.6B $2.8B $3B $3.5B --
Accounts Receivable, Net $1.4B $1.7B $2B $2.2B $2.6B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $223M $280M $403M $668M --
Total Current Assets $4.9B $6.3B $7.3B $8.7B $9.9B
 
Property Plant And Equipment $1.4B $1.7B $2.1B $2.5B $3.1B
Long-Term Investments $1.7B $2.4B $3.5B $4.6B $5.3B
Goodwill $777M $824M $1.2B $1.3B --
Other Intangibles $287M $232M $224M $209M --
Other Long-Term Assets $212M $359M $452M $763M --
Total Assets $10.8B $13.3B $17.4B $20.4B $26B
 
Accounts Payable $89M $274M $126M $68M $204M
Accrued Expenses $444M $490M $650M $700M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $82M $96M $89M $102M --
Other Current Liabilities $184M $226M $425M $311M --
Total Current Liabilities $4.9B $6B $7.4B $8.4B $10.4B
 
Long-Term Debt $2B $2.1B $2.2B $2.2B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $8.3B $9.8B $10.8B $13.1B
 
Common Stock -- -- -- -- $1M
Other Common Equity Adj $34M -$102M -$37M -$68M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.7B $5B $7.6B $9.6B $13B
 
Total Liabilities and Equity $10.8B $13.3B $17.4B $20.4B $26B
Cash and Short Terms $3.3B $4.3B $4.9B $5.8B $6.3B
Total Debt $2.1B $2.1B $2.2B $2.2B $2.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $230M $325M $1.7B $1.4B $1.7B
Depreciation & Amoritzation $472M $433M $562M $564M $738M
Stock-Based Compensation $1.1B $1.4B $1.6B $1.7B $2B
Change in Accounts Receivable -$401M -$340M -$300M -$254M -$312M
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $2.7B $3.4B $4.3B $5.4B
 
Capital Expenditures $399M $550M $694M $892M $911M
Cash Acquisitions $785M $91M $282M $113M $1.1B
Cash From Investing -$1.6B -$2.6B -$2.2B -$2.5B -$1.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$61M -$94M -- -- --
Repurchase of Common Stock -- -- $538M $696M $1.8B
Other Financing Activities -$612M -$427M -$459M -$884M --
Cash From Financing -$506M -$344M -$803M -$1.3B -$2.3B
 
Beginning Cash (CF) $1.7B $1.5B $1.9B $2.3B $3.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53M -$257M $429M $406M $1.4B
Ending Cash (CF) $1.8B $1.2B $2.3B $2.7B $5.2B
 
Levered Free Cash Flow $1.8B $2.2B $2.7B $3.4B $4.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $26M $150M $295M $384M $401M
Depreciation & Amoritzation $126M $118M $154M $154M $212M
Stock-Based Compensation $303M $363M $413M $454M $494M
Change in Accounts Receivable -$620M -$785M -$852M -$981M -$1.1B
Change in Inventories -- -- -- -- --
Cash From Operations $844M $1.2B $1.6B $1.6B $2.2B
 
Capital Expenditures $107M $144M $261M $263M $238M
Cash Acquisitions $7M $34M -- $31M $869M
Cash From Investing -$359M -$874M -$444M -$738M -$498M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2M -- -- -- --
Repurchase of Common Stock -- -- $256M $296M $597M
Other Financing Activities -$155M -$75M -$126M -$175M --
Cash From Financing -$155M -$75M -$381M -$471M -$739M
 
Beginning Cash (CF) $1.7B $1.5B $1.9B $2.3B $3.7B
Foreign Exchange Rate Adjustment -$4M $8M $5M -$9M -$3M
Additions / Reductions $326M $221M $785M $417M $998M
Ending Cash (CF) $2.1B $1.7B $2.7B $2.7B $4.7B
 
Levered Free Cash Flow $737M $1B $1.3B $1.4B $2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $230M $325M $1.7B $1.4B $1.7B
Depreciation & Amoritzation $472M $433M $562M $564M $738M
Stock-Based Compensation $1.1B $1.4B $1.6B $1.7B $2B
Change in Accounts Receivable -$401M -$340M -$300M -$254M -$312M
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $2.7B $3.4B $4.3B $5.4B
 
Capital Expenditures $399M $550M $694M $892M $911M
Cash Acquisitions $785M $91M $282M -$71M $1.1B
Cash From Investing -$1.6B -$2.6B -$2.2B -$2.3B -$1.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$61M -$94M -- -- --
Repurchase of Common Stock -- -- $538M $696M $1.8B
Other Financing Activities -$612M -$427M -$459M -$884M --
Cash From Financing -$506M -$344M -$803M -$1.5B -$2.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53M -$257M $429M $406M $1.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $2.2B $2.7B $3.4B $4.5B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $325M $1.7B $1.4B $1.7B --
Depreciation & Amoritzation $433M $562M $564M $738M --
Stock-Based Compensation $1.4B $1.6B $1.7B $2B --
Change in Accounts Receivable -$340M -$300M -$254M -$312M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.7B $3.4B $4.3B $5.4B --
 
Capital Expenditures $550M $694M $892M $911M --
Cash Acquisitions $91M $282M -$71M $1.1B --
Cash From Investing -$2.6B -$2.2B -$2.3B -$1.7B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$94M -- -- -- --
Repurchase of Common Stock -- $538M $696M $1.8B --
Other Financing Activities -$427M -$459M -$884M -$438M --
Cash From Financing -$344M -$803M -$1.5B -$2.3B --
 
Beginning Cash (CF) $6.7B $6.6B $8.4B $13B --
Foreign Exchange Rate Adjustment -$53M $1M -$17M $7M --
Additions / Reductions -$257M $429M $406M $1.4B --
Ending Cash (CF) $6.3B $7B $8.8B $14.4B --
 
Levered Free Cash Flow $2.2B $2.7B $3.4B $4.5B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

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

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock