Financhill
Sell
30

NPK Quote, Financials, Valuation and Earnings

Last price:
$122.39
Seasonality move :
1.85%
Day range:
$119.22 - $128.36
52-week range:
$77.63 - $137.78
Dividend yield:
0.82%
P/E ratio:
22.26x
P/S ratio:
1.83x
P/B ratio:
2.28x
Volume:
73K
Avg. volume:
80.5K
1-year change:
25.87%
Market cap:
$867.6M
Revenue:
$388.2M
EPS (TTM):
$5.45
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $352.6M $355.8M $321.6M $340.9M $388.2M
Revenue Growth (YoY) 14.3% 0.89% -9.6% 6% 13.88%
 
Cost of Revenues $267.9M $291.6M $267.1M $275.1M $311.2M
Gross Profit $84.7M $64.2M $54.5M $65.8M $77.1M
Gross Profit Margin 24.02% 18.04% 16.96% 19.31% 19.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.5M $34.2M $27.1M $30.8M $31.8M
Other Inc / (Exp) $3.8M $2.4M -$1.5M $7.4M $5.5M
Operating Expenses $28.5M $34.2M $27.1M $30.8M $31.8M
Operating Income $56.2M $30M $27.4M $35M $45.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $60M $32.5M $25.9M $42.4M $50.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13M $6.8M $5.2M $7.9M $9.2M
Net Income to Company $47M $25.7M $20.7M $34.6M $41.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $47M $25.7M $20.7M $34.6M $41.5M
 
Basic EPS (Cont. Ops) $6.67 $3.63 $2.92 $4.86 $5.82
Diluted EPS (Cont. Ops) $6.67 $3.63 $2.92 $4.86 $5.82
Weighted Average Basic Share $7M $7.1M $7.1M $7.1M $7.1M
Weighted Average Diluted Share $7M $7.1M $7.1M $7.1M $7.1M
 
EBITDA $59.2M $33M $30.8M $41M $50.3M
EBIT $56.2M $30M $27.4M $35M $45.2M
 
Revenue (Reported) $352.6M $355.8M $321.6M $340.9M $388.2M
Operating Income (Reported) $56.2M $30M $27.4M $35M $45.2M
Operating Income (Adjusted) $56.2M $30M $27.4M $35M $45.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $87.2M $69.7M $83.1M $91.8M $115.5M
Revenue Growth (YoY) -7.15% -20.11% 19.31% 10.44% 25.75%
 
Cost of Revenues $76M $52.7M $68.2M $75M $99.8M
Gross Profit $11.2M $17M $15M $16.8M $15.6M
Gross Profit Margin 12.81% 24.37% 18.01% 18.34% 13.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.5M $6.5M $7.9M $7.6M $9.2M
Other Inc / (Exp) $645K $1.1M $1.8M $1.2M --
Operating Expenses $6.5M $6.5M $7.9M $7.6M $9.2M
Operating Income $4.6M $10.5M $7.1M $9.2M $6.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.3M $11.6M $8.8M $10.4M $6.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $2.7M $1.8M $2.3M $1.5M
Net Income to Company $4.1M $8.9M $7M $8.1M $5.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.1M $8.9M $7M $8.1M $5.3M
 
Basic EPS (Cont. Ops) $0.58 $1.26 $0.99 $1.13 $0.74
Diluted EPS (Cont. Ops) $0.58 $1.26 $0.99 $1.13 $0.74
Weighted Average Basic Share $7.1M $7.1M $7.1M $7.1M $7.2M
Weighted Average Diluted Share $7.1M $7.1M $7.1M $7.1M $7.2M
 
EBITDA $5.4M $11.2M $8.3M $10.4M $7.7M
EBIT $4.6M $10.5M $7.1M $9.2M $6.4M
 
Revenue (Reported) $87.2M $69.7M $83.1M $91.8M $115.5M
Operating Income (Reported) $4.6M $10.5M $7.1M $9.2M $6.4M
Operating Income (Adjusted) $4.6M $10.5M $7.1M $9.2M $6.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $361.3M $308M $356.5M $352M $474.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $287.9M $249.3M $298.1M $287M $390.3M
Gross Profit $73.4M $58.7M $58.5M $64.9M $83.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.3M $34.1M $30.7M $29.8M $36.3M
Other Inc / (Exp) $2.7M $3M $1.5M $6.6M --
Operating Expenses $29.3M $34.1M $30.7M $29.8M $36.3M
Operating Income $44.1M $24.6M $27.7M $35.2M $47.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $46.7M $27.6M $29.2M $41.8M $47.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.4M $5.8M $5.6M $7.9M $8.6M
Net Income to Company $36.4M $21.8M $23.6M $33.9M $38.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.4M $21.8M $23.6M $33.9M $38.8M
 
Basic EPS (Cont. Ops) $5.16 $3.08 $3.32 $4.77 $5.45
Diluted EPS (Cont. Ops) $5.16 $3.08 $3.32 $4.77 $5.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $47.1M $27.5M $33M $40.9M $52.5M
EBIT $44.1M $24.6M $27.7M $35.2M $47.6M
 
Revenue (Reported) $361.3M $308M $356.5M $352M $474.2M
Operating Income (Reported) $44.1M $24.6M $27.7M $35.2M $47.6M
Operating Income (Adjusted) $44.1M $24.6M $27.7M $35.2M $47.6M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $207.6M $242.5M $253.5M $339.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $166M $197M $208.9M $288M --
Gross Profit $41.6M $45.5M $44.6M $51.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.2M $23.8M $22.8M $27.3M --
Other Inc / (Exp) $2.5M $5.5M $4.7M -$1.4M --
Operating Expenses $20.2M $23.8M $22.8M $27.3M --
Operating Income $21.4M $21.7M $21.9M $24.3M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $24M $27.2M $26.6M $23.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.4M $5.8M $5.8M $5.2M --
Net Income to Company $18.5M $21.4M $20.7M $18.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.5M $21.4M $20.7M $18.1M --
 
Basic EPS (Cont. Ops) $2.62 $3.01 $2.91 $2.53 --
Diluted EPS (Cont. Ops) $2.62 $3.01 $2.91 $2.53 --
Weighted Average Basic Share $21.2M $21.3M $21.4M $21.4M --
Weighted Average Diluted Share $21.2M $21.3M $21.4M $21.4M --
 
EBITDA $23.6M $25.9M $25.7M $28M --
EBIT $21.4M $21.7M $21.9M $24.3M --
 
Revenue (Reported) $207.6M $242.5M $253.5M $339.6M --
Operating Income (Reported) $21.4M $21.7M $21.9M $24.3M --
Operating Income (Adjusted) $21.4M $21.7M $21.9M $24.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $155M $144M $95.6M $114.1M $22.7M
Short Term Investments $69M $34.2M $24.9M $26.5M $5M
Accounts Receivable, Net $56.5M $55.7M $73.3M $50.4M $62.9M
Inventory $135.5M $143.9M $152.1M $190.4M $278M
Prepaid Expenses $4.3M $4.7M $5.4M $5M $3.1M
Other Current Assets $10.2M $4.5M $5.7M $5.2M --
Total Current Assets $357.2M $348.1M $326.6M $360.1M $366.7M
 
Property Plant And Equipment $40.5M $46.9M $52.5M $49.9M $53.2M
Long-Term Investments $7.4M -- -- -- --
Goodwill $15.3M $15.3M $18.6M $19.4M $19.4M
Other Intangibles $2.8M $2.6M $6.9M $5.3M $3.8M
Other Long-Term Assets $6.9M $2.9M $1.7M -- --
Total Assets $434.8M $422.4M $414.5M $443.3M $457.7M
 
Accounts Payable $25.7M $30.3M $29.7M $37.9M $44.5M
Accrued Expenses $16.3M $16.7M $21.6M $36.2M $6.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $573K $546K $577K $678K $564K
Other Current Liabilities -- -- -- -- $1K
Total Current Liabilities $55.1M $53.2M $53.6M $72M $74.4M
 
Long-Term Debt $2.8M $9.6M $10.2M $10M $9.4M
Capital Leases -- -- -- -- --
Total Liabilities $60.4M $64.8M $66.5M $87.1M $90.1M
 
Common Stock $7.4M $7.4M $7.4M $7.4M $7.4M
Other Common Equity Adj $154K $20K -$103K $22K $35K
Common Equity $374.3M $357.6M $348.1M $356.3M $367.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $374.3M $357.6M $348.1M $356.3M $367.6M
 
Total Liabilities and Equity $434.8M $422.4M $414.5M $443.3M $457.7M
Cash and Short Terms $155M $144M $95.6M $114.1M $22.7M
Total Debt $2.8M $9.6M $10.2M $10M $9.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $124.3M $105.5M $95.4M $33.2M $4.6M
Short Term Investments $33.3M $43.7M $25M $16.9M --
Accounts Receivable, Net $53.6M $48.3M $50.8M $48.3M $63.9M
Inventory $150.6M $176.7M $182.9M $263.6M $326.3M
Prepaid Expenses $4.4M $3.6M $2.9M $3.4M --
Other Current Assets $16.7M $6.1M $4.7M $3.9M --
Total Current Assets $345.2M $336.6M $333.8M $349M $398.4M
 
Property Plant And Equipment $47.8M $47M $51.1M $50.6M $73M
Long-Term Investments $7.6M -- -- -- --
Goodwill $15.3M $15.3M $19.4M $19.4M --
Other Intangibles $2.7M $2.7M $5.7M $4.2M --
Other Long-Term Assets $4.4M $1M $1.3M -- --
Total Assets $425.9M $407.4M $416M $428.9M $503.8M
 
Accounts Payable $39.7M $26.8M $41.4M $39.6M $48M
Accrued Expenses $16.6M $16.8M $16.3M $29M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $537K $613K $676K $625K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $61.2M $51.6M $63.4M $70.5M $113M
 
Long-Term Debt $9.7M $10.3M $9.9M $9.6M $9M
Capital Leases -- -- -- -- --
Total Liabilities $71.8M $61.9M $73.3M $82.3M $124.1M
 
Common Stock $7.4M $7.4M $7.4M $7.4M $7.4M
Other Common Equity Adj $48K -$156K -$75K $67K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $354.1M $345.5M $342.7M $346.6M $379.8M
 
Total Liabilities and Equity $425.9M $407.4M $416M $428.9M $503.8M
Cash and Short Terms $124.3M $105.5M $95.4M $33.2M $4.6M
Total Debt $9.7M $10.3M $9.9M $9.6M $9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $47M $25.7M $20.7M $34.6M $41.5M
Depreciation & Amoritzation $3M $3M $3.3M $6M $5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$12.2M $1.1M -$12.9M $20.3M -$13.3M
Change in Inventories -$7M -$10.1M -$5.6M -$38.6M -$87.6M
Cash From Operations $41M $34.7M $8.8M $45.4M -$53.4M
 
Capital Expenditures $2.6M $2.9M $1M $1.8M $7.5M
Cash Acquisitions -- -- $24.7M -- --
Cash From Investing $7.2M $32.5M -$16.4M -$447K $15M
 
Dividends Paid (Ex Special Dividend) $42.2M $44.1M $31.8M $28.4M $32M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $8M
Long-Term Debt Repaid -- -- -- -- -$8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27K $45K -$36K -$40K -$17K
Cash From Financing -$41.7M -$43.5M -$31.4M -$28M -$31.5M
 
Beginning Cash (CF) $86M $109.8M $70.7M $87.7M $17.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.5M $23.8M -$39.1M $16.9M -$70M
Ending Cash (CF) $92.5M $133.6M $31.6M $104.6M -$52.3M
 
Levered Free Cash Flow $38.4M $31.8M $7.7M $43.5M -$61M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.2M $2.2M $13.2M $20.7M --
Depreciation & Amoritzation $750K $1.2M $1.9M $1.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.5M -$22.4M -$2M -$15.4M --
Change in Inventories $5M $26.4M -$6.9M -$14.4M --
Cash From Operations $20.1M $12M $16.6M -$7.6M --
 
Capital Expenditures $397K $508K $147K $3.7M --
Cash Acquisitions -- $21.6M -- -- --
Cash From Investing -$1.4M -$3.1M $687K $9M --
 
Dividends Paid (Ex Special Dividend) -- -$1K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $75K -- -- -$17K --
Cash From Financing $75K $1K -$40K -$17K --
 
Beginning Cash (CF) $109.8M $70.7M $87.7M $17.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.8M $8.9M $17.2M -$141.3M --
Ending Cash (CF) $128.6M $79.6M $104.9M -$123.7M --
 
Levered Free Cash Flow $19.7M $11.5M $16.5M -$11.3M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $36.4M $21.8M $23.6M $33.9M $38.8M
Depreciation & Amoritzation $3M $2.9M $5.3M $5.7M $4.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $12.1M $8M -$108K $178K -$16.9M
Change in Inventories -$14.5M -$27.1M -$5.3M -$80.1M -$62.7M
Cash From Operations $47.3M $16.8M $40.8M -$29.2M -$30.7M
 
Capital Expenditures $3.6M $919K $2.2M $4M $29.2M
Cash Acquisitions -- $3.1M $21.6M -- --
Cash From Investing $42.8M -$14.7M -$4.3M $6.7M -$13.4M
 
Dividends Paid (Ex Special Dividend) $44.1M $31.8M $28.4M $32M $7.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $8M --
Long-Term Debt Repaid -- -- -- -$8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$30K $39K -- -- --
Cash From Financing -$43.5M -$31.4M -$28M -$31.6M $29.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46.6M -$29.2M $8.6M $88.6M -$156.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $43.7M $15.9M $38.6M -$33.2M -$59.9M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $20.7M $34.6M $41.5M $18.1M --
Depreciation & Amoritzation $3.3M $6M $5M $3.7M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$12.9M $20.3M -$13.3M -$1.5M --
Change in Inventories -$5.6M -$38.6M -$87.6M -$48.4M --
Cash From Operations $8.8M $45.4M -$53.4M -$23.1M --
 
Capital Expenditures $1M $1.8M $7.5M $25.6M --
Cash Acquisitions $24.7M -- -- -- --
Cash From Investing -$16.4M -$447K $15M -$22.4M --
 
Dividends Paid (Ex Special Dividend) $31.8M $28.4M $32M $7.1M --
Special Dividend Paid $3.5M $3M $3.5M -- --
Long-Term Debt Issued -- -- $8M $58.2M --
Long-Term Debt Repaid -- -- -$8M -$45.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$36K -- -$17K -- --
Cash From Financing -$31.4M -$28M -$31.5M $29.9M --
 
Beginning Cash (CF) $282.1M $307.1M $130.1M $4.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$39.1M $16.9M -$70M -$15.6M --
Ending Cash (CF) $243M $324M $60.1M -$10.7M --
 
Levered Free Cash Flow $7.7M $43.5M -$61M -$48.6M --

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
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 10.72% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 6.9% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.23% over the past day.

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

Show me the best stock