Financhill
Buy
68

NPK Quote, Financials, Valuation and Earnings

Last price:
$93.46
Seasonality move :
2.62%
Day range:
$91.86 - $93.81
52-week range:
$69.58 - $93.81
Dividend yield:
1.07%
P/E ratio:
19.67x
P/S ratio:
1.89x
P/B ratio:
1.91x
Volume:
144.6K
Avg. volume:
47.9K
1-year change:
17.46%
Market cap:
$663.5M
Revenue:
$340.9M
EPS (TTM):
$4.75
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $308.5M $352.6M $355.8M $321.6M $340.9M
Revenue Growth (YoY) -4.58% 14.3% 0.89% -9.6% 6%
 
Cost of Revenues $236.6M $267.7M $291.4M $266.5M $273.5M
Gross Profit $71.9M $84.9M $64.4M $55.1M $67.5M
Gross Profit Margin 23.31% 24.08% 18.1% 17.14% 19.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.5M $28.5M $34.2M $27.1M $30.8M
Other Inc / (Exp) $5.9M $3.8M $2.4M -$1.5M $7.4M
Operating Expenses $25.5M $28.7M $34.4M $27.7M $32.4M
Operating Income $46.4M $56.2M $30M $27.4M $35M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $52.3M $60M $32.5M $25.9M $42.4M
Earnings of Discontinued Ops. $1.7M -- -- -- --
Income Tax Expense $11.8M $13M $6.8M $5.2M $7.9M
Net Income to Company $42.2M $47M $25.7M $20.7M $34.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $42.2M $47M $25.7M $20.7M $34.6M
 
Basic EPS (Cont. Ops) $6.02 $6.67 $3.63 $2.92 $4.86
Diluted EPS (Cont. Ops) $6.02 $6.67 $3.63 $2.92 $4.86
Weighted Average Basic Share $7M $7M $7.1M $7.1M $7.1M
Weighted Average Diluted Share $7M $7M $7.1M $7.1M $7.1M
 
EBITDA $50.1M $59.2M $33M $30.8M $41M
EBIT $46.4M $56.2M $30M $27.4M $35M
 
Revenue (Reported) $308.5M $352.6M $355.8M $321.6M $340.9M
Operating Income (Reported) $46.4M $56.2M $30M $27.4M $35M
Operating Income (Adjusted) $46.4M $56.2M $30M $27.4M $35M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $93.9M $87.2M $69.7M $83.1M $91.8M
Revenue Growth (YoY) 20.42% -7.15% -20.11% 19.31% 10.44%
 
Cost of Revenues $73.2M $76M $52.6M $67.7M $74.6M
Gross Profit $20.7M $11.2M $17.1M $15.4M $17.2M
Gross Profit Margin 22.06% 12.88% 24.49% 18.52% 18.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.2M $6.5M $6.5M $7.9M $7.6M
Other Inc / (Exp) $812K $645K $1.1M $1.8M $1.2M
Operating Expenses $6.3M $6.6M $6.6M $8.3M $8M
Operating Income $14.5M $4.6M $10.5M $7.1M $9.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $15.3M $5.3M $11.6M $8.8M $10.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M $1.2M $2.7M $1.8M $2.3M
Net Income to Company $12.1M $4.1M $8.9M $7M $8.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.1M $4.1M $8.9M $7M $8.1M
 
Basic EPS (Cont. Ops) $1.72 $0.58 $1.26 $0.99 $1.13
Diluted EPS (Cont. Ops) $1.72 $0.58 $1.26 $0.99 $1.13
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 $15.2M $5.4M $11.2M $8.3M $10.4M
EBIT $14.5M $4.6M $10.5M $7.1M $9.2M
 
Revenue (Reported) $93.9M $87.2M $69.7M $83.1M $91.8M
Operating Income (Reported) $14.5M $4.6M $10.5M $7.1M $9.2M
Operating Income (Adjusted) $14.5M $4.6M $10.5M $7.1M $9.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $341.6M $361.3M $308M $356.5M $352M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $262.1M $287.7M $249M $296.4M $285.5M
Gross Profit $79.5M $73.6M $58.9M $60.1M $66.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.7M $29.3M $34.1M $30.7M $29.8M
Other Inc / (Exp) $4.3M $2.7M $3M $1.5M $6.6M
Operating Expenses $26M $29.6M $34.4M $32.4M $31.3M
Operating Income $53.5M $44.1M $24.6M $27.7M $35.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $57.8M $46.7M $27.6M $29.2M $41.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.1M $10.4M $5.8M $5.6M $7.9M
Net Income to Company $44.7M $36.4M $21.8M $23.6M $33.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $44.7M $36.4M $21.8M $23.6M $33.9M
 
Basic EPS (Cont. Ops) $6.36 $5.16 $3.06 $3.31 $4.75
Diluted EPS (Cont. Ops) $6.36 $5.16 $3.06 $3.31 $4.75
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $56.6M $47.1M $27.5M $33M $40.9M
EBIT $53.5M $44.1M $24.6M $27.7M $35.2M
 
Revenue (Reported) $341.6M $361.3M $308M $356.5M $352M
Operating Income (Reported) $53.5M $44.1M $24.6M $27.7M $35.2M
Operating Income (Adjusted) $53.5M $44.1M $24.6M $27.7M $35.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $246.7M $255.4M $207.6M $242.5M $253.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $188.1M $208.1M $165.8M $195.7M $207.8M
Gross Profit $58.6M $47.3M $41.8M $46.8M $45.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.4M $20.2M $20.2M $23.8M $22.8M
Other Inc / (Exp) $3M $1.9M $2.5M $5.5M $4.7M
Operating Expenses $19.5M $20.4M $20.4M $25.1M $23.9M
Operating Income $39M $26.9M $21.4M $21.7M $21.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $42.1M $28.8M $24M $27.2M $26.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.1M $6.4M $5.4M $5.8M $5.8M
Net Income to Company $33M $22.4M $18.5M $21.4M $20.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33M $22.4M $18.5M $21.4M $20.7M
 
Basic EPS (Cont. Ops) $4.69 $3.18 $2.61 $3.01 $2.90
Diluted EPS (Cont. Ops) $4.69 $3.18 $2.61 $3.01 $2.90
Weighted Average Basic Share $21.1M $21.2M $21.2M $21.3M $21.4M
Weighted Average Diluted Share $21.1M $21.2M $21.2M $21.3M $21.4M
 
EBITDA $41.3M $29.1M $23.6M $25.9M $25.7M
EBIT $39M $26.9M $21.4M $21.7M $21.9M
 
Revenue (Reported) $246.7M $255.4M $207.6M $242.5M $253.5M
Operating Income (Reported) $39M $26.9M $21.4M $21.7M $21.9M
Operating Income (Adjusted) $39M $26.9M $21.4M $21.7M $21.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $79.6M $86M $109.8M $70.7M $87.7M
Short Term Investments $78.7M $69M $34.2M $24.9M $26.5M
Accounts Receivable, Net $41.5M $53.7M $53.4M $71M $48.7M
Inventory $128.5M $135.5M $143.9M $152.1M $190.4M
Prepaid Expenses -- -- -- -- $5M
Other Current Assets $6.7M $10.2M $4.5M $5.7M $205K
Total Current Assets $337.8M $357.2M $348.1M $326.6M $360.1M
 
Property Plant And Equipment $40.8M $40.5M $46.9M $52.5M $49.9M
Long-Term Investments -- -- -- -- --
Goodwill $15.3M $15.3M $15.3M $18.6M $19.4M
Other Intangibles $3.1M $2.8M $2.6M $6.9M $5.3M
Other Long-Term Assets $4.8M $6.9M $2.9M $1.7M --
Total Assets $410.3M $433.2M $420.4M $411.8M $440.5M
 
Accounts Payable $21.7M $33.5M $32.8M $28.9M $38.2M
Accrued Expenses $13.3M $16.3M $16.7M $21.6M $15.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $520K $573K $546K $577K $678K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $39.3M $55.1M $53.2M $53.6M $72M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $42.3M $58.8M $62.8M $63.8M $84.3M
 
Common Stock $7.4M $7.4M $7.4M $7.4M $7.4M
Other Common Equity Adj $136K $154K $20K -$103K $22K
Common Equity $368M $374.3M $357.6M $348.1M $356.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $368M $374.3M $357.6M $348.1M $356.3M
 
Total Liabilities and Equity $410.3M $433.2M $420.4M $411.8M $440.5M
Cash and Short Terms $158.3M $155M $144M $95.6M $114.1M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $44.4M $91M $61.8M $70.4M $16.3M
Short Term Investments $79.1M $33.3M $43.7M $25M $16.9M
Accounts Receivable, Net $63.2M $51.1M $46.1M $49.1M $46.9M
Inventory $136.1M $150.6M $176.7M $182.9M $263.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.1M $16.7M $6.1M $4.7M $3.9M
Total Current Assets $334.8M $345.2M $336.6M $333.8M $349M
 
Property Plant And Equipment $40.1M $47.8M $47M $51.1M $50.6M
Long-Term Investments -- -- -- -- --
Goodwill $15.3M $15.3M $15.3M $19.4M $19.4M
Other Intangibles $2.9M $2.7M $2.7M $5.7M $4.2M
Other Long-Term Assets $9M $4.4M $1M $1.3M --
Total Assets $410.7M $425.9M $407.4M $416M $428.9M
 
Accounts Payable $28.9M $41.8M $31M $44.4M $39.6M
Accrued Expenses $14.9M $16.6M $16.8M $16.3M $29M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $547K $537K $613K $676K $625K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $46.6M $61.2M $51.6M $63.4M $70.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $50.6M $71.8M $61.9M $73.3M $82.3M
 
Common Stock $7.4M $7.4M $7.4M $7.4M $7.4M
Other Common Equity Adj $230K $48K -$156K -$75K $67K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $360M $354.1M $345.5M $342.7M $346.6M
 
Total Liabilities and Equity $410.7M $425.9M $407.4M $416M $428.9M
Cash and Short Terms $123.5M $124.3M $105.5M $95.4M $33.2M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $42.2M $47M $25.7M $20.7M $34.6M
Depreciation & Amoritzation $3.7M $3M $3M $3.3M $6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $10.9M -$12.2M $1.1M -$12.9M $20.3M
Change in Inventories -$34.2M -$7M -$10.1M -$5.6M -$38.6M
Cash From Operations $9.6M $41M $34.7M $8.8M $45.4M
 
Capital Expenditures $3.1M $2.6M $2.9M $1M $1.8M
Cash Acquisitions -$3.7M -- -- -$24.7M $2M
Cash From Investing $55.2M $7.2M $32.5M -$16.4M -$447K
 
Dividends Paid (Ex Special Dividend) -$42.1M -$42.2M -$44.1M -$31.8M -$28.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$442K -$27K $45K -$36K -$40K
Cash From Financing -$42M -$41.7M -$43.5M -$31.4M -$28M
 
Beginning Cash (CF) $56.8M $79.6M $86M $109.8M $70.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.7M $6.5M $23.8M -$39.1M $16.9M
Ending Cash (CF) $79.6M $86M $109.8M $70.7M $87.7M
 
Levered Free Cash Flow $6.4M $38.4M $31.8M $7.7M $43.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $12.1M $4.1M $8.9M $7M $8.1M
Depreciation & Amoritzation $738K $763K $741K $1.2M $1.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$10.8M -$1.2M $4.9M -$5.4M $5.1M
Change in Inventories -$3.8M -$7.5M -$19.6M -$15.9M -$35.5M
Cash From Operations -$6.4M $8.5M -$1.2M -$4.2M -$17.5M
 
Capital Expenditures $765K $513K $220K $765K $2.8M
Cash Acquisitions -- -- -$3.1M -- --
Cash From Investing $18.4M $9.5M -$4.1M $1.3M $1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $8M
Long-Term Debt Repaid -- -- -- -- -$8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $5K -- --
Cash From Financing -- -$1K $5K -- --
 
Beginning Cash (CF) $32.4M $73.1M $67.1M $73.4M $32.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.1M $18M -$5.3M -$3M -$16.2M
Ending Cash (CF) $44.4M $91M $61.8M $70.4M $16.3M
 
Levered Free Cash Flow -$7.1M $8M -$1.4M -$5M -$20.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $44.7M $36.4M $21.8M $23.6M $33.9M
Depreciation & Amoritzation $3.1M $3M $2.9M $5.3M $5.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$21.8M $12.1M $8M -$108K $178K
Change in Inventories -$2.4M -$14.5M -$27.1M -$5.3M -$80.1M
Cash From Operations $21.4M $47.3M $16.8M $40.8M -$29.2M
 
Capital Expenditures $310K $3.6M $919K $2.2M $4M
Cash Acquisitions -- -- -$3.1M -$21.6M --
Cash From Investing $5.5M $42.8M -$14.7M -$4.3M $6.7M
 
Dividends Paid (Ex Special Dividend) -$42.2M -$44.1M -$31.8M -$28.4M -$32M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27K -$30K $39K -- --
Cash From Financing -$41.7M -$43.5M -$31.4M -$28M -$31.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.7M $46.6M -$29.2M $8.6M -$54.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $21.1M $43.7M $15.9M $38.6M -$33.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $33M $22.4M $18.5M $21.4M $20.7M
Depreciation & Amoritzation $2.2M $2.2M $2.2M $4.1M $3.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$21.7M $2.6M $9.5M $22.3M $2.2M
Change in Inventories -$7.6M -$15.1M -$32M -$31.8M -$73.2M
Cash From Operations $8.3M $14.6M -$3.3M $28.8M -$45.8M
 
Capital Expenditures $1.5M $2.5M $522K $1.7M $3.9M
Cash Acquisitions -- -- -$3.1M -- --
Cash From Investing -$1.7M $34M -$13.3M -$1.1M $6M
 
Dividends Paid (Ex Special Dividend) -$42.2M -$44.1M -$31.8M -$28.4M -$32M
Special Dividend Paid $5M $5.3M $3.5M $3M $3.5M
Long-Term Debt Issued -- -- -- -- $8M
Long-Term Debt Repaid -- -- -- -- -$8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27K -$30K -$36K -- --
Cash From Financing -$41.7M -$43.5M -$31.4M -$28M -$31.5M
 
Beginning Cash (CF) $155M $224.2M $259.4M $219.7M $183.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$35.2M $5M -$48M -$300K -$71.3M
Ending Cash (CF) $119.8M $229.2M $211.4M $219.4M $112.4M
 
Levered Free Cash Flow $6.8M $12.1M -$3.8M $27.1M -$49.7M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 1.82% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 1.43% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 6.46% over the past day.

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

Show me the best stock