Financhill
Sell
48

NSP Quote, Financials, Valuation and Earnings

Last price:
$89.01
Seasonality move :
7.35%
Day range:
$87.00 - $89.15
52-week range:
$68.79 - $110.72
Dividend yield:
2.7%
P/E ratio:
36.94x
P/S ratio:
0.51x
P/B ratio:
34.17x
Volume:
382.8K
Avg. volume:
504.1K
1-year change:
-9.42%
Market cap:
$3.3B
Revenue:
$6.6B
EPS (TTM):
$2.41
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.3B $5B $5.9B $6.5B $6.6B
Revenue Growth (YoY) -0.64% 16% 19.42% 9.21% 1.47%
 
Cost of Revenues $3.5B $4.2B $4.9B $5.4B $5.5B
Gross Profit $806.9M $820.1M $1B $1B $1.1B
Gross Profit Margin 18.82% 16.49% 17.02% 15.99% 15.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $581M $608.2M $720M $775M $891M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $612.2M $646.8M $761M $818M $935M
Operating Income $194.7M $173.3M $250M $219M $117M
 
Net Interest Expenses $5.4M $5M $5M -- --
EBT. Incl. Unusual Items $189.3M $168.3M $245M $225M $126M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51M $44.2M $66M $54M $35M
Net Income to Company $138.2M $124.1M $179M $171M $91M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $138.2M $124.1M $179M $171M $91M
 
Basic EPS (Cont. Ops) $3.57 $3.22 $4.70 $4.53 $2.44
Diluted EPS (Cont. Ops) $3.54 $3.18 $4.64 $4.47 $2.42
Weighted Average Basic Share $38.5M $38.4M $38M $38M $38M
Weighted Average Diluted Share $38.8M $39M $39M $38M $38M
 
EBITDA $228.5M $214.3M $300M $295M $198M
EBIT $197.3M $175.8M $259M $252M $154M
 
Revenue (Reported) $4.3B $5B $5.9B $6.5B $6.6B
Operating Income (Reported) $194.7M $173.3M $250M $219M $117M
Operating Income (Adjusted) $197.3M $175.8M $259M $252M $154M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.3B $1.5B $1.6B $1.6B
Revenue Growth (YoY) -1.75% 22.24% 15.39% 6.05% 2.09%
 
Cost of Revenues $888.8M $1.1B $1.2B $1.4B $1.4B
Gross Profit $167.6M $170.6M $240.8M $222M $218M
Gross Profit Margin 15.86% 13.21% 16.16% 14.05% 13.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $152M $145.1M $179.5M $222M $256M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $159.8M $155.9M $190.2M $199M $233M
Operating Income $7.7M $14.7M $50.6M $23M -$15M
 
Net Interest Expenses $1.5M $1.7M $203K -- --
EBT. Incl. Unusual Items $6.3M $13M $50.4M $24M -$13M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $3.3M $12.6M $5M -$4M
Net Income to Company $4.3M $9.7M $37.8M $19M -$9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.3M $9.7M $37.8M $19M -$9M
 
Basic EPS (Cont. Ops) $0.11 $0.25 $1.01 $0.52 -$0.22
Diluted EPS (Cont. Ops) $0.11 $0.25 $0.99 $0.52 -$0.22
Weighted Average Basic Share $38.1M $38.4M $37.5M $38M $38M
Weighted Average Diluted Share $38.8M $39.5M $40.2M $38M $38M
 
EBITDA $15.8M $25.7M $66.4M $42M $5M
EBIT $8M $14.9M $55.7M $31M -$6M
 
Revenue (Reported) $1.1B $1.3B $1.5B $1.6B $1.6B
Operating Income (Reported) $7.7M $14.7M $50.6M $23M -$15M
Operating Income (Adjusted) $8M $14.9M $55.7M $31M -$6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.3B $5B $5.9B $6.5B $6.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $4.2B $4.9B $5.4B $5.5B
Gross Profit $806.9M $820.1M $1B $1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $581M $608.2M $720M $786M $903M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $612.2M $646.8M $761M $818M $935M
Operating Income $194.7M $173.3M $250M $219M $117M
 
Net Interest Expenses $5.4M $5M $5M -- --
EBT. Incl. Unusual Items $189.3M $168.3M $245M $225M $126M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51M $44.2M $66M $54M $35M
Net Income to Company $138.2M $124.1M $179M $171M $91M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $138.2M $124.1M $179M $171M $91M
 
Basic EPS (Cont. Ops) $3.56 $3.23 $4.70 $4.52 $2.44
Diluted EPS (Cont. Ops) $3.53 $3.19 $4.64 $4.46 $2.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $228.5M $214.3M $300M $295M $198M
EBIT $197.3M $175.8M $259M $252M $154M
 
Revenue (Reported) $4.3B $5B $5.9B $6.5B $6.6B
Operating Income (Reported) $194.7M $173.3M $250M $219M $117M
Operating Income (Adjusted) $197.3M $175.8M $259M $252M $154M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5B $5.9B $6.5B $6.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2B $4.9B $5.4B $5.5B --
Gross Profit $820.1M $1B $1B $1.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $608.2M $720M $786M $903M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $646.8M $761M $818M $935M --
Operating Income $173.3M $250M $219M $117M --
 
Net Interest Expenses $5M $5M -- -- --
EBT. Incl. Unusual Items $168.3M $245M $225M $126M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.2M $66M $54M $35M --
Net Income to Company $124.1M $179M $171M $91M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $124.1M $179M $171M $91M --
 
Basic EPS (Cont. Ops) $3.23 $4.70 $4.52 $2.44 --
Diluted EPS (Cont. Ops) $3.19 $4.64 $4.46 $2.41 --
Weighted Average Basic Share $153.7M $152M $152M $151M --
Weighted Average Diluted Share $156.1M $156M $154M $152M --
 
EBITDA $214.3M $300M $295M $198M --
EBIT $175.8M $259M $252M $154M --
 
Revenue (Reported) $5B $5.9B $6.5B $6.6B --
Operating Income (Reported) $173.3M $250M $219M $117M --
Operating Income (Adjusted) $175.8M $259M $252M $154M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $554.8M $575.8M $732.8M $693M $1B
Short Term Investments $34.5M $31.8M $33.1M $16M $16M
Accounts Receivable, Net $6.6M $10.5M $13.9M $16M $9M
Inventory -- -- -- -- --
Prepaid Expenses $10.2M $11.3M $11.7M $7M $25M
Other Current Assets $39.5M $53.3M $61.7M $128M $107M
Total Current Assets $1.1B $1.2B $1.5B $1.6B $2.1B
 
Property Plant And Equipment $276.9M $273.6M $256.5M $254M $257M
Long-Term Investments -- -- -- -- --
Goodwill $12.7M -- -- -- --
Other Intangibles $7K -- -- -- --
Other Long-Term Assets $4.5M $15.2M $29.4M $23M $13M
Total Assets $1.6B $1.8B $2B $2.1B $2.6B
 
Accounts Payable $6.2M $6.4M $7.7M $11M $10M
Accrued Expenses $472.6M $603.7M $736.1M $799M $948M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $904.9M $1.1B $1.4B $1.4B $1.9B
 
Long-Term Debt $369.4M $369.4M $369.4M $369M $369M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.8B $2B $2B $2.5B
 
Common Stock $555K $555K $555K $1M $1M
Other Common Equity Adj $5K -$9K -$82K $9K --
Common Equity $44.1M -$1.8M $81.3M $94M $97M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $44.1M -$1.8M $81.3M $94M $97M
 
Total Liabilities and Equity $1.6B $1.8B $2B $2.1B $2.6B
Cash and Short Terms $589.4M $607.6M $765.9M $709M $1.1B
Total Debt $369.4M $369.4M $369.4M $369M $369M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $554.8M $575.8M $732.8M $693M $1B
Short Term Investments $34.5M $31.8M $33.1M $16M $16M
Accounts Receivable, Net $6.6M $10.5M $13.9M $16M $9M
Inventory -- -- -- -- --
Prepaid Expenses $10.2M $11.3M $11.7M $7M $25M
Other Current Assets $39.5M $53.3M $61.7M $128M $107M
Total Current Assets $1.1B $1.2B $1.5B $1.6B $2.1B
 
Property Plant And Equipment $276.9M $273.6M $256.5M $254M $257M
Long-Term Investments -- -- -- -- --
Goodwill $12.7M -- -- -- --
Other Intangibles $7K -- -- -- --
Other Long-Term Assets $4.5M $15.2M $29.4M $23M $13M
Total Assets $1.6B $1.8B $2B $2.1B $2.6B
 
Accounts Payable $6.2M $6.4M $7.7M $11M $10M
Accrued Expenses $472.6M $603.7M $736.1M $799M $948M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $904.9M $1.1B $1.4B $1.4B $1.9B
 
Long-Term Debt $369.4M $369.4M $369.4M $369M $369M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.8B $2B $2B $2.5B
 
Common Stock $555K $555K $555K $1M $1M
Other Common Equity Adj $5K -$9K -$82K $9K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $44.1M -$1.8M $81.3M $94M $97M
 
Total Liabilities and Equity $1.6B $1.8B $2B $2.1B $2.6B
Cash and Short Terms $589.4M $607.6M $765.9M $709M $1.1B
Total Debt $369.4M $369.4M $369.4M $369M $369M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $138.2M $124.1M $179M $171M $91M
Depreciation & Amoritzation $31.2M $38.5M $41M $43M $44M
Stock-Based Compensation $60.1M $40.6M $50M $53M $61M
Change in Accounts Receivable $73M -$120.6M -$110M -$71M -$135M
Change in Inventories -- -- -- -- --
Cash From Operations $346.4M $260.2M $347M $198M $520M
 
Capital Expenditures $98.2M $32.9M $30M $40M $38M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$98.6M -$31M -$32M -$22M -$38M
 
Dividends Paid (Ex Special Dividend) -$61.9M -$144.2M -$77M -$84M -$89M
Special Dividend Paid
Long-Term Debt Issued $100M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$99.4M -$69.7M -$73M -$131M -$63M
Other Financing Activities $7.7M $5.8M $9M $60M -$21M
Cash From Financing -$53.6M -$208.1M -$141M -$155M -$173M
 
Beginning Cash (CF) $592.6M $786.7M $840M $1B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $194.1M $21.1M $174M $21M $309M
Ending Cash (CF) $786.7M $807.8M $1B $1B $1.3B
 
Levered Free Cash Flow $248.2M $227.3M $317M $158M $482M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.3M $9.7M $37.8M $19M -$9M
Depreciation & Amoritzation $7.9M $10.8M $10.6M $11M $11M
Stock-Based Compensation $22M $4.7M $11.2M $11M $14M
Change in Accounts Receivable $136M $66.2M -$64.6M -$37M -$64M
Change in Inventories -- -- -- -- --
Cash From Operations $239.8M $205.3M $225M $58M $619M
 
Capital Expenditures $29.4M $9.3M $13.6M $18M $13M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$30.2M -$8.6M -$12.1M -$20M -$13M
 
Dividends Paid (Ex Special Dividend) -$15.3M -$94M -$20.1M -$21M -$22M
Special Dividend Paid -- $2M -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$8.2M -$20M -$9.6M -- -$11M
Other Financing Activities $1.4M $1M $12.1M $61M $23M
Cash From Financing -$22.1M -$112.9M -$17.6M $40M -$10M
 
Beginning Cash (CF) $599.3M $724M $818.3M $957M $748M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $187.4M $83.8M $195.2M $78M $596M
Ending Cash (CF) $786.7M $807.8M $1B $1B $1.3B
 
Levered Free Cash Flow $210.4M $196.1M $211.4M $40M $606M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $138.2M $124.1M $179M $171M $91M
Depreciation & Amoritzation $31.2M $38.5M $41M $43M $44M
Stock-Based Compensation $60.1M $40.6M $50M $53M $61M
Change in Accounts Receivable $73M -$120.6M -$110M -$71M -$135M
Change in Inventories -- -- -- -- --
Cash From Operations $346.4M $260.2M $347M $198M $520M
 
Capital Expenditures $98.2M $32.9M $30M $40M $38M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$98.6M -$31M -$32M -$22M -$38M
 
Dividends Paid (Ex Special Dividend) -$61.9M -$144.2M -$77M -$84M -$89M
Special Dividend Paid
Long-Term Debt Issued $100M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$99.4M -$69.7M -$73M -$131M -$63M
Other Financing Activities $7.7M $5.8M $9M $60M -$21M
Cash From Financing -$53.6M -$208.1M -$141M -$155M -$173M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $194.1M $21.1M $174M $21M $309M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $248.2M $227.3M $317M $158M $482M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $124.1M $179M $171M $91M --
Depreciation & Amoritzation $38.5M $41M $43M $44M --
Stock-Based Compensation $40.6M $50M $53M $61M --
Change in Accounts Receivable -$120.6M -$110M -$71M -$135M --
Change in Inventories -- -- -- -- --
Cash From Operations $260.2M $347M $198M $520M --
 
Capital Expenditures $32.9M $30M $40M $38M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31M -$32M -$22M -$38M --
 
Dividends Paid (Ex Special Dividend) -$144.2M -$77M -$84M -$89M --
Special Dividend Paid $2M -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$69.7M -$73M -$131M -$63M --
Other Financing Activities $5.8M $9M $60M -$21M --
Cash From Financing -$208.1M -$141M -$155M -$173M --
 
Beginning Cash (CF) $2.9B $3.2B $3.8B $3.7B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.1M $174M $21M $309M --
Ending Cash (CF) $3B $3.4B $3.8B $4B --
 
Levered Free Cash Flow $227.3M $317M $158M $482M --

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

GET BETTER TRADE IDEAS

Popular

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 13

Gorilla Technology Group [GRRR] is down 0% over the past day.

Sell
49
SMTC alert for Mar 13

Semtech [SMTC] is down 0% over the past day.

Buy
62
PLPC alert for Mar 13

Preformed Line Products [PLPC] is down 0% over the past day.

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

Show me the best stock