Financhill
Buy
67

NVS Quote, Financials, Valuation and Earnings

Last price:
$147.18
Seasonality move :
-1.76%
Day range:
$144.45 - $146.22
52-week range:
$97.72 - $146.35
Dividend yield:
2.76%
P/E ratio:
19.77x
P/S ratio:
5.25x
P/B ratio:
6.28x
Volume:
1.1M
Avg. volume:
1.5M
1-year change:
47.7%
Market cap:
$278.2B
Revenue:
$50.3B
EPS (TTM):
$7.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $48.7B $51.6B $42.3B $45.4B $50.3B
Revenue Growth (YoY) 2.44% 6.1% -18.09% 7.45% 10.67%
 
Cost of Revenues $15.1B $15.9B $11.4B $12.6B $12.8B
Gross Profit $33.5B $35.8B $30.8B $32.9B $37.5B
Gross Profit Margin 68.93% 69.27% 72.93% 72.33% 74.53%
 
R&D Expenses $9B $9.5B $8.1B $8.2B $9.5B
Selling, General & Admin $14.2B $14.9B $12.2B $12.5B $12.6B
Other Inc / (Exp) $538M $15.3B -$195M -$227M -$218M
Operating Expenses $22.7B $24.2B $20.5B $21B $22.1B
Operating Income $10.8B $11.6B $10.4B $11.9B $15.4B
 
Net Interest Expenses $921M $905M $834.6M $873M $1B
EBT. Incl. Unusual Items $9.2B $10.8B $7.2B $9.1B $13.7B
Earnings of Discontinued Ops. -- -- $907.8M $6.3B --
Income Tax Expense $1.8B $2.1B $1.1B $551M $1.7B
Net Income to Company $8.1B $24B $6.1B $8.6B $11.9B
 
Minority Interest in Earnings -$1M -$3M -- $4M -$2M
Net Income to Common Excl Extra Items $8.1B $24B $6.1B $8.6B $11.9B
 
Basic EPS (Cont. Ops) $3.54 $10.71 $3.19 $7.15 $5.91
Diluted EPS (Cont. Ops) $3.52 $10.63 $3.17 $7.10 $5.86
Weighted Average Basic Share $2.3B $2.2B $2.2B $2.1B $2B
Weighted Average Diluted Share $2.3B $2.3B $2.2B $2.1B $2B
 
EBITDA $15.9B $17B $17.1B $20.1B $21.5B
EBIT $10.8B $11.6B $10.4B $11.9B $15.4B
 
Revenue (Reported) $48.7B $51.6B $42.3B $45.4B $50.3B
Operating Income (Reported) $10.8B $11.6B $10.4B $11.9B $15.4B
Operating Income (Adjusted) $10.8B $11.6B $10.4B $11.9B $15.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13B $10.5B $11.8B $12.8B $13.9B
Revenue Growth (YoY) 6.29% -19.48% 12.3% 8.84% 8.21%
 
Cost of Revenues $3.9B $2.9B $3.3B $3.3B $3.5B
Gross Profit $9.1B $7.6B $8.5B $9.5B $10.3B
Gross Profit Margin 69.91% 72.61% 72.11% 74.23% 74.59%
 
R&D Expenses $2.3B $2.5B $2B $2.3B $2.9B
Selling, General & Admin $3.6B $2.9B $3.1B $3.2B $3.3B
Other Inc / (Exp) $223M -$5M -$3M -$4M --
Operating Expenses $5.8B $5.5B $5.1B $5.5B $6.2B
Operating Income $3.3B $2.1B $3.4B $4.1B $4.2B
 
Net Interest Expenses $202M $206M $222M $264M $280.3M
EBT. Incl. Unusual Items $3B $1.6B $1.6B $3.4B $4.2B
Earnings of Discontinued Ops. -- $245M $250M -- --
Income Tax Expense $472M $257M $39M $200M $265.4M
Net Income to Company $2.8B $820M $1.5B $3.2B $3.9B
 
Minority Interest in Earnings -- $2M $2M -$4M $2M
Net Income to Common Excl Extra Items $2.8B $1.3B $1.5B $3.2B $3.9B
 
Basic EPS (Cont. Ops) $1.23 $0.73 $0.85 $1.59 $2.03
Diluted EPS (Cont. Ops) $1.22 $0.72 $0.85 $1.57 $2.02
Weighted Average Basic Share $2.2B $2.2B $2.1B $2B $1.9B
Weighted Average Diluted Share $2.3B $2.2B $2.1B $2B $1.9B
 
EBITDA $4.7B $4.1B $6.5B $6B $5.5B
EBIT $3.3B $2.1B $3.4B $4.1B $4.2B
 
Revenue (Reported) $13B $10.5B $11.8B $12.8B $13.9B
Operating Income (Reported) $3.3B $2.1B $3.4B $4.1B $4.2B
Operating Income (Adjusted) $3.3B $2.1B $3.4B $4.1B $4.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $51.2B $49B $44.7B $48.6B $54.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.1B $14.5B $12.5B $12.7B $13.5B
Gross Profit $35.1B $34.6B $32.1B $35.9B $41B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.1B $9.5B $7.5B $9B $10.3B
Selling, General & Admin $14.8B $14B $12.3B $12.5B $13.3B
Other Inc / (Exp) $724M $14.5B -$194M -$255M --
Operating Expenses $23.7B $23.4B $19.7B $21.5B $23.7B
Operating Income $11.4B $11.2B $12.5B $14.4B $17.3B
 
Net Interest Expenses $806M $815M $879.7M $966M $1.1B
EBT. Incl. Unusual Items $10.9B $8.6B $8.3B $12.8B $16.5B
Earnings of Discontinued Ops. -- $245M $592.2M $5.8B --
Income Tax Expense $1.9B $1.7B $1.1B $975M $2B
Net Income to Company $9.8B $21B $7.3B $11.8B $14.5B
 
Minority Interest in Earnings $4M -$2M $4M -$4M -$10.3M
Net Income to Common Excl Extra Items $9.8B $21.6B $7.3B $11.8B $14.4B
 
Basic EPS (Cont. Ops) $4.36 $9.79 $3.75 $8.63 $7.38
Diluted EPS (Cont. Ops) $4.33 $9.72 $3.72 $8.57 $7.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $17.6B $17.9B $21B $20.4B $22.5B
EBIT $11.4B $11.2B $12.5B $14.4B $17.3B
 
Revenue (Reported) $51.2B $49B $44.7B $48.6B $54.4B
Operating Income (Reported) $11.4B $11.2B $12.5B $14.4B $17.3B
Operating Income (Adjusted) $11.4B $11.2B $12.5B $14.4B $17.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $38.4B $35.8B $34B $37.2B $41.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.9B $10.5B $9.6B $9.7B $10.2B
Gross Profit $26.5B $25.3B $24.4B $27.5B $31.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.8B $7.1B $6.4B $6.8B $7.8B
Selling, General & Admin $10.9B $10B $9.1B $9.1B $9.9B
Other Inc / (Exp) $718M -$7M -$7M -$35M -$6M
Operating Expenses $17.4B $17B $15.5B $15.9B $17.7B
Operating Income $9.1B $8.3B $8.9B $11.6B $13.5B
 
Net Interest Expenses $605M $609M $638.3M $731M $844M
EBT. Incl. Unusual Items $8.5B $6.3B $6.8B $10.4B $13.2B
Earnings of Discontinued Ops. -- $245M $440.3M -- --
Income Tax Expense $1.5B $1.1B $812.6M $1.2B $1.6B
Net Income to Company $7.7B $4.7B $5.9B $9.1B $11.6B
 
Minority Interest in Earnings -$1M -- $4M -$4M -$12.3M
Net Income to Common Excl Extra Items $7.7B $5.2B $5.9B $9.1B $11.6B
 
Basic EPS (Cont. Ops) $3.44 $2.50 $3.05 $4.50 $5.97
Diluted EPS (Cont. Ops) $3.42 $2.48 $3.04 $4.47 $5.94
Weighted Average Basic Share $6.7B $6.6B $6.3B $6.1B $5.8B
Weighted Average Diluted Share $6.8B $6.6B $6.3B $6.1B $5.9B
 
EBITDA $13.7B $13.5B $15.6B $16.1B $17.1B
EBIT $9.1B $8.3B $8.9B $11.6B $13.5B
 
Revenue (Reported) $38.4B $35.8B $34B $37.2B $41.4B
Operating Income (Reported) $9.1B $8.3B $8.9B $11.6B $13.5B
Operating Income (Adjusted) $9.1B $8.3B $8.9B $11.6B $13.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.6B $28.3B $18.9B $14.4B $13.5B
Short Term Investments $1.6B $15.7B $11.1B $569M $1.9B
Accounts Receivable, Net $8.2B $8B $8.1B $7.1B $7.4B
Inventory $7.1B $6.7B $7.2B $5.9B $5.7B
Prepaid Expenses $943M $1.1B $911M $764M $985M
Other Current Assets -- -- -- -- --
Total Current Assets $29.7B $45.7B $36.9B $30.5B $29.7B
 
Property Plant And Equipment $13.9B $13.1B $12.2B $10.9B $10.9B
Long-Term Investments $12.4B $3.2B $2.5B $2.7B $2B
Goodwill $30B $29.6B $29.3B $23.3B $24.8B
Other Intangibles $36.8B $34.2B $31.6B $26.9B $26.9B
Other Long-Term Assets $219M $275M $200M $215M $422M
Total Assets $132.2B $135.9B $121.8B $103.8B $106.8B
 
Accounts Payable $5.4B $5.6B $5.1B $4.9B $4.6B
Accrued Expenses $2.3B $2B $1.9B $2B $2.2B
Current Portion Of Long-Term Debt $4.4B $4.4B $2.2B $2.2B $3.4B
Current Portion Of Capital Lease Obligations $286M $275M $251M $230M $235M
Other Current Liabilities $2B $3B $186M $105M $424M
Total Current Liabilities $33.1B $30.2B $28.7B $26.4B $28.7B
 
Long-Term Debt $28B $24.5B $21.8B $20B $22.9B
Capital Leases -- -- -- -- --
Total Liabilities $75.5B $68.1B $62.3B $57.1B $62.6B
 
Common Stock $913M $901M $890M $825M $793M
Other Common Equity Adj -- -$4.2B -$5B -$3.8B -$3.3B
Common Equity $56.6B $67.7B $59.3B $46.7B $44B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $68M $167M $81M $83M $80M
Total Equity $56.7B $67.8B $59.4B $46.8B $44.1B
 
Total Liabilities and Equity $132.2B $135.9B $121.8B $103.8B $106.8B
Cash and Short Terms $11.6B $28.3B $18.9B $14.4B $13.5B
Total Debt $30.5B $27.4B $24.3B $22.5B $26.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $8.2B $19.1B $12.7B $14B $9.8B
Short Term Investments $951M $10.4B $290M $411M --
Accounts Receivable, Net $8.4B $8.4B $6.8B $8B $8.8B
Inventory $6.9B $6.8B $5.6B $5.9B $6.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.6B $2.4B $2.8B $3.2B --
Total Current Assets $26.3B $37B $45.7B $31.3B $28.2B
 
Property Plant And Equipment $13.2B $11.7B $10.3B $11.2B $12B
Long-Term Investments $12.3B $2.5B $2.1B $2.2B $2.2B
Goodwill $29.6B $28.7B $23.4B $24.9B --
Other Intangibles $34B $31.9B $26.4B $27.9B --
Other Long-Term Assets $2.1B $218M $1.1B $1.4B --
Total Assets $121.2B $118.5B $112.7B $103.5B $107.3B
 
Accounts Payable $4.7B $4.7B $3.9B $4.1B $4.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $9.3B $7.1B $5.5B $6.6B --
Current Portion Of Capital Lease Obligations $277M $248M $210M $247M --
Other Current Liabilities $13.1B $13.5B $22.8B $15.1B --
Total Current Liabilities $29.9B $28.2B $48.4B $28.1B $32B
 
Long-Term Debt $24.7B $21.2B $19.5B $25.3B $24.2B
Capital Leases -- -- -- -- --
Total Liabilities $64.3B $57.6B $74.5B $60.1B $62.5B
 
Common Stock $901M $890M $825M $793M $766M
Other Common Equity Adj -- -- -$5B -$3.7B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $166M $78M $81M $124M $422M
Total Equity $56.9B $60.9B $38.2B $43.4B $44.8B
 
Total Liabilities and Equity $121.2B $118.5B $112.7B $103.5B $107.3B
Cash and Short Terms $8.2B $19.1B $12.7B $14B $9.8B
Total Debt $25B $21.5B $19.7B $25.6B $24.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.1B $24B $6.1B $8.6B $11.9B
Depreciation & Amoritzation $5.1B $5.4B $6.7B $8.3B $6.1B
Stock-Based Compensation $738M $736M $792.5M $865M $1B
Change in Accounts Receivable $137M -$389M -$397.8M -$1.5B -$930.5M
Change in Inventories -$543M $81M -$561.1M -$546M -$224.9M
Cash From Operations $13.7B $15.1B $14.3B $14.5B $17.6B
 
Capital Expenditures $2.6B $3B $2.2B $2.8B $3.8B
Cash Acquisitions $10B $567M $841.6M $3.6B $3.9B
Cash From Investing -$13.2B $4.2B $1.5B $5.6B -$7.5B
 
Dividends Paid (Ex Special Dividend) $7B $7.4B $7.5B $7.3B $7.6B
Special Dividend Paid
Long-Term Debt Issued $9.4B -- $252M $546M $7.1B
Long-Term Debt Repaid -$2.3B -$6B -$2.8B -$2.5B -$2.7B
Repurchase of Common Stock $2.8B $3.1B $10.7B $8.7B $8.3B
Other Financing Activities -$149M $69M -$38M $192M -$207M
Cash From Financing -$2.2B -$16.3B -$20.6B -$14.3B -$11.7B
 
Beginning Cash (CF) $9.7B $12.4B $7.5B $13.4B $11.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5B $2.7B -$4.9B $5.9B -$1.9B
Ending Cash (CF) $8.5B $14.9B $2.6B $19.4B $9.2B
 
Levered Free Cash Flow $11B $12B $12B $11.7B $13.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.8B $820M $1.5B $3.2B $3.9B
Depreciation & Amoritzation $1.5B $1.7B $3.1B $2B $1.5B
Stock-Based Compensation $173M $195M $205M $255M $267.7M
Change in Accounts Receivable -$565M $84M -$117M $328M $185.8M
Change in Inventories -$84M $105M -$33M $90M -$128.9M
Cash From Operations $4.9B $4.7B $5.4B $6.3B $6.6B
 
Capital Expenditures $553M $300M $683M $799M $829.5M
Cash Acquisitions $15M -$47M $3.4B $51M $151.6M
Cash From Investing -$1.2B $5.2B -$2.9B -$374M -$858.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$29.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$513M -$290M $2.9B --
Long-Term Debt Repaid -$1.3B -$1.5B -$2.4B -$353M --
Repurchase of Common Stock $284M $2.7B $1.6B $2.9B $2.3B
Other Financing Activities -$4M $26M $24M -$43M --
Cash From Financing -$1.5B -$4.7B -$832M -$382M -$2.8B
 
Beginning Cash (CF) $7.2B $8.7B $12.4B $13.6B $9.6B
Foreign Exchange Rate Adjustment -$65M -$80M -$166M $176M -$24.3M
Additions / Reductions $2.1B $5.1B $1.5B $5.7B $2.9B
Ending Cash (CF) $9.2B $13.7B $13.8B $19.5B $12.5B
 
Levered Free Cash Flow $4.4B $4.4B $4.7B $5.5B $5.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $9.8B $21B $7.3B $11.8B $14.5B
Depreciation & Amoritzation $4.9B $5.7B $8.5B $6B $5.4B
Stock-Based Compensation $700M $797M $808M $1B $1.1B
Change in Accounts Receivable -- -$612M -$837.9M -$1.3B -$874.6M
Change in Inventories -- -$532M -$626.6M -$23M -$286.8M
Cash From Operations $15.2B $14B $16.1B $16B $21.2B
 
Capital Expenditures $3.1B $2.7B $2.5B $3.5B $4B
Cash Acquisitions $170M $1.2B $3.6B $3.7B $2.1B
Cash From Investing -$926M $7.5B $5.3B -$5.6B -$5.8B
 
Dividends Paid (Ex Special Dividend) $7.4B $7.5B $7.3B $7.6B $7.9B
Special Dividend Paid
Long-Term Debt Issued -- -- -- $7.7B --
Long-Term Debt Repaid -$3B -$5.9B -$2.6B -$2.6B --
Repurchase of Common Stock $4.7B $8.1B $10.2B $6.8B $10.5B
Other Financing Activities $61M $105M -$119M $71M --
Cash From Financing -$15.9B -$19.8B -$17.7B -$9.4B -$19.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8B $1.5B $3.7B $1.2B -$4.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $12.1B $11.3B $13.6B $12.5B $17.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.7B $4.7B $5.9B $9.1B $11.6B
Depreciation & Amoritzation $4.6B $4.9B $6.7B $4.4B $3.8B
Stock-Based Compensation $541M $602M $617.4M $772M $802.1M
Change in Accounts Receivable -$565M -$825M -$1.3B -$1.1B -$1B
Change in Inventories -$84M -$514M -$579.6M -$56M -$117.8M
Cash From Operations $11.2B $10.1B $11.9B $13.4B $17B
 
Capital Expenditures $2.1B $1.7B $2B $2.7B $2.9B
Cash Acquisitions $224M $833M $3.6B $3.6B $1.8B
Cash From Investing -$355M $2.9B $6.7B -$4.5B -$2.8B
 
Dividends Paid (Ex Special Dividend) $7.4B $7.5B $7.3B $7.6B $7.9B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.4B -- $7.1B $1.4B
Long-Term Debt Repaid -$2.9B -$2.8B -$2.5B -$2.6B -$1.7B
Repurchase of Common Stock $2.9B $8B $7.5B $5.6B $7.8B
Other Financing Activities $87M $123M $42M -$79M -$192M
Cash From Financing -$13B -$16.6B -$13.7B -$8.7B -$16.7B
 
Beginning Cash (CF) $16.1B $26.2B $35.3B $31B $23.3B
Foreign Exchange Rate Adjustment -$266M -$173M -$59.9M $16M $543.5M
Additions / Reductions -$2.4B -$3.7B $4.9B $216M -$1.9B
Ending Cash (CF) $13.4B $22.3B $40.1B $31.2B $21.9B
 
Levered Free Cash Flow $9.1B $8.4B $9.9B $10.7B $14.1B

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

GET BETTER TRADE IDEAS

Popular

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
48
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
69
INTC alert for Jan 23

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
70
BNR alert for Jan 23

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Buy
80
MTRN alert for Jan 23

Materion Corp. [MTRN] is down 9.13% over the past day.

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

Show me the best stock