Financhill
Sell
47

NDEKY Quote, Financials, Valuation and Earnings

Last price:
$24.16
Seasonality move :
-1.21%
Day range:
$23.40 - $24.69
52-week range:
$14.50 - $26.48
Dividend yield:
0%
P/E ratio:
19.70x
P/S ratio:
2.48x
P/B ratio:
2.33x
Volume:
11.7K
Avg. volume:
38.5K
1-year change:
47.14%
Market cap:
$16.5B
Revenue:
$6.7B
EPS (TTM):
$1.23
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $7.2B $7.6B $6.9B $6.3B $6.7B
Revenue Growth (YoY) 5.33% 5.8% -9.74% -7.69% 5.09%
 
Cost of Revenues $4.9B $4.9B $4.4B $4B $4.1B
Gross Profit $2.3B $2.7B $2.5B $2.3B $2.6B
Gross Profit Margin 31.98% 35.43% 36.32% 36.15% 39.01%
 
R&D Expenses $332.5M $331.7M $296.5M $300.7M $306.8M
Selling, General & Admin $1B $1.2B $1.1B $1B $996M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.5B $1.4B $1.3B $1.3B
Operating Income $947.3M $1.2B $1.1B $976.7M $1.3B
 
Net Interest Expenses $7.5M $6.5M $6.1M $8M $7.9M
EBT. Incl. Unusual Items $879.7M $1.2B $1.1B $960.3M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $217M $312.7M $277.3M $250M $315M
Net Income to Company $879.9M $1.2B $1.1B $960.6M $1.2B
 
Minority Interest in Earnings $678.9K $907.7K $671.5K $518.7K $459.2K
Net Income to Common Excl Extra Items $662.9M $865.3M $806.3M $710.6M $900.7M
 
Basic EPS (Cont. Ops) $0.18 $0.23 $0.22 $1.00 $1.28
Diluted EPS (Cont. Ops) $0.18 $0.23 $0.22 $0.99 $1.28
Weighted Average Basic Share $742.9M $740M $3.7B $713.5M $701.1M
Weighted Average Diluted Share $743.4M $740.3M $3.7B $713.7M $701.4M
 
EBITDA $1.4B $1.7B $1.5B $1.4B $1.7B
EBIT $947.3M $1.2B $1.1B $976.7M $1.3B
 
Revenue (Reported) $7.2B $7.6B $6.9B $6.3B $6.7B
Operating Income (Reported) $947.3M $1.2B $1.1B $976.7M $1.3B
Operating Income (Adjusted) $947.3M $1.2B $1.1B $976.7M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2B $1.9B $1.7B $1.8B $1.8B
Revenue Growth (YoY) 10.21% -3.84% -14.16% 9.55% -0.68%
 
Cost of Revenues $1.3B $1.2B $1B $1.1B $1.1B
Gross Profit $765.3M $757.5M $631.4M $742.1M $710.7M
Gross Profit Margin 37.91% 39.02% 37.89% 40.65% 39.2%
 
R&D Expenses $87.3M $77M $76.1M $79.7M $81.6M
Selling, General & Admin $289.1M $272.8M $248.7M $255.3M $259.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $376.4M $349.7M $324.8M $335.1M $341.2M
Operating Income $388.9M $407.8M $306.6M $407M $369.5M
 
Net Interest Expenses $1.8M $4.1M $4.2M $6.7M $3.8M
EBT. Incl. Unusual Items $390.5M $385.7M $291M $390.8M $351.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $106.1M $118.4M $89.9M $96.9M $96.5M
Net Income to Company $390.4M $386.9M $291.6M $376.4M $356.1M
 
Minority Interest in Earnings $227.1K $173.5K $172.9K $107.2K $67.8K
Net Income to Common Excl Extra Items $284.5M $267.4M $201.1M $293.9M $255.2M
 
Basic EPS (Cont. Ops) $0.08 $0.07 $0.06 $0.42 $0.38
Diluted EPS (Cont. Ops) $0.08 $0.07 $0.06 $0.42 $0.38
Weighted Average Basic Share $3.7B $740.2M $3.6B $701.9M $676.2M
Weighted Average Diluted Share $3.7B $740.5M $3.6B $702.3M $676.5M
 
EBITDA $502M $512.7M $411M $517.3M $487.8M
EBIT $388.9M $407.8M $306.6M $407M $369.5M
 
Revenue (Reported) $2B $1.9B $1.7B $1.8B $1.8B
Operating Income (Reported) $388.9M $407.8M $306.6M $407M $369.5M
Operating Income (Adjusted) $388.9M $407.8M $306.6M $407M $369.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.7B $7.3B $6.4B $6.6B $6.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1B $4.6B $4.2B $4B $4.2B
Gross Profit $2.6B $2.7B $2.2B $2.5B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $340.8M $313.9M $299.5M $297M $315.3M
Selling, General & Admin $1.1B $1.1B $1B $996.2M $1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.4B $1.3B $1.3B $1.3B
Operating Income $1.2B $1.3B $859.7M $1.3B $1.2B
 
Net Interest Expenses $6.8M $17.4M $13.8M $19.3M $16.1M
EBT. Incl. Unusual Items $1.2B $1.2B $844.3M $1.2B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $298.5M $340.7M $202.2M $298.9M $304.8M
Net Income to Company $1.2B $1.2B $856.5M $1.2B $1.2B
 
Minority Interest in Earnings $873.2K $754.8K $674.4K $398.6K $435.2K
Net Income to Common Excl Extra Items $853.3M $863.4M $642.1M $920.8M $848M
 
Basic EPS (Cont. Ops) $0.23 $0.23 $0.18 $1.02 $1.23
Diluted EPS (Cont. Ops) $0.23 $0.23 $0.18 $1.02 $1.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.7B $1.7B $1.3B $1.7B $1.7B
EBIT $1.2B $1.3B $859.7M $1.3B $1.2B
 
Revenue (Reported) $7.7B $7.3B $6.4B $6.6B $6.7B
Operating Income (Reported) $1.2B $1.3B $859.7M $1.3B $1.2B
Operating Income (Adjusted) $1.2B $1.3B $859.7M $1.3B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.9B $3.6B $3.2B $3.4B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $2.2B $2.1B $2.1B $2.2B
Gross Profit $1.4B $1.4B $1.1B $1.4B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $169.9M $152.1M $155.1M $151.1M $159.5M
Selling, General & Admin $560.7M $531.9M $508.8M $494M $516.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $730.5M $684M $664M $645.1M $675.6M
Operating Income $655.1M $698.7M $448M $728.8M $675.4M
 
Net Interest Expenses $4.6M $9.7M $9M $11.3M $6.8M
EBT. Incl. Unusual Items $661.3M $683.4M $452.2M $716.3M $650.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $186.3M $212.5M $140.6M $189.7M $179.4M
Net Income to Company $661.4M $684.7M $452.8M $701.1M $655.9M
 
Minority Interest in Earnings $464.8K $319.8K $332.9K $216.3K $192.4K
Net Income to Common Excl Extra Items $475.3M $471.1M $311.6M $525.9M $472M
 
Basic EPS (Cont. Ops) $0.13 $0.13 $0.09 $0.75 $0.69
Diluted EPS (Cont. Ops) $0.13 $0.13 $0.09 $0.75 $0.69
Weighted Average Basic Share $7.4B $1.5B $7.2B $1.4B $1.4B
Weighted Average Diluted Share $7.4B $1.5B $7.2B $1.4B $1.4B
 
EBITDA $878M $905.3M $660.1M $940.7M $911.6M
EBIT $655.1M $698.7M $448M $728.8M $675.4M
 
Revenue (Reported) $3.9B $3.6B $3.2B $3.4B $3.5B
Operating Income (Reported) $655.1M $698.7M $448M $728.8M $675.4M
Operating Income (Adjusted) $655.1M $698.7M $448M $728.8M $675.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.7B $3B $2.5B $2.3B $2.4B
Short Term Investments $12.7M $40.5M $16.1M $34.5M $51.7M
Accounts Receivable, Net $1.6B $1.6B $1.3B $1.3B $1.4B
Inventory $974.4M $1.1B $1.1B $903.9M $955.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $155.2M $174.9M $152.8M $160.7M $172.3M
Total Current Assets $5.5B $6B $5.1B $4.7B $5B
 
Property Plant And Equipment $2.6B $2.5B $2.6B $2.6B $2.9B
Long-Term Investments $101.8M $104.5M $82.7M $74.7M $123.1M
Goodwill $41.6M $39.4M $441.5M $436.4M $382M
Other Intangibles $123.5M $112.3M $161.1M $136.6M $113.8M
Other Long-Term Assets $133.1M $129.2M $117.7M $107.4M $164M
Total Assets $8.7B $9B $8.7B $8.3B $8.8B
 
Accounts Payable $705.6M $644.8M $487.2M $467.1M $482.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $429.6M $551.7M $405.7M $368.3M $377.5M
Total Current Liabilities $1.7B $1.7B $1.4B $1.4B $1.5B
 
Long-Term Debt $163M $145.3M $125.2M $145.6M $143.7M
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.2B $1.9B $1.8B $1.9B
 
Common Stock $242.4M $220.7M $201.2M $177M $179.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.3B $1.4B $6.8B $6.5B $7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.4M $7.5M $7.4M $6.8M $6.9M
Total Equity $6.5B $6.8B $6.8B $6.5B $7B
 
Total Liabilities and Equity $8.7B $9B $8.7B $8.3B $8.8B
Cash and Short Terms $2.7B $3B $2.5B $2.3B $2.4B
Total Debt $234.8M $207.5M $185.6M $199M $206.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.9B $2B $2.1B $2.4B $2.1B
Short Term Investments $11.9M $15.6M $12.8M $67.4M --
Accounts Receivable, Net $1.7B $1.7B $1.5B $1.6B $1.6B
Inventory $1.1B $1B $933.1M $1B $1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $189.1M $174.8M $179.5M $211.7M --
Total Current Assets $5.9B $5B $4.7B $5.2B $5B
 
Property Plant And Equipment $2.6B $2.4B $2.5B $2.9B $3B
Long-Term Investments $108.8M $80.9M $81.3M $126M $141.5M
Goodwill $41.1M $462.8M $429.9M $448.7M --
Other Intangibles $121.7M $100.8M $140M $136.5M --
Other Long-Term Assets $131.2M $106.3M $103.5M $112.3M --
Total Assets $9.1B $8.3B $8.1B $9B $9B
 
Accounts Payable $931.2M $744.6M $672.8M $767M $771.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $494.4M $441.3M $352.3M $406.6M --
Total Current Liabilities $1.8B $1.5B $1.3B $1.6B $1.5B
 
Long-Term Debt $20.4M $20.4M $14.5M $13.8M $15.3M
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $2B $1.7B $2B $1.9B
 
Common Stock $240M $185M $179.5M $187.2M $181.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.6M $6.4M $6.7M $6.8M $7M
Total Equity $6.8B $6.3B $6.3B $7.1B $7.1B
 
Total Liabilities and Equity $9.1B $8.3B $8.1B $9B $9B
Cash and Short Terms $2.9B $2B $2.1B $2.4B $2.1B
Total Debt $20.4M $20.4M $14.5M $13.8M $15.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $879.9M $1.2B $1.1B $960.6M $1.2B
Depreciation & Amoritzation $452.1M $446.8M $423.3M $420.5M $430.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$198.6M -$90M $328.3M -$131.6M -$24.9M
Change in Inventories -$71.7M -$124.6M -$16.5M $81.4M -$55.9M
Cash From Operations $1.1B $1.3B $1.3B $1.1B $1.4B
 
Capital Expenditures $544.3M $524.7M $486.4M $468.7M $695.3M
Cash Acquisitions $8.3M $2.4M $715.5M -- $41M
Cash From Investing -$542.5M -$512.5M -$1.2B -$469.8M -$755M
 
Dividends Paid (Ex Special Dividend) $284.6M $276.5M $251.2M $249.2M $249.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $314.1M -- $132.9M $326.2M $230M
Other Financing Activities -$245.3K -$178.2K -$259.2K -$117.8K -$492.4K
Cash From Financing -$644M -$326M -$425.2M -$627.8M -$517.5M
 
Beginning Cash (CF) $2.7B $3B $2.5B $2.2B $2.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$38M $544.2M -$222.6M $71.8M $138.2M
Ending Cash (CF) $2.7B $3.6B $2.3B $2.4B $2.5B
 
Levered Free Cash Flow $552.4M $761.1M $854.4M $606.8M $734M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $390.4M $386.9M $291.6M $376.4M $356.1M
Depreciation & Amoritzation $112.9M $104.6M $103.1M $106.3M $119.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$71.2M -$231.5M -$153.5M -$25.5M -$98.7M
Change in Inventories -$52.4M $25M $41M -$35.8M -$16.8M
Cash From Operations $461.4M $303.8M $258.9M $482.9M $389.4M
 
Capital Expenditures $157.4M $133.4M $106.3M $220.1M $133.2M
Cash Acquisitions $992.3K -$25M -- $118.9K --
Cash From Investing -$152.2M -$104.2M -$105.9M -$227.2M -$131.1M
 
Dividends Paid (Ex Special Dividend) -$547.1K -$4.3M -$3.9M $349.4K -$568.6K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $7.4K $22.1M $298.2K $192.6M
Other Financing Activities $65K $67.4K $213.2K -- --
Cash From Financing -$10M -$4.8M -$26.5M -$7.9M -$201.4M
 
Beginning Cash (CF) $2.9B $2B $2.1B $2.4B $2.1B
Foreign Exchange Rate Adjustment $4.2M $7.7M $18.2M -$90.5M $29.5M
Additions / Reductions $303.5M $202.6M $144.7M $157.3M $86.4M
Ending Cash (CF) $3.2B $2.2B $2.2B $2.4B $2.2B
 
Levered Free Cash Flow $304.1M $170.5M $152.6M $262.8M $256.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.2B $1.2B $856.5M $1.2B $1.2B
Depreciation & Amoritzation $456.4M $431.8M $429.8M $417.1M $458.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$136.5M -$144.9M $241.9M -$16.5M -$58.7M
Change in Inventories -$168.3M -$101.6M $111.5M -$39.1M -$38M
Cash From Operations $1.3B $1.2B $1.2B $1.4B $1.3B
 
Capital Expenditures $535.9M $513.5M $461.8M $605.2M $680M
Cash Acquisitions $1.1M $711.3M $8.9M $40.3M $658.3K
Cash From Investing -$524.9M -$1.2B -$436.7M -$688.3M -$707.9M
 
Dividends Paid (Ex Special Dividend) $278M $263.9M $254.6M $243.8M $264.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $5.5M $7.4K $360M $195.9M $548.2M
Other Financing Activities -$191.4K -$199.1K -$91.1K -- --
Cash From Financing -$332.4M -$307M -$657.2M -$489.3M -$852.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $529.7M -$184.9M $156.8M $231M -$264M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $786.7M $648.8M $760.3M $811.1M $576.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $661.4M $684.7M $452.8M $701.1M $655.9M
Depreciation & Amoritzation $222.7M $206.1M $210.8M $207.9M $237.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$91.7M -$146.3M -$234.2M -$119.2M -$153.1M
Change in Inventories -$92.7M -$69.2M $58.9M -$61.5M -$43.8M
Cash From Operations $595.8M $467.7M $343M $685.4M $516.9M
 
Capital Expenditures $268.2M $255.2M $228.3M $365.5M $352.1M
Cash Acquisitions $992.3K $709.8M -- $40.3M --
Cash From Investing -$261.5M -$962.7M -$214.2M -$433.3M -$388.3M
 
Dividends Paid (Ex Special Dividend) $134.7M $121.1M $123.4M $118.4M $134.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $7.4K $226.5M $96.6M $415.5M
Other Financing Activities -$181.7K -$202.7K -$34.6K -$186K -$159K
Cash From Financing -$163.5M -$143.3M -$373.4M -$235.8M -$572.2M
 
Beginning Cash (CF) $5.5B $3.9B $4.1B $4.3B $4.1B
Foreign Exchange Rate Adjustment $7.9M $85.9M $72.5M -$28.9M $29.1M
Additions / Reductions $178.6M -$552.4M -$172M -$12.7M -$414.6M
Ending Cash (CF) $5.6B $3.5B $4B $4.3B $3.7B
 
Levered Free Cash Flow $327.6M $212.6M $114.7M $319.9M $164.8M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock