Financhill
Buy
54

NINOY Quote, Financials, Valuation and Earnings

Last price:
$9.79
Seasonality move :
0.3%
Day range:
$9.52 - $9.91
52-week range:
$8.50 - $13.07
Dividend yield:
3.29%
P/E ratio:
82.95x
P/S ratio:
0.71x
P/B ratio:
0.76x
Volume:
3.4K
Avg. volume:
2.4K
1-year change:
-6.14%
Market cap:
$3.2B
Revenue:
$4.7B
EPS (TTM):
$0.12
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.3B $4.8B $4.7B $5B $4.7B
Revenue Growth (YoY) -21.72% 12.93% -3.23% 6.86% -5.52%
 
Cost of Revenues $2.8B $2.7B $2.5B $2.8B $2.6B
Gross Profit $1.5B $2.1B $2.1B $2.1B $2B
Gross Profit Margin 34.55% 43.75% 46.04% 43.23% 43.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.7B $1.7B $1.9B $1.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2B $1.7B $1.7B $1.9B $2B
Operating Income -$530.5M $444.8M $406.6M $275.6M $15.9M
 
Net Interest Expenses -- -- $2.9M -- $6.8M
EBT. Incl. Unusual Items -$427.7M $508.6M $422.5M $295.7M $29.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$102.2M $132.2M $102M $73M -$10.4M
Net Income to Company -$427.7M $508.6M $422.5M $295.7M $29.8M
 
Minority Interest in Earnings $122.6K $3.8M $12.3M $3M --
Net Income to Common Excl Extra Items -$325.4M $380.2M $332.8M $225.7M $40.2M
 
Basic EPS (Cont. Ops) -$0.89 $1.04 $0.93 $0.65 $0.12
Diluted EPS (Cont. Ops) -$0.89 $1.03 $0.92 $0.65 $0.12
Weighted Average Basic Share $367.1M $367.2M $358.2M $346.4M $342.8M
Weighted Average Diluted Share $367.1M $369.3M $360.2M $348.2M $344.6M
 
EBITDA -$142.2M $762.5M $681.6M $597.1M $365.8M
EBIT -$406.6M $541M $466.4M $350M $75.7M
 
Revenue (Reported) $4.3B $4.8B $4.7B $5B $4.7B
Operating Income (Reported) -$530.5M $444.8M $406.6M $275.6M $15.9M
Operating Income (Adjusted) -$406.6M $541M $466.4M $350M $75.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.2B $1.2B $1.3B $1.2B
Revenue Growth (YoY) 2.22% -18.69% 1.49% 12.47% 2.33%
 
Cost of Revenues $895.4M $621.8M $595.9M $743.3M $668.6M
Gross Profit $546.6M $550.8M $594.1M $595M $510.8M
Gross Profit Margin 37.91% 46.97% 49.92% 44.46% 43.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $444.5M $424.9M $410.6M $462.6M $482.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $452.1M $420.2M $408.2M $454.1M $495.7M
Operating Income $94.5M $130.6M $185.9M $140.9M $15M
 
Net Interest Expenses -- -- $4.7M $4.8M --
EBT. Incl. Unusual Items $105M $146.4M $186.4M $141.9M $41.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.6M $36M $42.1M $39M $20.1M
Net Income to Company $99.1M $136M $182.6M $139.6M --
 
Minority Interest in Earnings $172.4K $475K $1.6M -$81.3K -$170.5K
Net Income to Common Excl Extra Items $77.6M $110.9M $145.9M $102.8M $21.6M
 
Basic EPS (Cont. Ops) $0.21 $0.30 $0.41 $0.30 $0.06
Diluted EPS (Cont. Ops) $0.21 $0.30 $0.41 $0.30 $0.06
Weighted Average Basic Share $367.1M $367.2M $355.7M $346.4M $344.2M
Weighted Average Diluted Share $369M $369.2M $357.7M $348.3M $345.8M
 
EBITDA $175.7M $207.7M $263M $224M $109.1M
EBIT $115.8M $152.7M $212.8M $162.6M $39.7M
 
Revenue (Reported) $1.4B $1.2B $1.2B $1.3B $1.2B
Operating Income (Reported) $94.5M $130.6M $185.9M $140.9M $15M
Operating Income (Adjusted) $115.8M $152.7M $212.8M $162.6M $39.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.3B $4.8B $4.6B $5B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $2.7B $2.5B $2.8B $2.7B
Gross Profit $1.5B $2.1B $2.1B $2.1B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.7B $1.7B $1.9B $2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2B $1.7B $1.7B $1.9B $2.1B
Operating Income -$526.2M $449M $402.4M $272.4M $16.9M
 
Net Interest Expenses -- -- $2.5M -- $7.3M
EBT. Incl. Unusual Items -$423.4M $512.8M $418.7M $292.8M $30.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$101M $133.4M $101.2M $73.2M -$10.2M
Net Income to Company -$427.7M $508.6M $422.5M $295.7M --
 
Minority Interest in Earnings $123K $3.7M $12.4M $3.1M -$4.4K
Net Income to Common Excl Extra Items -$322.3M $383.2M $329.9M $222.7M $40.7M
 
Basic EPS (Cont. Ops) -$0.88 $1.04 $0.92 $0.64 $0.12
Diluted EPS (Cont. Ops) -$0.88 $1.04 $0.92 $0.64 $0.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$136.6M $769.6M $713.3M $609.5M $371.1M
EBIT -$400.8M $548.3M $498M $362.5M $77.4M
 
Revenue (Reported) $4.3B $4.8B $4.6B $5B $4.7B
Operating Income (Reported) -$526.2M $449M $402.4M $272.4M $16.9M
Operating Income (Adjusted) -$400.8M $548.3M $498M $362.5M $77.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.7B $3.3B $3.7B $2.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $1.8B $2.1B $1.2B --
Gross Profit $1.6B $1.6B $1.6B $991M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.2B $1.4B $947M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.2B $1.4B $957M --
Operating Income $423.3M $370M $236.5M $34M --
 
Net Interest Expenses -- $5.8M $7.2M -- --
EBT. Incl. Unusual Items $473.8M $382.8M $249.3M $71.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $122.8M $98.7M $81M $32.1M --
Net Income to Company $462.3M $371.1M $245.2M -- --
 
Minority Interest in Earnings $1.2M $4.3M $3.3M -$305.2K --
Net Income to Common Excl Extra Items $352.1M $288.3M $171.6M $39.3M --
 
Basic EPS (Cont. Ops) $0.96 $0.80 $0.50 $0.11 --
Diluted EPS (Cont. Ops) $0.95 $0.80 $0.49 $0.11 --
Weighted Average Basic Share $1.1B $1.1B $1B $690.7M --
Weighted Average Diluted Share $1.1B $1.1B $1B $694.1M --
 
EBITDA $661.5M $605.4M $492.4M $220.2M --
EBIT $496.1M $453.8M $307.6M $87.4M --
 
Revenue (Reported) $3.7B $3.3B $3.7B $2.2B --
Operating Income (Reported) $423.3M $370M $236.5M $34M --
Operating Income (Adjusted) $496.1M $453.8M $307.6M $87.4M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $3.2B $3B $1.6B $1.4B $1.1B
Short Term Investments $10.7M $7.8M $9.3M $105.1M $20.8M
Accounts Receivable, Net $660.8M $742M $857.4M $924.5M $838.3M
Inventory $2.1B $2B $2.1B $1.9B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $128.9M $110.3M $103.4M $129.7M $137.3M
Total Current Assets $6.1B $5.9B $4.6B $4.4B $4.1B
 
Property Plant And Equipment $892.4M $911.6M $936.2M $1B $1.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.3M $3.3M $4M $5.5M $5.5M
Total Assets $9B $8.5B $7.9B $7.6B $7.4B
 
Accounts Payable $549.5M $533.9M $510.5M $552.7M $549.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $291.7M $282.8M $292.4M $268.5M $272.2M
Total Current Liabilities $2.9B $2.6B $2.1B $2.2B $2B
 
Long-Term Debt $943.9M $759.6M $807.7M $517.9M $816.4M
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $3.6B $3.2B $3.1B $3.1B
 
Common Stock $593.5M $536.4M $491.4M $432.6M $437.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.9B $4.9B $4.6B $4.5B $4.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.3M $18.7M $25.4M $8.6M $8.3M
Total Equity $4.9B $4.9B $4.6B $4.5B $4.3B
 
Total Liabilities and Equity $9B $8.5B $7.9B $7.6B $7.4B
Cash and Short Terms $3.2B $3B $1.6B $1.5B $1.1B
Total Debt $1.2B $1.1B $1B $1.1B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $3.2B $3B $1.6B $1.4B $1.1B
Short Term Investments $10.7M $7.8M $9.3M $105.1M $20.8M
Accounts Receivable, Net $660.8M $742M $857.4M $924.5M $838.3M
Inventory $2.1B $2B $2.1B $1.9B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $128.9M $110.3M $103.4M $129.7M $137.3M
Total Current Assets $6.1B $5.9B $4.6B $4.4B $4.1B
 
Property Plant And Equipment $892.4M $911.6M $936.2M $1B $1.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.3M $3.3M $4M $5.5M $5.5M
Total Assets $9B $8.5B $7.9B $7.6B $7.4B
 
Accounts Payable $549.5M $533.9M $510.5M $552.7M $549.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $291.7M $282.8M $292.4M $268.5M $272.2M
Total Current Liabilities $2.9B $2.6B $2.1B $2.2B $2B
 
Long-Term Debt $943.9M $759.6M $807.7M $517.9M $816.4M
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $3.6B $3.2B $3.1B $3.1B
 
Common Stock $593.5M $536.4M $491.4M $432.6M $437.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.3M $18.7M $25.4M $8.6M $8.3M
Total Equity $4.9B $4.9B $4.6B $4.5B $4.3B
 
Total Liabilities and Equity $9B $8.5B $7.9B $7.6B $7.4B
Cash and Short Terms $3.2B $3B $1.6B $1.5B $1.1B
Total Debt $1.2B $1.1B $1B $1.1B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$427.7M $508.6M $422.5M $295.7M $29.8M
Depreciation & Amoritzation $264.4M $221.4M $215.2M $247.2M $290.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $162.9M -$118.7M -$114.8M -$119.7M $100.4M
Change in Inventories $123.8M $19.4M -$213.6M $34M -$131.6M
Cash From Operations $46.8M $279.3M $111.1K $213.2M $316.8M
 
Capital Expenditures $217.9M $212.2M $244.6M $382.6M $457.3M
Cash Acquisitions -- -$3.4M -$569.3M -$15.9M -$78.9M
Cash From Investing $170M -$3.4M -$830.5M -$286.9M -$459.5M
 
Dividends Paid (Ex Special Dividend) -$69.3M -$98.2M -$107.5M -$120M -$113.7M
Special Dividend Paid
Long-Term Debt Issued $197.1M -- $177M -- $456.2M
Long-Term Debt Repaid -$103.8M -$185.3M -$131.9M -$86.9M -$223.3M
Repurchase of Common Stock -$9.4K -$17.8K -$222.2M -$20.8K -$197M
Other Financing Activities -$405.6K -$498.8K -$577.6K -$55.4M $68.7M
Cash From Financing -$47.1M -$232.9M -$416.3M -$61.9M -$130M
 
Beginning Cash (CF) $3.1B $3.1B $2.7B $1.5B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $169.8M $42.9M -$1.2B -$135.7M -$272.7M
Ending Cash (CF) $3.3B $3.3B $1.6B $1.4B $1.1B
 
Levered Free Cash Flow -$171.1M $67M -$244.4M -$169.4M -$140.5M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$129.2M -$160.3M $46.3M $51.5M $50.5M
Depreciation & Amoritzation $80.1M $63.3M $59.9M $68.7M $68M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $85.1M $73.6M -$69.4M -$62.2M -$47.5M
Change in Inventories $155.4M $119.8M -$16.9M $62.3M $54.3M
Cash From Operations -$33.6M -$63.8M $125.6M -$65.6M $64.8M
 
Capital Expenditures $58.8M $62.7M $61.6M $87.6M $157.7M
Cash Acquisitions -- -- -$41.9K -$569.3M -$360K
Cash From Investing -$54.4M $180.3M -$65.2M -$605.4M -$123.2M
 
Dividends Paid (Ex Special Dividend) -$2.4M $6.4K -$3M -$5.7M -$4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $6.6M -- $106.8M --
Long-Term Debt Repaid $1.8M -- -$178.2M -$131.9M -$83.6M
Repurchase of Common Stock -$147.3M $140 -$220 -$66.5M -$7.2K
Other Financing Activities $2.2M -$204.6K -$402.1K -$258.5K -$1.3M
Cash From Financing -$162.7M -$114.5M -$112.5M -$120.5M $173.4M
 
Beginning Cash (CF) $3.3B $3.3B $3.2B $2.2B $1.2B
Foreign Exchange Rate Adjustment -$51.6M $84.2M $79.8M $17M $42M
Additions / Reductions -$250.7M $2M -$52.2M -$791.4M $115M
Ending Cash (CF) $3B $3.3B $3.3B $1.6B $1.4B
 
Levered Free Cash Flow -$92.4M -$126.4M $64M -$153.2M -$92.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$396.6M $302M $417.3M $296.7M --
Depreciation & Amoritzation $281.1M $224.9M $206.3M $247.9M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $174.4M $24.4M -$122M -$134.4M --
Change in Inventories $159.4M $156.1M -$292.8M $42.1M --
Cash From Operations $77.1M $89.9M $191.3M $82.8M --
 
Capital Expenditures $214.1M $213.3M $218.5M $312.6M $333.9M
Cash Acquisitions -- -$3.3M $14.9K -$584.8M -$15.9M
Cash From Investing -$64.8M $242.1M -$290.3M -$769.1M --
 
Dividends Paid (Ex Special Dividend) -$71.7M -$95.2M -$104.9M -$121.7M -$58.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$178.2M -$135.2M --
Repurchase of Common Stock -$147.3M -$17.5K -$155.7M -$66.5M --
Other Financing Activities $2M -$301.3K -$721.3K -$54.4M --
Cash From Financing -$95.2M -$234.9M -$408.3M -$355.8M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$82.9M $97.1M -$507.4M -$1B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$137M -$123.4M -$27.2M -$229.8M --
Period Ending 2021-05-11 2022-05-11 2023-05-11 2024-05-11
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock