Financhill
Sell
47

NOC Quote, Financials, Valuation and Earnings

Last price:
$553.49
Seasonality move :
4.84%
Day range:
$551.56 - $560.00
52-week range:
$426.24 - $640.90
Dividend yield:
1.63%
P/E ratio:
19.86x
P/S ratio:
1.95x
P/B ratio:
4.94x
Volume:
890K
Avg. volume:
749.1K
1-year change:
14.04%
Market cap:
$79B
Revenue:
$41B
EPS (TTM):
$27.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $36.8B $35.7B $36.6B $39.3B $41B
Revenue Growth (YoY) 8.74% -3.08% 2.62% 7.34% 4.44%
 
Cost of Revenues $29.3B $28.4B $29.1B $32.7B $32.7B
Gross Profit $7.5B $7.3B $7.5B $6.6B $8.4B
Gross Profit Margin 20.32% 20.38% 20.42% 16.67% 20.38%
 
R&D Expenses $1.1B $1.1B $1.2B $1.2B $1.1B
Selling, General & Admin $3.4B $3.6B $3.9B $4B $4B
Other Inc / (Exp) $256M $5.8B $2.7B $354M $1.3B
Operating Expenses $3.4B $3.6B $3.9B $4B $4B
Operating Income $4.1B $3.7B $3.6B $2.5B $4.4B
 
Net Interest Expenses $593M $556M $506M $545M $621M
EBT. Incl. Unusual Items $3.7B $8.9B $5.8B $2.3B $5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $539M $1.9B $940M $290M $842M
Net Income to Company $3.2B $7B $4.9B $2.1B $4.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.2B $7B $4.9B $2.1B $4.2B
 
Basic EPS (Cont. Ops) $19.08 $43.70 $31.61 $13.57 $28.39
Diluted EPS (Cont. Ops) $19.03 $43.54 $31.47 $13.53 $28.34
Weighted Average Basic Share $167.1M $160.3M $154.9M $151.5M $147M
Weighted Average Diluted Share $167.6M $160.9M $155.6M $152M $147.3M
 
EBITDA $5.3B $4.9B $4.9B $3.9B $5.7B
EBIT $4.1B $3.7B $3.6B $2.5B $4.4B
 
Revenue (Reported) $36.8B $35.7B $36.6B $39.3B $41B
Operating Income (Reported) $4.1B $3.7B $3.6B $2.5B $4.4B
Operating Income (Adjusted) $4.1B $3.7B $3.6B $2.5B $4.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.7B $9B $9.8B $10B $10.4B
Revenue Growth (YoY) -4% 2.88% 8.96% 2.26% 4.27%
 
Cost of Revenues $6.8B $7.2B $7.7B $7.9B $8.2B
Gross Profit $1.9B $1.8B $2B $2.1B $2.2B
Gross Profit Margin 22.18% 20.27% 20.88% 21.07% 21.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $891M $974M $1B $986M $985M
Other Inc / (Exp) $364M $368M $243M $229M --
Operating Expenses $891M $974M $1B $986M $985M
Operating Income $1B $844M $1B $1.1B $1.2B
 
Net Interest Expenses $132M $122M $141M $161M $161M
EBT. Incl. Unusual Items $1.3B $1.1B $1.1B $1.2B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $212M $175M $181M $162M $223M
Net Income to Company $1.1B $915M $937M $1B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $915M $937M $1B $1.1B
 
Basic EPS (Cont. Ops) $6.65 $5.92 $6.20 $7.02 $7.69
Diluted EPS (Cont. Ops) $6.63 $5.89 $6.18 $7.00 $7.67
Weighted Average Basic Share $159.8M $154.6M $151.2M $146.2M $143.1M
Weighted Average Diluted Share $160.4M $155.3M $151.7M $146.5M $143.5M
 
EBITDA $1.4B $1.2B $1.3B $1.5B $1.6B
EBIT $1B $844M $1B $1.1B $1.2B
 
Revenue (Reported) $8.7B $9B $9.8B $10B $10.4B
Operating Income (Reported) $1B $844M $1B $1.1B $1.2B
Operating Income (Adjusted) $1B $844M $1B $1.1B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $37.2B $35.2B $38.7B $41B $40.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.4B $28B $30.8B $34.1B $33B
Gross Profit $7.8B $7.2B $7.9B $6.9B $7.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.7B $3.8B $4.1B $4B $3.9B
Other Inc / (Exp) $2.4B $3.8B $2.3B $409M --
Operating Expenses $3.7B $3.8B $4.1B $4B $3.9B
Operating Income $4.1B $3.4B $3.8B $2.9B $4.1B
 
Net Interest Expenses $583M $519M $537M $589M $650M
EBT. Incl. Unusual Items $5.9B $6.7B $5.6B $2.7B $4.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.2B $884M $333M $860M
Net Income to Company $4.6B $5.5B $4.7B $2.4B $4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.6B $5.5B $4.7B $2.4B $4B
 
Basic EPS (Cont. Ops) $28.53 $35.20 $30.65 $16.19 $27.90
Diluted EPS (Cont. Ops) $28.44 $35.05 $30.47 $16.15 $27.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.3B $4.7B $5.2B $4.2B $5.6B
EBIT $4.1B $3.4B $3.8B $2.9B $4.1B
 
Revenue (Reported) $37.2B $35.2B $38.7B $41B $40.9B
Operating Income (Reported) $4.1B $3.4B $3.8B $2.9B $4.1B
Operating Income (Adjusted) $4.1B $3.4B $3.8B $2.9B $4.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $27B $26.6B $28.7B $30.3B $30.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.3B $20.9B $22.6B $23.9B $24.2B
Gross Profit $5.7B $5.7B $6.1B $6.4B $6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8B $3B $3.1B $3.1B $3B
Other Inc / (Exp) $3.1B $1.1B $590M $645M $567M
Operating Expenses $2.8B $3B $3.1B $3.1B $3B
Operating Income $2.9B $2.7B $2.9B $3.3B $3B
 
Net Interest Expenses $423M $386M $417M $461M $490M
EBT. Incl. Unusual Items $5.6B $3.4B $3.1B $3.5B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $568M $512M $555M $573M
Net Income to Company $4.3B $2.8B $2.6B $2.9B $2.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.3B $2.8B $2.6B $2.9B $2.8B
 
Basic EPS (Cont. Ops) $26.55 $18.13 $17.07 $19.73 $19.18
Diluted EPS (Cont. Ops) $26.47 $18.05 $17.01 $19.69 $19.14
Weighted Average Basic Share $483.9M $466M $455.5M $442.6M $431.4M
Weighted Average Diluted Share $485.4M $467.9M $457.1M $443.5M $432.4M
 
EBITDA $3.8B $3.7B $3.9B $4.2B $4.1B
EBIT $2.9B $2.7B $2.9B $3.3B $3B
 
Revenue (Reported) $27B $26.6B $28.7B $30.3B $30.2B
Operating Income (Reported) $2.9B $2.7B $2.9B $3.3B $3B
Operating Income (Adjusted) $2.9B $2.7B $2.9B $3.3B $3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.9B $3.5B $2.6B $3.1B $4.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.6B $7B $7.5B $7.1B $7.2B
Inventory $759M $811M $978M $1.1B $1.5B
Prepaid Expenses $1.4B -- -- -- --
Other Current Assets -- $1.1B $1.4B $2.3B $1.3B
Total Current Assets $15.1B $12.2B $12.3B $13.5B $14.1B
 
Property Plant And Equipment $8.6B $9.5B $10.6B $11.5B $12.3B
Long-Term Investments $377M $418M $332M $339M $347M
Goodwill $17.5B $17.5B $17.5B $17.5B $17.5B
Other Intangibles $783M $578M $384M $305M $254M
Other Long-Term Assets $1.9B $2.3B $2.6B $1.2B $1.2B
Total Assets $44.5B $42.6B $43.8B $46.5B $49.4B
 
Accounts Payable $1.8B $2.2B $2.6B $2.1B $2.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.5B $2.3B $3.3B $3.4B $5.2B
Total Current Liabilities $9.6B $9.5B $11.6B $11.9B $14.1B
 
Long-Term Debt $15.6B $14.4B $13.6B $15.7B $16.5B
Capital Leases -- -- -- -- --
Total Liabilities $33.9B $29.7B $28.4B $31.7B $34.1B
 
Common Stock $167M $156M $153M $150M $145M
Other Common Equity Adj -- $2M $8M $10M -$12M
Common Equity $10.6B $12.9B $15.3B $14.8B $15.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.6B $12.9B $15.3B $14.8B $15.3B
 
Total Liabilities and Equity $44.5B $42.6B $43.8B $46.5B $49.4B
Cash and Short Terms $4.9B $3.5B $2.6B $3.1B $4.4B
Total Debt $16.6B $14.4B $14.7B $15.7B $18.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.1B $1.7B $2.1B $3.3B $2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.3B $8.4B $8B $8.1B $9B
Inventory $872M $989M $1.4B $1.6B $1.6B
Prepaid Expenses $737M $1.3B -- -- --
Other Current Assets -- -- $1.7B $1.2B --
Total Current Assets $12.7B $12.1B $12.9B $14.1B $13.9B
 
Property Plant And Equipment $8.8B $10B $10.9B $11.9B $12.3B
Long-Term Investments $390M $320M $318M $361M $516M
Goodwill $17.5B $17.5B $17.5B $17.5B --
Other Intangibles $629M $433M $324M $268M --
Other Long-Term Assets $2B $2.2B $2.7B $2.9B --
Total Assets $42.3B $42.7B $44.9B $48.3B $49.3B
 
Accounts Payable $2.2B $2.3B $2.3B $2.5B $2.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.2B $2.5B $2.7B $5.5B --
Total Current Liabilities $8.8B $10.8B $10.3B $13.1B $12.7B
 
Long-Term Debt $14.1B $13.5B $15.5B $16.5B $17B
Capital Leases -- -- -- -- --
Total Liabilities $30.9B $28.8B $29B $33.5B $33.3B
 
Common Stock $159M $154M $151M $146M $143M
Other Common Equity Adj -- -- -$147M -$136M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.4B $13.9B $15.9B $14.7B $16B
 
Total Liabilities and Equity $42.3B $42.7B $44.9B $48.3B $49.3B
Cash and Short Terms $4.1B $1.7B $2.1B $3.3B $2B
Total Debt $14.1B $14.6B $15.6B $18.1B $17.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.2B $7B $4.9B $2.1B $4.2B
Depreciation & Amoritzation $1.3B $1.2B $1.3B $1.3B $1.4B
Stock-Based Compensation $90M $94M $99M $87M $101M
Change in Accounts Receivable -$125M -$424M -$690M $301M -$33M
Change in Inventories $18M -$52M -$205M -$220M -$358M
Cash From Operations $4.3B $3.6B $2.9B $3.9B $4.4B
 
Capital Expenditures $1.4B $1.4B $1.4B $1.8B $1.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B $2.1B -$1.2B -$1.6B -$1.7B
 
Dividends Paid (Ex Special Dividend) $953M $983M $1.1B $1.1B $1.2B
Special Dividend Paid
Long-Term Debt Issued $2.2B -- -- $2B $2.5B
Long-Term Debt Repaid -$1.1B -$2.2B -- -$1.1B --
Repurchase of Common Stock $490M $3.7B $1.5B $1.5B $2.5B
Other Financing Activities -$123M -$78M -$57M -$90M -$190M
Cash From Financing -$432M -$7B -$2.6B -$1.8B -$1.4B
 
Beginning Cash (CF) $4.9B $3.5B $2.6B $3.1B $4.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7B -$1.4B -$953M $532M $1.2B
Ending Cash (CF) $7.6B $2.2B $1.6B $3.6B $5.6B
 
Levered Free Cash Flow $2.9B $2.2B $1.5B $2.1B $2.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1B $915M $937M $1B $1.1B
Depreciation & Amoritzation $314M $327M $317M $331M $379M
Stock-Based Compensation $31M $30M $17M $26M $25M
Change in Accounts Receivable $36M $132M -$62M $1M $316M
Change in Inventories -$9M -$73M -$65M -$144M -$77M
Cash From Operations $1.2B $1.3B $1.2B $1.1B $1.6B
 
Capital Expenditures $247M $296M $359M $361M $301M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$223M -$195M -$200M -$361M -$300M
 
Dividends Paid (Ex Special Dividend) $251M $267M $280M $301M $330M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1.1B -- --
Repurchase of Common Stock $581M $371M $223M $321M $277M
Other Financing Activities $6M -$5M -$9M -$54M --
Cash From Financing -$826M -$643M -$2.3B -$676M -$1.2B
 
Beginning Cash (CF) $4.1B $1.7B $2.1B $3.3B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $114M $497M -$1.3B $54M $58M
Ending Cash (CF) $4.2B $2.2B $780M $3.4B $2B
 
Levered Free Cash Flow $916M $1B $869M $730M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.6B $5.5B $4.7B $2.4B $4B
Depreciation & Amoritzation $1.3B $1.3B $1.3B $1.4B $1.5B
Stock-Based Compensation $100M $95M $91M $95M $94M
Change in Accounts Receivable $164M -$1.2B $274M -$136M -$1B
Change in Inventories -$25M -$110M -$430M -$366M $5M
Cash From Operations $3.7B $2.1B $3.7B $4.2B $3.4B
 
Capital Expenditures $1.3B $1.5B $1.6B $1.8B $1.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.4B -$1.4B -$1.4B -$1.7B -$1.3B
 
Dividends Paid (Ex Special Dividend) $979M $1B $1.1B $1.2B $1.3B
Special Dividend Paid
Long-Term Debt Issued -- -- $2B $2.5B --
Long-Term Debt Repaid -$3.3B -- -- -- --
Repurchase of Common Stock $2.7B $2B $1.6B $2.4B $1.6B
Other Financing Activities -$79M -$53M -$88M -$182M --
Cash From Financing -$7.1B -$3.1B -$1.9B -$1.3B -$3.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$940M -$2.4B $416M $1.2B -$1.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.5B $556M $2.1B $2.5B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.3B $2.8B $2.6B $2.9B $2.8B
Depreciation & Amoritzation $908M $960M $938M $956M $1.1B
Stock-Based Compensation $71M $72M $64M $72M $65M
Change in Accounts Receivable -$729M -$1.5B -$543M -$980M -$2B
Change in Inventories -$113M -$171M -$396M -$542M -$179M
Cash From Operations $2.1B $650M $1.4B $1.8B $860M
 
Capital Expenditures $682M $803M $972M $951M $788M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.8B -$663M -$812M -$951M -$491M
 
Dividends Paid (Ex Special Dividend) $737M $786M $834M $887M $964M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2B $2.5B $998M
Long-Term Debt Repaid -$2.2B -- -$1.1B -- -$1.5B
Repurchase of Common Stock $2.7B $1B $1.2B $2.1B $1.2B
Other Financing Activities -$79M -$54M -$85M -$177M -$105M
Cash From Financing -$5.8B -$1.9B -$1.1B -$642M -$2.8B
 
Beginning Cash (CF) $11.5B $5B $8B $9.7B $5.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$852M -$1.9B -$495M $217M -$2.4B
Ending Cash (CF) $10.7B $3.1B $7.5B $9.9B $3.1B
 
Levered Free Cash Flow $1.4B -$153M $473M $859M $72M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock