Financhill
Buy
61

NOC Quote, Financials, Valuation and Earnings

Last price:
$695.05
Seasonality move :
6.36%
Day range:
$674.75 - $688.11
52-week range:
$426.24 - $715.61
Dividend yield:
1.32%
P/E ratio:
23.26x
P/S ratio:
2.32x
P/B ratio:
5.78x
Volume:
865.3K
Avg. volume:
1.1M
1-year change:
43.26%
Market cap:
$96.3B
Revenue:
$42B
EPS (TTM):
$29.19
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $35.7B $36.6B $39.3B $41B $42B
Revenue Growth (YoY) -3.08% 2.62% 7.34% 4.44% 2.25%
 
Cost of Revenues $28.4B $29.1B $32.7B $32.7B $33.6B
Gross Profit $7.3B $7.5B $6.6B $8.4B $8.3B
Gross Profit Margin 20.38% 20.42% 16.67% 20.38% 19.82%
 
R&D Expenses $1.1B $1.2B $1.2B $1.1B $1.1B
Selling, General & Admin $3.6B $3.9B $4B $4B $4B
Other Inc / (Exp) $5.8B $2.7B $354M $1.3B --
Operating Expenses $3.6B $3.9B $4B $4B $4B
Operating Income $3.7B $3.6B $2.5B $4.4B $4.3B
 
Net Interest Expenses $556M $506M $545M $621M $665M
EBT. Incl. Unusual Items $8.9B $5.8B $2.3B $5B $5.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9B $940M $290M $842M $886M
Net Income to Company $7B $4.9B $2.1B $4.2B $4.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7B $4.9B $2.1B $4.2B $4.2B
 
Basic EPS (Cont. Ops) $43.70 $31.61 $13.57 $28.39 $29.14
Diluted EPS (Cont. Ops) $43.54 $31.47 $13.53 $28.34 $29.08
Weighted Average Basic Share $160.3M $154.9M $151.5M $147M $143.5M
Weighted Average Diluted Share $160.9M $155.6M $152M $147.3M $143.8M
 
EBITDA $4.9B $4.9B $3.9B $5.7B $5.8B
EBIT $3.7B $3.6B $2.5B $4.4B $4.3B
 
Revenue (Reported) $35.7B $36.6B $39.3B $41B $42B
Operating Income (Reported) $3.7B $3.6B $2.5B $4.4B $4.3B
Operating Income (Adjusted) $3.7B $3.6B $2.5B $4.4B $4.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8.6B $10B $10.6B $10.7B $11.7B
Revenue Growth (YoY) -15.4% 16.14% 6.03% 0.45% 9.6%
 
Cost of Revenues $7.1B $8.2B $10.2B $8.8B $9.4B
Gross Profit $1.6B $1.8B $485M $1.9B $2.3B
Gross Profit Margin 17.95% 18.18% 4.56% 18.08% 19.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $809M $918M $878M $843M $1B
Other Inc / (Exp) $2.7B $1.7B -$236M $622M --
Operating Expenses $809M $918M $878M $843M $1B
Operating Income $742M $906M -$393M $1.1B $1.3B
 
Net Interest Expenses $133M $120M $128M $160M $175M
EBT. Incl. Unusual Items $3.3B $2.5B -$757M $1.6B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $635M $372M -$222M $287M $313M
Net Income to Company $2.7B $2.1B -$535M $1.3B $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.7B $2.1B -$535M $1.3B $1.4B
 
Basic EPS (Cont. Ops) $17.07 $13.58 -$3.54 $8.72 $10.05
Diluted EPS (Cont. Ops) $16.99 $13.46 -$3.54 $8.72 $10.05
Weighted Average Basic Share $158.7M $153.2M $151.1M $145M $142M
Weighted Average Diluted Share $159.5M $154.5M $151.1M $145M $142M
 
EBITDA $1.1B $1.3B $7M $1.5B $1.7B
EBIT $742M $906M -$393M $1.1B $1.3B
 
Revenue (Reported) $8.6B $10B $10.6B $10.7B $11.7B
Operating Income (Reported) $742M $906M -$393M $1.1B $1.3B
Operating Income (Adjusted) $742M $906M -$393M $1.1B $1.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $35.7B $36.6B $39.3B $41B $42B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28.4B $29.1B $32.7B $32.7B $33.6B
Gross Profit $7.3B $7.5B $6.6B $8.4B $8.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6B $3.9B $4B $4B $4B
Other Inc / (Exp) $5.8B $2.7B $354M $1.3B --
Operating Expenses $3.6B $3.9B $4B $4B $4B
Operating Income $3.7B $3.6B $2.5B $4.4B $4.3B
 
Net Interest Expenses $556M $506M $545M $621M $665M
EBT. Incl. Unusual Items $8.9B $5.8B $2.3B $5B $5.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9B $940M $290M $842M $886M
Net Income to Company $7B $4.9B $2.1B $4.2B $4.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7B $4.9B $2.1B $4.2B $4.2B
 
Basic EPS (Cont. Ops) $43.62 $31.71 $13.53 $28.45 $29.23
Diluted EPS (Cont. Ops) $43.46 $31.52 $13.47 $28.41 $29.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.9B $4.9B $3.9B $5.7B $5.8B
EBIT $3.7B $3.6B $2.5B $4.4B $4.3B
 
Revenue (Reported) $35.7B $36.6B $39.3B $41B $42B
Operating Income (Reported) $3.7B $3.6B $2.5B $4.4B $4.3B
Operating Income (Adjusted) $3.7B $3.6B $2.5B $4.4B $4.3B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $36.6B $39.3B $41B $42B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.1B $32.7B $32.7B $33.6B --
Gross Profit $7.5B $6.6B $8.4B $8.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9B $4B $4B $4B --
Other Inc / (Exp) $2.7B $354M $1.3B $567M --
Operating Expenses $3.9B $4B $4B $4B --
Operating Income $3.6B $2.5B $4.4B $4.3B --
 
Net Interest Expenses $506M $545M $621M $665M --
EBT. Incl. Unusual Items $5.8B $2.3B $5B $5.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $940M $290M $842M $886M --
Net Income to Company $4.9B $2.1B $4.2B $4.2B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.9B $2.1B $4.2B $4.2B --
 
Basic EPS (Cont. Ops) $31.71 $13.53 $28.45 $29.23 --
Diluted EPS (Cont. Ops) $31.52 $13.47 $28.41 $29.19 --
Weighted Average Basic Share $619.2M $606.6M $587.6M $573.4M --
Weighted Average Diluted Share $622.4M $608.2M $588.5M $574.4M --
 
EBITDA $4.9B $3.9B $5.7B $5.8B --
EBIT $3.6B $2.5B $4.4B $4.3B --
 
Revenue (Reported) $36.6B $39.3B $41B $42B --
Operating Income (Reported) $3.6B $2.5B $4.4B $4.3B --
Operating Income (Adjusted) $3.6B $2.5B $4.4B $4.3B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $3.5B $2.6B $3.1B $4.4B $4.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7B $7.5B $7.1B $7.2B $7.9B
Inventory $811M $978M $1.1B $1.5B $1.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.4B $2.3B $1.3B --
Total Current Assets $12.2B $12.3B $13.5B $14.1B $15.1B
 
Property Plant And Equipment $9.5B $10.6B $11.5B $12.3B $12.8B
Long-Term Investments $418M $332M $339M $347M $483M
Goodwill $17.5B $17.5B $17.5B $17.5B --
Other Intangibles $578M $384M $305M $254M --
Other Long-Term Assets $2.3B $2.6B $1.2B $1.2B --
Total Assets $42.6B $43.8B $46.5B $49.4B $51.4B
 
Accounts Payable $2.2B $2.6B $2.1B $2.6B $3.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.3B $3.3B $3.4B $5.2B --
Total Current Liabilities $9.5B $11.6B $11.9B $14.1B $13.9B
 
Long-Term Debt $14.4B $13.6B $15.7B $16.5B $17B
Capital Leases -- -- -- -- --
Total Liabilities $29.7B $28.4B $31.7B $34.1B $34.7B
 
Common Stock $156M $153M $150M $145M $142M
Other Common Equity Adj $2M $8M $10M -$12M --
Common Equity $12.9B $15.3B $14.8B $15.3B $16.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $12.9B $15.3B $14.8B $15.3B $16.7B
 
Total Liabilities and Equity $42.6B $43.8B $46.5B $49.4B $51.4B
Cash and Short Terms $3.5B $2.6B $3.1B $4.4B $4.4B
Total Debt $14.4B $14.7B $15.7B $18.1B $17.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $3.5B $2.6B $3.1B $4.4B $4.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7B $7.5B $7.1B $7.2B $7.9B
Inventory $811M $978M $1.1B $1.5B $1.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.4B $2.3B $1.3B --
Total Current Assets $12.2B $12.3B $13.5B $14.1B $15.1B
 
Property Plant And Equipment $9.5B $10.6B $11.5B $12.3B $12.8B
Long-Term Investments $418M $332M $339M $347M $483M
Goodwill $17.5B $17.5B $17.5B $17.5B --
Other Intangibles $578M $384M $305M $254M --
Other Long-Term Assets $2.3B $2.6B $1.2B $1.2B --
Total Assets $42.6B $43.8B $46.5B $49.4B $51.4B
 
Accounts Payable $2.2B $2.6B $2.1B $2.6B $3.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.3B $3.3B $3.4B $5.2B --
Total Current Liabilities $9.5B $11.6B $11.9B $14.1B $13.9B
 
Long-Term Debt $14.4B $13.6B $15.7B $16.5B $17B
Capital Leases -- -- -- -- --
Total Liabilities $29.7B $28.4B $31.7B $34.1B $34.7B
 
Common Stock $156M $153M $150M $145M $142M
Other Common Equity Adj $2M $8M $10M -$12M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $12.9B $15.3B $14.8B $15.3B $16.7B
 
Total Liabilities and Equity $42.6B $43.8B $46.5B $49.4B $51.4B
Cash and Short Terms $3.5B $2.6B $3.1B $4.4B $4.4B
Total Debt $14.4B $14.7B $15.7B $18.1B $17.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $7B $4.9B $2.1B $4.2B $4.2B
Depreciation & Amoritzation $1.2B $1.3B $1.3B $1.4B $1.5B
Stock-Based Compensation $94M $99M $87M $101M $119M
Change in Accounts Receivable -$424M -$690M $301M -$33M -$862M
Change in Inventories -$52M -$205M -$220M -$358M $97M
Cash From Operations $3.6B $2.9B $3.9B $4.4B $4.8B
 
Capital Expenditures $1.4B $1.4B $1.8B $1.8B $1.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.1B -$1.2B -$1.6B -$1.7B -$1.2B
 
Dividends Paid (Ex Special Dividend) $983M $1.1B $1.1B $1.2B $1.3B
Special Dividend Paid
Long-Term Debt Issued -- -- $2B $2.5B --
Long-Term Debt Repaid -$2.2B -- -$1.1B -- --
Repurchase of Common Stock $3.7B $1.5B $1.5B $2.5B $1.6B
Other Financing Activities -$78M -$57M -$90M -$190M --
Cash From Financing -$7B -$2.6B -$1.8B -$1.4B -$3.6B
 
Beginning Cash (CF) $3.5B $2.6B $3.1B $4.4B $4.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4B -$953M $532M $1.2B $50M
Ending Cash (CF) $2.2B $1.6B $3.6B $5.6B $4.5B
 
Levered Free Cash Flow $2.2B $1.5B $2.1B $2.6B $3.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.7B $2.1B -$535M $1.3B $1.4B
Depreciation & Amoritzation $331M $382M $400M $414M $406M
Stock-Based Compensation $23M $27M $23M $29M $54M
Change in Accounts Receivable $305M $817M $844M $947M $1.1B
Change in Inventories $61M -$34M $176M $184M $276M
Cash From Operations $1.4B $2.3B $2.4B $2.6B $3.9B
 
Capital Expenditures $733M $632M $803M $816M $662M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$741M -$578M -$770M -$798M -$664M
 
Dividends Paid (Ex Special Dividend) $246M $266M $282M $299M $329M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $981M $493M $346M $441M $456M
Other Financing Activities $1M -$3M -$5M -$13M --
Cash From Financing -$1.2B -$762M -$633M -$753M -$787M
 
Beginning Cash (CF) $3.5B $2.6B $3.1B $4.4B $4.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$525M $911M $1B $1B $2.4B
Ending Cash (CF) $3B $3.5B $4.1B $5.4B $6.8B
 
Levered Free Cash Flow $709M $1.6B $1.6B $1.8B $3.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $7B $4.9B $2.1B $4.2B $4.2B
Depreciation & Amoritzation $1.2B $1.3B $1.3B $1.4B $1.5B
Stock-Based Compensation $94M $99M $87M $101M $119M
Change in Accounts Receivable -$424M -$690M $301M -$33M -$862M
Change in Inventories -$52M -$205M -$220M -$358M $97M
Cash From Operations $3.6B $2.9B $3.9B $4.4B $4.8B
 
Capital Expenditures $1.4B $1.4B $1.8B $1.8B $1.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.1B -$1.2B -$1.6B -$1.7B -$1.2B
 
Dividends Paid (Ex Special Dividend) $983M $1.1B $1.1B $1.2B $1.3B
Special Dividend Paid
Long-Term Debt Issued -- -- $2B $2.5B --
Long-Term Debt Repaid -$2.2B -- -- -- --
Repurchase of Common Stock $3.7B $1.5B $1.5B $2.5B $1.6B
Other Financing Activities -$78M -$57M -$90M -$190M --
Cash From Financing -$7B -$2.6B -$1.8B -$1.4B -$3.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4B -$953M $532M $1.2B $50M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2B $1.5B $2.1B $2.6B $3.3B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $4.9B $2.1B $4.2B $4.2B --
Depreciation & Amoritzation $1.3B $1.3B $1.4B $1.5B --
Stock-Based Compensation $99M $87M $101M $119M --
Change in Accounts Receivable -$690M $301M -$33M -$862M --
Change in Inventories -$205M -$220M -$358M $97M --
Cash From Operations $2.9B $3.9B $4.4B $4.8B --
 
Capital Expenditures $1.4B $1.8B $1.8B $1.5B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$1.6B -$1.7B -$1.2B --
 
Dividends Paid (Ex Special Dividend) $1.1B $1.1B $1.2B $1.3B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2B $2.5B $998M --
Long-Term Debt Repaid -- -$1.1B -- -$1.5B --
Repurchase of Common Stock $1.5B $1.5B $2.5B $1.6B --
Other Financing Activities -$57M -$90M -$190M -$105M --
Cash From Financing -$2.6B -$1.8B -$1.4B -$3.6B --
 
Beginning Cash (CF) $7.6B $11.1B $14B $9.9B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$953M $532M $1.2B $50M --
Ending Cash (CF) $6.6B $11.6B $15.3B $10B --
 
Levered Free Cash Flow $1.5B $2.1B $2.6B $3.3B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

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

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock