Financhill
Buy
67

NOV Quote, Financials, Valuation and Earnings

Last price:
$17.53
Seasonality move :
6.32%
Day range:
$17.29 - $17.84
52-week range:
$10.84 - $17.84
Dividend yield:
2.91%
P/E ratio:
17.51x
P/S ratio:
0.76x
P/B ratio:
0.99x
Volume:
4.8M
Avg. volume:
3.6M
1-year change:
19.9%
Market cap:
$6.4B
Revenue:
$8.9B
EPS (TTM):
$1.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.1B $5.5B $7.2B $8.6B $8.9B
Revenue Growth (YoY) -28.37% -9.02% 30.93% 18.5% 3.42%
 
Cost of Revenues $5.7B $4.7B $5.9B $6.8B $6.7B
Gross Profit $423M $783M $1.3B $1.8B $2.1B
Gross Profit Margin 6.97% 14.17% 18.32% 21.15% 24.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $968M $908M $1.1B $1.2B $1.1B
Other Inc / (Exp) -$2.2B -$28M $33M $21M $8M
Operating Expenses $968M $908M $1.1B $1.2B $1.1B
Operating Income -$545M -$125M $255M $631M $996M
 
Net Interest Expenses $84M $77M $78M $88M $91M
EBT. Incl. Unusual Items -$2.8B -$230M $238M $612M $831M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$242M $15M $83M -$373M $196M
Net Income to Company -$2.5B -$245M $155M $985M $635M
 
Minority Interest in Earnings $5M $5M -- -$8M --
Net Income to Common Excl Extra Items -$2.5B -$245M $155M $985M $635M
 
Basic EPS (Cont. Ops) -$6.62 -$0.65 $0.40 $2.53 $1.62
Diluted EPS (Cont. Ops) -$6.62 -$0.65 $0.39 $2.50 $1.60
Weighted Average Basic Share $384M $386M $390M $393M $392M
Weighted Average Diluted Share $384M $386M $394M $397M $396M
 
EBITDA -$193M $181M $556M $933M $1.3B
EBIT -$545M -$125M $255M $631M $996M
 
Revenue (Reported) $6.1B $5.5B $7.2B $8.6B $8.9B
Operating Income (Reported) -$545M -$125M $255M $631M $996M
Operating Income (Adjusted) -$545M -$125M $255M $631M $996M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.9B $2.2B $2.2B $2.2B
Revenue Growth (YoY) -3.11% 40.79% 15.68% 0.32% -0.55%
 
Cost of Revenues $1.2B $1.5B $1.7B $1.7B $1.7B
Gross Profit $185M $361M $461M $470M $479M
Gross Profit Margin 13.8% 19.12% 21.11% 21.45% 21.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $228M $313M $285M $275M $305M
Other Inc / (Exp) -$1M $22M -$9M -$10M --
Operating Expenses $228M $313M $285M $275M $299M
Operating Income -$43M $48M $176M $195M $180M
 
Net Interest Expenses $19M $19M $23M $21M $22M
EBT. Incl. Unusual Items -$60M $64M $156M $174M $73M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M $29M $48M $44M $29M
Net Income to Company -$65M $35M $108M $130M $44M
 
Minority Interest in Earnings $4M $3M -$6M -- $2M
Net Income to Common Excl Extra Items -$65M $35M $108M $130M $44M
 
Basic EPS (Cont. Ops) -$0.18 $0.08 $0.29 $0.33 $0.11
Diluted EPS (Cont. Ops) -$0.18 $0.08 $0.29 $0.33 $0.11
Weighted Average Basic Share $387M $391M $393M $392M $370M
Weighted Average Diluted Share $387M $393M $396M $395M $371M
 
EBITDA $32M $124M $253M $281M $269M
EBIT -$43M $48M $176M $195M $180M
 
Revenue (Reported) $1.3B $1.9B $2.2B $2.2B $2.2B
Operating Income (Reported) -$43M $48M $176M $195M $180M
Operating Income (Adjusted) -$43M $48M $176M $195M $180M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.3B $6.7B $8.3B $8.9B $8.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8B $5.6B $6.6B $6.8B $6.8B
Gross Profit $481M $1.1B $1.8B $2.1B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $926M $1B $1.1B $1.2B $1.2B
Other Inc / (Exp) -$39M $43M $24M -$7M --
Operating Expenses $926M $1B $1.1B $1.2B $1.2B
Operating Income -$445M $90M $629M $956M $829M
 
Net Interest Expenses $77M $76M $86M $90M $90M
EBT. Incl. Unusual Items -$527M $68M $618M $767M $508M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23M $55M $129M -$302M $115M
Net Income to Company -$550M $13M $489M $1.1B $393M
 
Minority Interest in Earnings $7M $2M -$10M -$4M $10M
Net Income to Common Excl Extra Items -$550M $13M $489M $1.1B $393M
 
Basic EPS (Cont. Ops) -$1.45 $0.03 $1.27 $2.73 $1.01
Diluted EPS (Cont. Ops) -$1.45 $0.02 $1.26 $2.70 $1.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$132M $390M $930M $1.3B $1.2B
EBIT -$445M $90M $629M $956M $829M
 
Revenue (Reported) $5.3B $6.7B $8.3B $8.9B $8.8B
Operating Income (Reported) -$445M $90M $629M $956M $829M
Operating Income (Adjusted) -$445M $90M $629M $956M $829M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4B $5.2B $6.2B $6.6B $6.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $4.3B $4.9B $4.9B $5B
Gross Profit $570M $889M $1.3B $1.6B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $691M $789M $846M $848M $903M
Other Inc / (Exp) -$31M $40M $31M $3M -$36M
Operating Expenses $691M $789M $846M $848M $884M
Operating Income -$121M $100M $476M $801M $630M
 
Net Interest Expenses $58M $57M $65M $67M $66M
EBT. Incl. Unusual Items -$201M $97M $477M $632M $309M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $41M $87M $158M $77M
Net Income to Company -$202M $56M $390M $474M $232M
 
Minority Interest in Earnings $8M $5M -$5M -$1M $9M
Net Income to Common Excl Extra Items -$202M $56M $390M $474M $232M
 
Basic EPS (Cont. Ops) -$0.54 $0.13 $1.01 $1.21 $0.59
Diluted EPS (Cont. Ops) -$0.54 $0.13 $1.00 $1.20 $0.59
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.1B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.1B
 
EBITDA $110M $325M $701M $1.1B $897M
EBIT -$121M $100M $476M $801M $630M
 
Revenue (Reported) $4B $5.2B $6.2B $6.6B $6.5B
Operating Income (Reported) -$121M $100M $476M $801M $630M
Operating Income (Adjusted) -$121M $100M $476M $801M $630M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $1.6B $1.1B $816M $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.9B $1.8B $2.4B $2.6B $2.4B
Inventory $1.4B $1.3B $1.8B $2.2B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $224M $198M $187M $229M $212M
Total Current Assets $5.2B $4.9B $5.5B $5.8B $5.8B
 
Property Plant And Equipment $2.5B $2.4B $2.3B $2.4B $2.5B
Long-Term Investments $63M $50M $117M $211M $284M
Goodwill $1.5B $1.5B $1.5B $1.6B $1.6B
Other Intangibles $527M $503M $490M $450M $508M
Other Long-Term Assets $156M $208M $232M $334M $406M
Total Assets $10.1B $9.8B $10.3B $11.3B $11.4B
 
Accounts Payable $489M $612M $906M $904M $837M
Accrued Expenses $494M $442M $510M $445M $450M
Current Portion Of Long-Term Debt -- $5M $13M $13M $37M
Current Portion Of Capital Lease Obligations $110M $99M $87M $94M $102M
Other Current Liabilities $15M $8M $13M $19M $24M
Total Current Liabilities $1.9B $1.9B $2.4B $2.4B $2.3B
 
Long-Term Debt $2.4B $2.3B $2.3B $2.3B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $4.7B $5.1B $5.1B $4.9B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -$1.5B -$1.5B -$1.6B -$1.5B -$1.6B
Common Equity $5.2B $5B $5.1B $6.2B $6.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $69M $67M $38M $74M $52M
Total Equity $5.3B $5.1B $5.1B $6.2B $6.4B
 
Total Liabilities and Equity $10.1B $9.8B $10.3B $11.3B $11.4B
Cash and Short Terms $1.7B $1.6B $1.1B $816M $1.2B
Total Debt $2.5B $2.3B $2.3B $2.3B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.7B $998M $513M $985M $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $2.2B $2.7B $2.6B $2.4B
Inventory $1.3B $1.8B $2.3B $2.1B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $200M $212M $211M $230M --
Total Current Assets $4.9B $5.2B $5.7B $5.9B $5.8B
 
Property Plant And Equipment $2.4B $2.3B $2.4B $2.5B $2.6B
Long-Term Investments $50M $82M $198M $279M $302M
Goodwill $1.5B $1.5B $1.6B $1.6B --
Other Intangibles $497M $501M $459M $493M --
Other Long-Term Assets $208M $222M $239M $364M --
Total Assets $9.6B $9.8B $10.5B $11.4B $11.3B
 
Accounts Payable $519M $774M $925M $835M $798M
Accrued Expenses $447M $500M $462M $475M --
Current Portion Of Long-Term Debt -- $10M $13M $28M --
Current Portion Of Capital Lease Obligations $102M $85M $93M $101M --
Other Current Liabilities $10M $53M $26M $5M --
Total Current Liabilities $1.9B $2.2B $2.4B $2.3B $2.3B
 
Long-Term Debt $2.3B $2.3B $2.3B $2.3B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $4.5B $4.8B $4.9B $4.9B $4.8B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -$1.5B -$1.7B -$1.5B -$1.5B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $68M $62M $46M $52M $57M
Total Equity $5.1B $4.9B $5.6B $6.5B $6.5B
 
Total Liabilities and Equity $9.6B $9.8B $10.5B $11.4B $11.3B
Cash and Short Terms $1.7B $998M $513M $985M $1.2B
Total Debt $2.3B $2.3B $2.3B $2.3B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.5B -$245M $155M $985M $635M
Depreciation & Amoritzation $352M $306M $301M $302M $343M
Stock-Based Compensation $105M $78M $67M $66M $70M
Change in Accounts Receivable $604M $98M -$660M -$324M $255M
Change in Inventories $429M $17M -$480M -$361M $270M
Cash From Operations $926M $291M -$179M $143M $1.3B
 
Capital Expenditures $226M $201M $214M $283M $351M
Cash Acquisitions $14M $52M $49M $22M $298M
Cash From Investing -$144M -$196M -$238M -$293M -$471M
 
Dividends Paid (Ex Special Dividend) $19M $20M $78M $79M $108M
Special Dividend Paid
Long-Term Debt Issued $36M $60M $20M $184M $420M
Long-Term Debt Repaid -$217M -$183M -$4M -$192M -$431M
Repurchase of Common Stock -- -- -- -- $229M
Other Financing Activities -$28M -$20M -$10M $7M -$30M
Cash From Financing -$259M -$189M -$96M -$103M -$406M
 
Beginning Cash (CF) $1.7B $1.6B $1.1B $816M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $521M -$101M -$522M -$253M $414M
Ending Cash (CF) $2.2B $1.5B $538M $563M $1.6B
 
Levered Free Cash Flow $700M $90M -$393M -$140M $953M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$43M $99M $595M $161M --
Depreciation & Amoritzation $75M $76M $77M $88M --
Stock-Based Compensation $19M $17M $17M $17M --
Change in Accounts Receivable -$26M -$214M -$77M $188M --
Change in Inventories -$41M -$50M $118M $189M --
Cash From Operations $36M $154M $377M $591M --
 
Capital Expenditures $64M $66M $76M $118M --
Cash Acquisitions $52M $49M $22M $46M --
Cash From Investing -$94M -$65M -$82M -$163M --
 
Dividends Paid (Ex Special Dividend) $20M $19M $19M $29M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9M $4M $122M $1M --
Long-Term Debt Repaid $20M $14M -$110M $10M --
Repurchase of Common Stock -- -- -- $112M --
Other Financing Activities -- $1M $33M -$13M --
Cash From Financing -$17M -$24M $3M -$171M --
 
Beginning Cash (CF) $1.6B $1.1B $816M $1.2B --
Foreign Exchange Rate Adjustment -$2M $6M $5M -$12M --
Additions / Reductions -$77M $71M $303M $245M --
Ending Cash (CF) $1.5B $1.1B $1.1B $1.5B --
 
Levered Free Cash Flow -$28M $88M $301M $473M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$550M $13M $489M $1.1B $393M
Depreciation & Amoritzation $313M $300M $301M $332M $353M
Stock-Based Compensation $59M $69M $66M $70M $67M
Change in Accounts Receivable $173M -$472M -$461M -$10M $243M
Change in Inventories $199M -$471M -$529M $199M $212M
Cash From Operations $441M -$297M -$80M $1.1B $1.3B
 
Capital Expenditures $190M $212M $273M $309M $392M
Cash Acquisitions $14M $52M $49M $274M $46M
Cash From Investing -$86M -$267M -$276M -$390M -$429M
 
Dividends Paid (Ex Special Dividend) -- $79M $79M $98M $192M
Special Dividend Paid
Long-Term Debt Issued $51M $25M -- $541M --
Long-Term Debt Repaid -$203M $2M -- -$551M --
Repurchase of Common Stock -- -- -- $117M $342M
Other Financing Activities $8M -$11M -$25M $16M --
Cash From Financing -$175M -$89M -$130M -$232M -$622M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $183M -$670M -$485M $472M $222M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $251M -$509M -$353M $781M $877M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$245M $155M $985M $635M $232M
Depreciation & Amoritzation $306M $301M $302M $343M $265M
Stock-Based Compensation $78M $67M $34M $70M $50M
Change in Accounts Receivable $98M -$660M -$324M $255M $55M
Change in Inventories $17M -$480M -$361M $270M $23M
Cash From Operations $291M -$179M $143M $1.3B $678M
 
Capital Expenditures $201M $214M $283M $351M $274M
Cash Acquisitions $52M $49M $22M $298M --
Cash From Investing -$196M -$238M -$293M -$471M -$266M
 
Dividends Paid (Ex Special Dividend) $20M $78M $79M $108M $163M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $60M $20M $184M $420M --
Long-Term Debt Repaid -$183M -$4M -$192M -$431M -$13M
Repurchase of Common Stock -- -- -- $229M $230M
Other Financing Activities -$20M -$10M $7M -$30M -$21M
Cash From Financing -$189M -$96M -$103M -$406M -$451M
 
Beginning Cash (CF) $6.4B $4.7B $2.7B $3.5B $3.4B
Foreign Exchange Rate Adjustment -$7M -$9M -- -$13M $16M
Additions / Reductions -$101M -$522M -$253M $414M -$23M
Ending Cash (CF) $6.3B $4.2B $2.4B $3.9B $3.4B
 
Levered Free Cash Flow $90M -$393M -$140M $953M $404M

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

GET BETTER TRADE IDEAS

Popular

Why Is Amkor Stock Up So Much?
Why Is Amkor Stock Up So Much?

Semiconductor packaging and testing major Amkor (NASDAQ:AMKR) has started 2026…

Is Shopify Stock a Good Buy Now?
Is Shopify Stock a Good Buy Now?

eCommerce technology platform Shopify (NASDAQ:SHOP) delivered impressive returns in 2025…

Will The Magnificent 7 Stocks Go Up This Year?
Will The Magnificent 7 Stocks Go Up This Year?

2025 was another banner year for the Magnificent Seven stocks,…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
65
Is GOOG Stock a Buy?

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

Buy
51
Is GOOGL Stock a Buy?

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

Alerts

Buy
100
ATGL alert for Jan 10

Alpha Technology Group Ltd. [ATGL] is up 47.05% over the past day.

Buy
71
NAIL alert for Jan 10

Direxion Daily Homebuilders & Supplies Bull 3X Shs [NAIL] is up 18.52% over the past day.

Buy
54
LGIH alert for Jan 10

LGI Homes, Inc. [LGIH] is up 13.81% over the past day.

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

Show me the best stock