Financhill
Buy
64

NWSA Quote, Financials, Valuation and Earnings

Last price:
$25.63
Seasonality move :
2.33%
Day range:
$25.39 - $25.75
52-week range:
$23.38 - $31.61
Dividend yield:
0.78%
P/E ratio:
31.83x
P/S ratio:
1.71x
P/B ratio:
1.64x
Volume:
2.2M
Avg. volume:
3.8M
1-year change:
-14.4%
Market cap:
$14.3B
Revenue:
$8.5B
EPS (TTM):
$0.80
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $9.4B $10.4B $9.9B $8.3B $8.5B
Revenue Growth (YoY) 3.89% 10.98% -4.87% -16.47% 2.42%
 
Cost of Revenues $5.5B $5.8B $5.8B $4.3B $4.2B
Gross Profit $3.8B $4.6B $4B $4B $4.3B
Gross Profit Margin 41.1% 44.04% 40.91% 48.45% 50.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $3.6B $3.3B $3.5B $3.3B
Other Inc / (Exp) -$90M -$70M -$245M -$198M -$36M
Operating Expenses $3.2B $3.6B $3.3B $3.2B $3.3B
Operating Income $602M $992M $722M $809M $965M
 
Net Interest Expenses $37M $105M $84M $35M $10M
EBT. Incl. Unusual Items $450M $812M $330M $585M $923M
Earnings of Discontinued Ops. -- -- -- -$3M $700M
Income Tax Expense $61M $52M $143M $206M $275M
Net Income to Company $389M $760M $187M $354M $1.3B
 
Minority Interest in Earnings $59M $137M $38M $110M $168M
Net Income to Common Excl Extra Items $389M $760M $187M $379M $648M
 
Basic EPS (Cont. Ops) $0.56 $1.06 $0.26 $0.47 $0.82
Diluted EPS (Cont. Ops) $0.56 $1.05 $0.26 $0.46 $0.81
Weighted Average Basic Share $590.4M $589.5M $576.4M $571.2M $567.7M
Weighted Average Diluted Share $593.4M $592.5M $578.8M $573.5M $569.9M
 
EBITDA $1.4B $1.8B $1.5B $1.2B $1.4B
EBIT $602M $992M $722M $809M $965M
 
Revenue (Reported) $9.4B $10.4B $9.9B $8.3B $8.5B
Operating Income (Reported) $602M $992M $722M $809M $965M
Operating Income (Adjusted) $602M $992M $722M $809M $965M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5B $2.5B $2.5B $2.1B $2.1B
Revenue Growth (YoY) 18.19% -0.96% 0.85% -16.13% 2.29%
 
Cost of Revenues $1.4B $1.5B $1.4B $1.1B $1.1B
Gross Profit $1.1B $1B $1.1B $1B $1.1B
Gross Profit Margin 43.69% 41.36% 42.5% 49.05% 50.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $848M $855M $862M $899M $863M
Other Inc / (Exp) $115M -$43M -$75M -$4M --
Operating Expenses $846M $849M $859M $817M $862M
Operating Income $247M $176M $203M $211M $221M
 
Net Interest Expenses $24M $5M $16M $12M --
EBT. Incl. Unusual Items $338M $101M $95M $210M $212M
Earnings of Discontinued Ops. -- -- -- $1M --
Income Tax Expense $71M $35M $37M $61M $62M
Net Income to Company $267M $66M $58M $144M $150M
 
Minority Interest in Earnings $71M $26M $28M $31M $38M
Net Income to Common Excl Extra Items $267M $66M $58M $149M $150M
 
Basic EPS (Cont. Ops) $0.33 $0.07 $0.05 $0.21 $0.20
Diluted EPS (Cont. Ops) $0.33 $0.07 $0.05 $0.21 $0.20
Weighted Average Basic Share $591.7M $581.3M $572.3M $569.2M $564.9M
Weighted Average Diluted Share $594.4M $583.2M $574.1M $571.2M $566.9M
 
EBITDA $444M $385M $398M $323M $338M
EBIT $247M $176M $203M $211M $221M
 
Revenue (Reported) $2.5B $2.5B $2.5B $2.1B $2.1B
Operating Income (Reported) $247M $176M $203M $211M $221M
Operating Income (Adjusted) $247M $176M $203M $211M $221M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.7B $10.4B $9.9B $8.3B $8.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.6B $5.9B $5.8B $4.2B $4.2B
Gross Profit $4.2B $4.5B $4.1B $4.1B $4.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4B $3.6B $3.3B $3.5B $3.3B
Other Inc / (Exp) $49M -$228M -$277M -$125M --
Operating Expenses $3.4B $3.6B $3.3B $3.2B $3.3B
Operating Income $743M $921M $744M $839M $965M
 
Net Interest Expenses $71M $70M $78M $39M --
EBT. Incl. Unusual Items $716M $575M $324M $707M $925M
Earnings of Discontinued Ops. -- -- -- -$8M $699M
Income Tax Expense $107M $16M $145M $233M $276M
Net Income to Company $609M $559M $179M $440M $1.3B
 
Minority Interest in Earnings $117M $92M $40M $111M $175M
Net Income to Common Excl Extra Items $609M $559M $179M $474M $649M
 
Basic EPS (Cont. Ops) $0.83 $0.79 $0.24 $0.62 $0.81
Diluted EPS (Cont. Ops) $0.83 $0.79 $0.24 $0.62 $0.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $1.7B $1.6B $1.3B $1.4B
EBIT $743M $921M $744M $839M $965M
 
Revenue (Reported) $9.7B $10.4B $9.9B $8.3B $8.5B
Operating Income (Reported) $743M $921M $744M $839M $965M
Operating Income (Adjusted) $743M $921M $744M $839M $965M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5B $2.5B $2.5B $2.1B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.5B $1.4B $1.1B $1.1B
Gross Profit $1.1B $1B $1.1B $1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $848M $855M $862M $899M $863M
Other Inc / (Exp) $115M -$43M -$75M -$4M --
Operating Expenses $846M $849M $859M $817M $862M
Operating Income $247M $176M $203M $211M $221M
 
Net Interest Expenses $24M $5M $16M $12M --
EBT. Incl. Unusual Items $338M $101M $95M $210M $212M
Earnings of Discontinued Ops. -- -- -- $1M --
Income Tax Expense $71M $35M $37M $61M $62M
Net Income to Company $267M $66M $58M $144M $150M
 
Minority Interest in Earnings $71M $26M $28M $31M $38M
Net Income to Common Excl Extra Items $267M $66M $58M $149M $150M
 
Basic EPS (Cont. Ops) $0.33 $0.07 $0.05 $0.21 $0.20
Diluted EPS (Cont. Ops) $0.33 $0.07 $0.05 $0.21 $0.20
Weighted Average Basic Share $591.7M $581.3M $572.3M $569.2M $564.9M
Weighted Average Diluted Share $594.4M $583.2M $574.1M $571.2M $566.9M
 
EBITDA $444M $385M $398M $323M $338M
EBIT $247M $176M $203M $211M $221M
 
Revenue (Reported) $2.5B $2.5B $2.5B $2.1B $2.1B
Operating Income (Reported) $247M $176M $203M $211M $221M
Operating Income (Adjusted) $247M $176M $203M $211M $221M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $2.2B $1.8B $1.8B $1.9B $2.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.5B $1.4B $1.4B $1.6B
Inventory $253M $311M $311M $266M $327M
Prepaid Expenses -- -- -- -- --
Other Current Assets $469M $458M $484M $474M $519M
Total Current Assets $4.5B $4.1B $4.1B $4.4B $4.8B
 
Property Plant And Equipment $3.3B $3B $3.1B $2.1B $2.1B
Long-Term Investments $369M $549M $492M $743M $1.3B
Goodwill $4.7B $5.2B $5.1B $4.3B $4.4B
Other Intangibles $2.2B $2.7B $2.5B $1.9B $1.9B
Other Long-Term Assets $793M $706M $674M $2.4B $138M
Total Assets $16.8B $17.2B $16.9B $16.7B $15.5B
 
Accounts Payable $321M $411M $440M $254M $335M
Accrued Expenses $1.3B $1.2B $1.1B $986M $1B
Current Portion Of Long-Term Debt -- $266M -- $9M $2M
Current Portion Of Capital Lease Obligations $171M $166M $139M $89M $97M
Other Current Liabilities $694M $603M $524M $1B $438M
Total Current Liabilities $3.2B $3.5B $3.2B $3.1B $2.6B
 
Long-Term Debt $3.4B $3.7B $4.1B $3B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $7.6B $8.1B $8B $7.7B $6.1B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$941M -$1.3B -$1.2B -$1.3B -$1.5B
Common Equity $8.2B $8.2B $8.1B $8.1B $8.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $935M $921M $881M $891M $615M
Total Equity $9.1B $9.1B $8.9B $9B $9.4B
 
Total Liabilities and Equity $16.8B $17.2B $16.9B $16.7B $15.5B
Cash and Short Terms $2.2B $1.8B $1.8B $1.9B $2.4B
Total Debt $3.6B $4B $4.1B $3B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.1B $1.5B $1.5B $1.8B $2.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.5B $1.6B $1.7B $1.6B
Inventory $308M $373M $378M $378M $327M
Prepaid Expenses -- -- -- -- --
Other Current Assets $465M $450M $503M $652M --
Total Current Assets $4.4B $3.8B $4B $4.5B $4.5B
 
Property Plant And Equipment $3.2B $2.8B $2.9B $2.9B $2.1B
Long-Term Investments $543M $547M $413M $465M $1.4B
Goodwill $4.6B $5B $5.1B $5.3B --
Other Intangibles $2.1B $2.6B $2.4B $2.3B --
Other Long-Term Assets $712M $685M $622M $654M --
Total Assets $16.4B $16.4B $16.5B $16.9B $15.3B
 
Accounts Payable $309M $348M $324M $374M $368M
Accrued Expenses $1.2B $1.1B $1.2B $1.2B --
Current Portion Of Long-Term Debt $273M -- $61M $194M --
Current Portion Of Capital Lease Obligations $172M $154M $107M $115M --
Other Current Liabilities $597M $557M $516M $466M --
Total Current Liabilities $3.3B $3B $3B $3.3B $2.5B
 
Long-Term Debt $3B $3.9B $4B $3.7B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $7.3B $7.7B $7.7B $7.8B $6B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$1.1B -$1.5B -$1.3B -$1.1B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $938M $856M $844M $913M $606M
Total Equity $9.1B $8.7B $8.7B $9.2B $9.3B
 
Total Liabilities and Equity $16.4B $16.4B $16.5B $16.9B $15.3B
Cash and Short Terms $2.1B $1.5B $1.5B $1.8B $2.2B
Total Debt $3.5B $3.9B $4.1B $3.9B $2.9B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $389M $760M $187M $354M $1.3B
Depreciation & Amoritzation $808M $813M $823M $440M $459M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$166M -$51M -$181M -$85M -$96M
Change in Inventories $6M -$87M -$2M $27M -$46M
Cash From Operations $1.2B $1.4B $1.1B $1.1B $1.1B
 
Capital Expenditures $390M $499M $499M $357M $407M
Cash Acquisitions $886M $1.5B $17M $38M $96M
Cash From Investing -$1.3B -$2.1B -$574M -$524M -$153M
 
Dividends Paid (Ex Special Dividend) $163M $175M $174M $172M $185M
Special Dividend Paid
Long-Term Debt Issued $1.5B $1.7B -- $278M $61M
Long-Term Debt Repaid -$557M -$838M -$65M -$409M -$203M
Repurchase of Common Stock -- $179M $243M $117M $150M
Other Financing Activities -$96M -$94M -$43M -$63M -$47M
Cash From Financing $699M $404M -$501M -$441M -$563M
 
Beginning Cash (CF) $2.2B $1.8B $1.8B $1.9B $2.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $719M -$414M $11M $127M $443M
Ending Cash (CF) $3B $1.3B $1.8B $2B $2.9B
 
Levered Free Cash Flow $847M $855M $593M $741M $727M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $267M $66M $58M $144M $150M
Depreciation & Amoritzation $197M $209M $195M $112M $117M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $9M -$96M -$128M -$107M --
Change in Inventories -$59M -$61M -$55M -$24M -$3M
Cash From Operations $68M -$31M -$55M $65M $80M
 
Capital Expenditures $103M $104M $124M $75M $81M
Cash Acquisitions -- $3M $20M $12M $41M
Cash From Investing -$95M -$130M -$159M -$136M -$101M
 
Dividends Paid (Ex Special Dividend) $27M $31M $28M $35M $47M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $378M $328M $925M $153M --
Long-Term Debt Repaid -$383M -$337M -$933M -$185M --
Repurchase of Common Stock -- $127M $29M $38M $92M
Other Financing Activities -$53M $18M -- -$42M --
Cash From Financing -$85M -$149M -$65M -$147M -$179M
 
Beginning Cash (CF) $2.1B $1.5B $1.5B $1.8B $2.2B
Foreign Exchange Rate Adjustment -$24M -$54M -$25M $36M -$5M
Additions / Reductions -$136M -$364M -$304M -$182M -$205M
Ending Cash (CF) $1.9B $1B $1.2B $1.6B $2B
 
Levered Free Cash Flow -$35M -$135M -$179M -$10M -$1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $609M $559M $179M $440M $1.3B
Depreciation & Amoritzation $809M $825M $809M $357M $362M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$111M -$156M -$213M -$64M --
Change in Inventories -$55M -$89M $4M $58M $19M
Cash From Operations $1.2B $1.3B $1.1B $1.2B $1.2B
 
Capital Expenditures $400M $500M $519M $308M $393M
Cash Acquisitions $885M $1.5B $34M $30M $125M
Cash From Investing -$1.3B -$2.1B -$603M -$501M -$118M
 
Dividends Paid (Ex Special Dividend) $170M $179M $171M $179M $197M
Special Dividend Paid
Long-Term Debt Issued $1.8B $1.6B $597M -$494M --
Long-Term Debt Repaid -$821M -$792M -$661M $339M --
Repurchase of Common Stock -- $306M $145M $126M $204M
Other Financing Activities -$115M -$23M -- -$105M --
Cash From Financing $664M $340M -$417M -$523M -$595M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $561M -$642M $71M $249M $420M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $750M $755M $549M $910M $757M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $267M $66M $58M $144M $150M
Depreciation & Amoritzation $197M $209M $195M $112M $117M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $9M -$96M -$128M -$107M --
Change in Inventories -$59M -$61M -$55M -$24M -$3M
Cash From Operations $68M -$31M -$55M $65M $80M
 
Capital Expenditures $103M $104M $124M $75M $81M
Cash Acquisitions -- $3M $20M $12M $41M
Cash From Investing -$95M -$130M -$159M -$136M -$101M
 
Dividends Paid (Ex Special Dividend) $27M $31M $28M $35M $47M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $378M $328M $925M $153M --
Long-Term Debt Repaid -$383M -$337M -$933M -$185M --
Repurchase of Common Stock -- $127M $29M $38M $92M
Other Financing Activities -$53M $18M -- -$42M --
Cash From Financing -$85M -$149M -$65M -$147M -$179M
 
Beginning Cash (CF) $2.1B $1.5B $1.5B $1.8B $2.2B
Foreign Exchange Rate Adjustment -$24M -$54M -$25M $36M -$5M
Additions / Reductions -$136M -$364M -$304M -$182M -$205M
Ending Cash (CF) $1.9B $1B $1.2B $1.6B $2B
 
Levered Free Cash Flow -$35M -$135M -$179M -$10M -$1M

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