Financhill
Sell
41

NOC Quote, Financials, Valuation and Earnings

Last price:
$471.46
Seasonality move :
5.86%
Day range:
$465.90 - $471.79
52-week range:
$418.60 - $555.57
Dividend yield:
1.72%
P/E ratio:
28.88x
P/S ratio:
1.69x
P/B ratio:
4.62x
Volume:
577.5K
Avg. volume:
837.5K
1-year change:
0.88%
Market cap:
$68.1B
Revenue:
$39.3B
EPS (TTM):
$16.18
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $33.8B $36.8B $35.7B $36.6B $39.3B
Revenue Growth (YoY) 12.45% 8.74% -3.08% 2.62% 7.34%
 
Cost of Revenues $26.6B $29.3B $28.4B $29.1B $32.7B
Gross Profit $7.3B $7.5B $7.3B $7.5B $6.6B
Gross Profit Margin 21.45% 20.32% 20.38% 20.42% 16.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $3.4B $3.6B $3.9B $4B
Other Inc / (Exp) -$893M $256M $5.8B $2.7B $354M
Operating Expenses $3.3B $3.4B $3.6B $3.9B $4B
Operating Income $4B $4.1B $3.7B $3.6B $2.5B
 
Net Interest Expenses $528M $593M $556M $506M $545M
EBT. Incl. Unusual Items $2.5B $3.7B $8.9B $5.8B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $300M $539M $1.9B $940M $290M
Net Income to Company $2.2B $3.2B $7B $4.9B $2.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.2B $3.2B $7B $4.9B $2.1B
 
Basic EPS (Cont. Ops) $13.28 $19.08 $43.70 $31.61 $13.57
Diluted EPS (Cont. Ops) $13.22 $19.03 $43.54 $31.47 $13.53
Weighted Average Basic Share $169.3M $167.1M $160.3M $154.9M $151.5M
Weighted Average Diluted Share $170M $167.6M $160.9M $155.6M $152M
 
EBITDA $4.3B $5.6B $10.7B $7.7B $4.2B
EBIT $3.1B $4.3B $9.5B $6.3B $2.9B
 
Revenue (Reported) $33.8B $36.8B $35.7B $36.6B $39.3B
Operating Income (Reported) $4B $4.1B $3.7B $3.6B $2.5B
Operating Income (Adjusted) $3.1B $4.3B $9.5B $6.3B $2.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.1B $8.7B $9B $9.8B $10B
Revenue Growth (YoY) 7.17% -4% 2.88% 8.96% 2.26%
 
Cost of Revenues $7.2B $6.8B $7.2B $7.7B $7.9B
Gross Profit $1.8B $1.9B $1.8B $2B $2.1B
Gross Profit Margin 20.26% 22.18% 20.27% 20.88% 21.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $855M $891M $974M $1B $986M
Other Inc / (Exp) $336M $364M $368M $243M $229M
Operating Expenses $855M $891M $974M $1B $986M
Operating Income $985M $1B $844M $1B $1.1B
 
Net Interest Expenses $154M $132M $122M $141M $161M
EBT. Incl. Unusual Items $1.2B $1.3B $1.1B $1.1B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $181M $212M $175M $181M $162M
Net Income to Company $986M $1.1B $915M $937M $1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $986M $1.1B $915M $937M $1B
 
Basic EPS (Cont. Ops) $5.91 $6.65 $5.92 $6.20 $7.02
Diluted EPS (Cont. Ops) $5.89 $6.63 $5.89 $6.18 $7.00
Weighted Average Basic Share $166.8M $159.8M $154.6M $151.2M $146.2M
Weighted Average Diluted Share $167.3M $160.4M $155.3M $151.7M $146.5M
 
EBITDA $1.6B $1.7B $1.5B $1.6B $1.7B
EBIT $1.3B $1.4B $1.2B $1.3B $1.3B
 
Revenue (Reported) $9.1B $8.7B $9B $9.8B $10B
Operating Income (Reported) $985M $1B $844M $1B $1.1B
Operating Income (Adjusted) $1.3B $1.4B $1.2B $1.3B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $35.3B $37.2B $35.2B $38.7B $41B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.8B $29.4B $28B $30.8B $34.1B
Gross Profit $7.5B $7.8B $7.2B $7.9B $6.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4B $3.7B $3.8B $3.8B $3.7B
Other Inc / (Exp) -$632M $2.4B $3.8B $2B $74M
Operating Expenses $3.4B $3.7B $3.8B $3.8B $3.7B
Operating Income $4B $4.1B $3.4B $4.1B $3.2B
 
Net Interest Expenses $563M $583M $519M $537M $589M
EBT. Incl. Unusual Items $2.9B $5.9B $6.7B $5.6B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $404M $1.3B $1.2B $884M $333M
Net Income to Company $2.5B $4.6B $5.5B $4.7B $2.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.5B $4.6B $5.5B $4.7B $2.4B
 
Basic EPS (Cont. Ops) $14.72 $28.52 $35.20 $30.55 $16.23
Diluted EPS (Cont. Ops) $14.66 $28.45 $35.04 $30.43 $16.18
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $4.7B $7.7B $8.5B $7.4B $4.7B
EBIT $3.4B $6.5B $7.2B $6.1B $3.3B
 
Revenue (Reported) $35.3B $37.2B $35.2B $38.7B $41B
Operating Income (Reported) $4B $4.1B $3.4B $4.1B $3.2B
Operating Income (Adjusted) $3.4B $6.5B $7.2B $6.1B $3.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $26.6B $27B $26.6B $28.7B $30.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.2B $21.3B $20.9B $22.6B $23.9B
Gross Profit $5.4B $5.7B $5.7B $6.1B $6.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B $2.8B $3B $2.9B $2.8B
Other Inc / (Exp) $943M $3.1B $1.1B $325M $310M
Operating Expenses $2.5B $2.8B $3B $2.9B $2.8B
Operating Income $2.9B $2.9B $2.7B $3.2B $3.6B
 
Net Interest Expenses $433M $423M $386M $417M $461M
EBT. Incl. Unusual Items $3.4B $5.6B $3.4B $3.1B $3.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $564M $1.3B $568M $512M $555M
Net Income to Company $2.9B $4.3B $2.8B $2.6B $2.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.9B $4.3B $2.8B $2.6B $2.9B
 
Basic EPS (Cont. Ops) $17.11 $26.55 $18.13 $17.07 $19.73
Diluted EPS (Cont. Ops) $17.05 $26.48 $18.05 $17.02 $19.68
Weighted Average Basic Share $501.4M $483.9M $466M $455.5M $442.6M
Weighted Average Diluted Share $503M $485.4M $467.9M $457.1M $443.5M
 
EBITDA $4.8B $6.9B $4.7B $4.5B $4.9B
EBIT $3.9B $6B $3.8B $3.5B $3.9B
 
Revenue (Reported) $26.6B $27B $26.6B $28.7B $30.3B
Operating Income (Reported) $2.9B $2.9B $2.7B $3.2B $3.6B
Operating Income (Adjusted) $3.9B $6B $3.8B $3.5B $3.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.2B $4.9B $3.5B $2.6B $3.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.5B $1.5B $1.5B $1.5B
Inventory $783M $759M $811M $978M $1.1B
Prepaid Expenses $997M $1.4B -- -- --
Other Current Assets -- -- $1.1B $1.4B $2.3B
Total Current Assets $10.7B $15.3B $12.4B $12.5B $13.7B
 
Property Plant And Equipment $8.4B $8.6B $9.5B $10.6B $11.5B
Long-Term Investments -- -- -- -- --
Goodwill $18.7B $17.5B $17.5B $17.5B $17.5B
Other Intangibles $1B $783M $578M $384M $305M
Other Long-Term Assets $1.7B $1.9B $2.3B $2.6B $2.5B
Total Assets $41.1B $44.5B $42.6B $43.8B $46.5B
 
Accounts Payable $2.2B $1.8B $2.2B $2.6B $2.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2B $2.5B $2.3B $3.3B $3.4B
Total Current Liabilities $9.4B $9.6B $9.5B $11.6B $11.9B
 
Long-Term Debt $12.8B $14.3B $12.8B $11.8B $13.8B
Capital Leases -- -- -- -- --
Total Liabilities $32.3B $33.9B $29.7B $28.4B $31.7B
 
Common Stock $168M $167M $156M $153M $150M
Other Common Equity Adj -- -- $2M $8M $10M
Common Equity $8.8B $10.6B $12.9B $15.3B $14.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.8B $10.6B $12.9B $15.3B $14.8B
 
Total Liabilities and Equity $41.1B $44.5B $42.6B $43.8B $46.5B
Cash and Short Terms $2.2B $4.9B $3.5B $2.6B $3.1B
Total Debt $13.9B $15B $12.8B $11.8B $13.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $5B $4.1B $1.7B $2.1B $3.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $1.6B $1.9B $1.8B $1.6B
Inventory $853M $872M $989M $1.4B $1.6B
Prepaid Expenses $1B $737M $1.3B -- --
Other Current Assets -- -- -- $1.7B $1.2B
Total Current Assets $14.6B $12.9B $12.3B $13.2B $14.3B
 
Property Plant And Equipment $8.7B $8.8B $10B $10.9B $11.9B
Long-Term Investments -- -- -- -- --
Goodwill $18.7B $17.5B $17.5B $17.5B $17.5B
Other Intangibles $844M $629M $433M $324M $268M
Other Long-Term Assets $1.8B $2B $2.2B $2.7B $2.9B
Total Assets $44.8B $42.3B $42.7B $44.9B $48.3B
 
Accounts Payable $2.2B $2.2B $2.3B $2.3B $2.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2B $2.2B $2.5B $2.7B $5.5B
Total Current Liabilities $10.1B $8.8B $10.8B $10.3B $13.1B
 
Long-Term Debt $14.3B $12.8B $11.8B $13.8B $14.7B
Capital Leases -- -- -- -- --
Total Liabilities $34.3B $30.9B $28.8B $29B $33.5B
 
Common Stock $167M $159M $154M $151M $146M
Other Common Equity Adj -- -- -- -$147M -$136M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.5B $11.4B $13.9B $15.9B $14.7B
 
Total Liabilities and Equity $44.8B $42.3B $42.7B $44.9B $48.3B
Cash and Short Terms $5B $4.1B $1.7B $2.1B $3.3B
Total Debt $16.1B $12.8B $12.9B $13.8B $14.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.2B $3.2B $7B $4.9B $2.1B
Depreciation & Amoritzation $1.3B $1.3B $1.2B $1.3B $1.3B
Stock-Based Compensation $127M $90M $94M $99M $87M
Change in Accounts Receivable -$213M -$125M -$424M -$690M $301M
Change in Inventories -$135M $18M -$52M -$205M -$220M
Cash From Operations $4.3B $4.3B $3.6B $2.9B $3.9B
 
Capital Expenditures $1.3B $1.4B $1.4B $1.4B $1.8B
Cash Acquisitions -- -- $3.4B -- --
Cash From Investing -$1.2B -$1.2B $2.1B -$1.2B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$880M -$953M -$983M -$1.1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued -- $2.2B -- -- $2B
Long-Term Debt Repaid -$729M -$1.1B -$2.2B -- -$1.1B
Repurchase of Common Stock -$744M -$490M -$3.7B -$1.5B -$1.5B
Other Financing Activities -$71M -$123M -$78M -$57M -$90M
Cash From Financing -$2.4B -$432M -$7B -$2.6B -$1.8B
 
Beginning Cash (CF) $1.6B $2.2B $4.9B $3.5B $2.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $666M $2.7B -$1.4B -$953M $532M
Ending Cash (CF) $2.2B $4.9B $3.5B $2.6B $3.1B
 
Levered Free Cash Flow $3B $2.9B $2.2B $1.5B $2.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $986M $1.1B $915M $937M $1B
Depreciation & Amoritzation $317M $314M $327M $317M $331M
Stock-Based Compensation $25M $31M $30M $17M $26M
Change in Accounts Receivable -$229M $36M $132M -$62M $1M
Change in Inventories -$21M -$9M -$73M -$65M -$144M
Cash From Operations $1.4B $1.2B $1.3B $1.2B $1.1B
 
Capital Expenditures $287M $247M $296M $359M $361M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$289M -$223M -$195M -$200M -$361M
 
Dividends Paid (Ex Special Dividend) -$242M -$251M -$267M -$280M -$301M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$1.1B --
Repurchase of Common Stock -- -$581M -$371M -$223M -$321M
Other Financing Activities -$11M $6M -$5M -$9M -$54M
Cash From Financing -$253M -$826M -$643M -$2.3B -$676M
 
Beginning Cash (CF) $4.2B $3.9B $1.2B $3.4B $3.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $817M $114M $497M -$1.3B $54M
Ending Cash (CF) $5B $4.1B $1.7B $2.1B $3.3B
 
Levered Free Cash Flow $1.1B $916M $1B $869M $730M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.5B $4.6B $5.5B $4.7B $2.4B
Depreciation & Amoritzation $1.3B $1.3B $1.3B $1.3B $1.4B
Stock-Based Compensation $95M $100M $95M $91M $95M
Change in Accounts Receivable $210M $164M -$1.2B $274M -$136M
Change in Inventories -$49M -$25M -$110M -$430M -$366M
Cash From Operations $5.2B $3.7B $2.1B $3.7B $4.2B
 
Capital Expenditures $1.3B $1.3B $1.5B $1.6B $1.8B
Cash Acquisitions -- $3.4B -- -- --
Cash From Investing -$1.3B $2.4B -$1.4B -$1.4B -$1.7B
 
Dividends Paid (Ex Special Dividend) -$933M -$979M -$1B -$1.1B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $2B -- -- $2B $2.5B
Long-Term Debt Repaid -$238M -$3.3B -- -- --
Repurchase of Common Stock -$790M -$2.7B -$2B -$1.6B -$2.4B
Other Financing Activities -$126M -$79M -$53M -$88M -$182M
Cash From Financing -$49M -$7.1B -$3.1B -$1.9B -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9B -$940M -$2.4B $416M $1.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.9B $2.5B $556M $2.1B $2.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.9B $4.3B $2.8B $2.6B $2.9B
Depreciation & Amoritzation $922M $908M $960M $938M $956M
Stock-Based Compensation $61M $71M $72M $64M $72M
Change in Accounts Receivable -$1B -$729M -$1.5B -$543M -$980M
Change in Inventories -$70M -$113M -$171M -$396M -$542M
Cash From Operations $2.7B $2.1B $650M $1.4B $1.8B
 
Capital Expenditures $828M $682M $803M $972M $951M
Cash Acquisitions -- $3.4B -- -- --
Cash From Investing -$828M $2.8B -$663M -$812M -$951M
 
Dividends Paid (Ex Special Dividend) -$711M -$737M -$786M -$834M -$887M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.2B -- -- $2B $2.5B
Long-Term Debt Repaid -$40M -$2.2B -- -$1.1B --
Repurchase of Common Stock -$490M -$2.7B -$1B -$1.2B -$2.1B
Other Financing Activities -$123M -$79M -$54M -$85M -$177M
Cash From Financing $875M -$5.8B -$1.9B -$1.1B -$642M
 
Beginning Cash (CF) $9.7B $12.4B $6.9B $8.5B $9.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8B -$852M -$1.9B -$495M $217M
Ending Cash (CF) $12.5B $11.5B $5B $8B $9.7B
 
Levered Free Cash Flow $1.9B $1.4B -$153M $473M $859M

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock