Financhill
Buy
64

NVT Quote, Financials, Valuation and Earnings

Last price:
$64.82
Seasonality move :
-1.68%
Day range:
$64.56 - $66.40
52-week range:
$41.71 - $83.09
Dividend yield:
1.19%
P/E ratio:
18.80x
P/S ratio:
3.43x
P/B ratio:
3.00x
Volume:
2.8M
Avg. volume:
2.1M
1-year change:
-20.43%
Market cap:
$10.8B
Revenue:
$3B
EPS (TTM):
$3.50
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2.5B $2.3B $2.7B $3B
Revenue Growth (YoY) -9.32% 23.19% -6.78% 16.29% 12.63%
 
Cost of Revenues $1.2B $1.5B $1.5B $1.6B $1.8B
Gross Profit $749.4M $941.9M $822.9M $1.1B $1.2B
Gross Profit Margin 37.5% 38.26% 35.86% 40.29% 40.22%
 
R&D Expenses $43.5M $48.6M $45.6M $55.2M $66.1M
Selling, General & Admin $447M $537.9M $468.3M $557.3M $615.9M
Other Inc / (Exp) -$232M -$2.4M $58.5M -$8M $8.1M
Operating Expenses $490.5M $586.5M $513.9M $612.5M $682M
Operating Income $258.9M $355.4M $309M $462.7M $527.1M
 
Net Interest Expenses $36.4M $32.3M $31.2M $79.4M $106M
EBT. Incl. Unusual Items -$9.5M $320.7M $336.3M $375.3M $429.2M
Earnings of Discontinued Ops. -- -- $106.7M $107.4M $91M
Income Tax Expense $37.7M $47.8M $43.2M -$84.4M $188.4M
Net Income to Company -$47.2M $272.9M $293.1M $459.7M $240.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47.2M $272.9M $399.8M $567.1M $331.8M
 
Basic EPS (Cont. Ops) -$0.28 $1.63 $2.40 $3.42 $2.00
Diluted EPS (Cont. Ops) -$0.28 $1.61 $2.38 $3.37 $1.97
Weighted Average Basic Share $169.6M $167.9M $166.3M $165.6M $165.5M
Weighted Average Diluted Share $169.6M $169.7M $168.3M $168.2M $168.2M
 
EBITDA $129.5M $461.4M $453.9M $567.9M $681.2M
EBIT $26.9M $353M $367.5M $454.7M $535.2M
 
Revenue (Reported) $2B $2.5B $2.3B $2.7B $3B
Operating Income (Reported) $258.9M $355.4M $309M $462.7M $527.1M
Operating Income (Adjusted) $26.9M $353M $367.5M $454.7M $535.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $548.9M $694.7M $740.6M $732.1M $809.3M
Revenue Growth (YoY) 5.38% 26.56% 6.61% -1.15% 10.55%
 
Cost of Revenues $339.9M $447.4M $437.4M $441.2M $495.6M
Gross Profit $209M $247.3M $303.2M $290.9M $313.7M
Gross Profit Margin 38.08% 35.6% 40.94% 39.74% 38.76%
 
R&D Expenses $11.4M $15.2M $16.7M $16.3M $17.5M
Selling, General & Admin $117.2M $142M $162.4M $142.7M $166.2M
Other Inc / (Exp) -$600K -$600K -$1.2M -$1.2M -$1.1M
Operating Expenses $128.6M $157.2M $179.1M $159M $183.7M
Operating Income $80.4M $90.1M $124.1M $131.9M $130M
 
Net Interest Expenses $8.1M $7.2M $7.8M $22.2M $17.4M
EBT. Incl. Unusual Items $71.7M $82.3M $115.1M $108.5M $111.5M
Earnings of Discontinued Ops. -- -- -- $19.9M $273.7M
Income Tax Expense $6.3M $14.5M $21.3M $23.3M $24.5M
Net Income to Company $65.4M $67.8M $93.8M $85.2M $87M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $65.4M $67.8M $93.8M $105.1M $360.7M
 
Basic EPS (Cont. Ops) $0.39 $0.41 $0.57 $0.64 $2.18
Diluted EPS (Cont. Ops) $0.39 $0.40 $0.56 $0.62 $2.16
Weighted Average Basic Share $167.7M $166.2M $165.3M $165.5M $165.1M
Weighted Average Diluted Share $168.8M $168.2M $168M $168.5M $167.3M
 
EBITDA $105.4M $118M $151.6M $163.5M $170.9M
EBIT $79.8M $89.5M $122.9M $130.7M $128.9M
 
Revenue (Reported) $548.9M $694.7M $740.6M $732.1M $809.3M
Operating Income (Reported) $80.4M $90.1M $124.1M $131.9M $130M
Operating Income (Adjusted) $79.8M $89.5M $122.9M $130.7M $128.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $2.6B $2.3B $2.9B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.6B $1.5B $1.8B $1.9B
Gross Profit $763.1M $980.2M $878.8M $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $43M $52.4M $47.1M $63.3M $71.7M
Selling, General & Admin $441.1M $562.7M $488.7M $602.8M $672.8M
Other Inc / (Exp) -$231.8M -$2.4M $57.9M -$8M $8.2M
Operating Expenses $484.1M $615.1M $535.8M $666.1M $744.5M
Operating Income $279M $365.1M $343M $522.3M $548.1M
 
Net Interest Expenses $34.6M $31.4M $31.8M $93.8M $101.2M
EBT. Incl. Unusual Items $12.6M $331.3M $369.1M $420.5M $455.1M
Earnings of Discontinued Ops. -- -- -- $86M $327M
Income Tax Expense $13M $56M $50M -$71.9M $194.7M
Net Income to Company -$400K $275.3M $319.1M $451.1M $242.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$400K $275.3M $425.8M $578.4M $587.4M
 
Basic EPS (Cont. Ops) -- $1.64 $2.56 $3.50 $3.54
Diluted EPS (Cont. Ops) -- $1.62 $2.53 $3.43 $3.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $149.8M $474M $487.5M $631.6M $711.5M
EBIT $47.2M $362.7M $400.9M $514.3M $556.3M
 
Revenue (Reported) $2B $2.6B $2.3B $2.9B $3.2B
Operating Income (Reported) $279M $365.1M $343M $522.3M $548.1M
Operating Income (Adjusted) $47.2M $362.7M $400.9M $514.3M $556.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $548.9M $694.7M $740.6M $732.1M $809.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $339.9M $447.4M $437.4M $441.2M $495.6M
Gross Profit $209M $247.3M $303.2M $290.9M $313.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.4M $15.2M $16.7M $16.3M $17.5M
Selling, General & Admin $117.2M $142M $162.4M $142.7M $166.2M
Other Inc / (Exp) -$600K -$600K -$1.2M -$1.2M -$1.1M
Operating Expenses $128.6M $157.2M $179.1M $159M $183.7M
Operating Income $80.4M $90.1M $124.1M $131.9M $130M
 
Net Interest Expenses $8.1M $7.2M $7.8M $22.2M $17.4M
EBT. Incl. Unusual Items $71.7M $82.3M $115.1M $108.5M $111.5M
Earnings of Discontinued Ops. -- -- -- $19.9M $273.7M
Income Tax Expense $6.3M $14.5M $21.3M $23.3M $24.5M
Net Income to Company $65.4M $67.8M $93.8M $85.2M $87M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $65.4M $67.8M $93.8M $105.1M $360.7M
 
Basic EPS (Cont. Ops) $0.39 $0.41 $0.57 $0.64 $2.18
Diluted EPS (Cont. Ops) $0.39 $0.40 $0.56 $0.62 $2.16
Weighted Average Basic Share $167.7M $166.2M $165.3M $165.5M $165.1M
Weighted Average Diluted Share $168.8M $168.2M $168M $168.5M $167.3M
 
EBITDA $105.4M $118M $151.6M $163.5M $170.9M
EBIT $79.8M $89.5M $122.9M $130.7M $128.9M
 
Revenue (Reported) $548.9M $694.7M $740.6M $732.1M $809.3M
Operating Income (Reported) $80.4M $90.1M $124.1M $131.9M $130M
Operating Income (Adjusted) $79.8M $89.5M $122.9M $130.7M $128.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $122.5M $49.5M $297.5M $179.6M $131.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $313.8M $438.1M $472.5M $470.2M $473.1M
Inventory $235.2M $321.9M $346.7M $360.2M $360.3M
Prepaid Expenses $43.2M $51.8M $49M $43M $54.2M
Other Current Assets $4.1M $1.3M $3.4M $15.9M $14.8M
Total Current Assets $764.4M $911.5M $1.2B $1.3B $1.4B
 
Property Plant And Equipment $335M $370.2M $365.6M $419.5M $455.1M
Long-Term Investments -- -- -- -- --
Goodwill $2.1B $2.2B $2.2B $1.9B $2.2B
Other Intangibles $1.1B $1.1B $1.1B $1.4B $1.6B
Other Long-Term Assets $13.2M $26M $30.2M $1B $1B
Total Assets $4.4B $4.7B $4.9B $6.2B $6.7B
 
Accounts Payable $171.1M $261M $252.1M $239.8M $280.1M
Accrued Expenses $40.5M $94.2M $104.9M $94.7M $81M
Current Portion Of Long-Term Debt $20M $5M $15M $31.9M $37.5M
Current Portion Of Capital Lease Obligations $14.2M $17.4M $17.7M $19.5M $22.4M
Other Current Liabilities $60.3M $64.1M $62.9M $162.7M $178.5M
Total Current Liabilities $450M $636.3M $649.5M $733.6M $801.6M
 
Long-Term Debt $928M $994.2M $1.1B $1.7B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.2B $2.2B $3B $3.5B
 
Common Stock $1.7M $1.7M $1.7M $1.7M $1.7M
Other Common Equity Adj -- -- -$99.6M -$104M -$144.4M
Common Equity $2.4B $2.5B $2.7B $3.1B $3.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.4B $2.5B $2.7B $3.1B $3.2B
 
Total Liabilities and Equity $4.4B $4.7B $4.9B $6.2B $6.7B
Cash and Short Terms $122.5M $49.5M $297.5M $179.6M $131.2M
Total Debt $948M $999.2M $1.1B $1.8B $2.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $104.9M $51.1M $303.1M $211.4M $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $351.7M $441.7M $455M $591.5M $548.6M
Inventory $237.9M $348.3M $366.5M $441.1M $374.2M
Prepaid Expenses $56M $66.7M $65.6M $55.4M $42.4M
Other Current Assets $3.7M $3.6M $3.8M $25.4M $15.7M
Total Current Assets $799M $964.9M $1.3B $1.4B $2.4B
 
Property Plant And Equipment $331.8M $366.6M $375.8M $505.1M $454M
Long-Term Investments -- -- -- -- --
Goodwill $2.1B $2.2B $2.2B $2.6B $2.2B
Other Intangibles $1.1B $1.1B $1B $1.5B $1.6B
Other Long-Term Assets $34.9M $27.8M $29.5M $31.3M $32.3M
Total Assets $4.4B $4.7B $4.9B $6.2B $6.7B
 
Accounts Payable $176.9M $263.7M $241.1M $263.2M $282.3M
Accrued Expenses $43.3M $57.6M $87.4M $102.4M $90M
Current Portion Of Long-Term Debt $20M $5M $15M $33.8M $15M
Current Portion Of Capital Lease Obligations $14.2M $17.4M $19.2M $26.7M $24.2M
Other Current Liabilities $66.4M $80.6M $60.3M $66.6M $70.3M
Total Current Liabilities $463.8M $588.3M $601.3M $690.3M $831.3M
 
Long-Term Debt $923.2M $1B $1.1B $1.7B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.2B $2.1B $3B $3.1B
 
Common Stock $1.7M $1.7M $1.7M $1.7M $1.6M
Other Common Equity Adj -- -- -- -$112.6M -$44.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.5B $2.5B $2.8B $3.2B $3.6B
 
Total Liabilities and Equity $4.4B $4.7B $4.9B $6.2B $6.7B
Cash and Short Terms $104.9M $51.1M $303.1M $211.4M $1.3B
Total Debt $943.2M $1B $1.1B $1.8B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$47.2M $272.9M $293.1M $459.7M $240.8M
Depreciation & Amoritzation $102.6M $108.4M $86.4M $113.2M $146M
Stock-Based Compensation $13.9M $16.6M $23.3M $21.8M $27.3M
Change in Accounts Receivable $28.3M -$104.2M -$42.1M -$22.4M $38.6M
Change in Inventories $18.3M -$74M -$20.9M $21.9M -$600K
Cash From Operations $344M $373.3M $394.6M $528.1M $643.1M
 
Capital Expenditures $40M $39.5M $40.5M $65.6M $74M
Cash Acquisitions -$27M -$235.1M -$8.6M -$1.1B -$677.7M
Cash From Investing -$65M -$274M -$52.5M -$1.2B -$758.4M
 
Dividends Paid (Ex Special Dividend) -$119M -$117.7M -$117M -$116.8M -$126.8M
Special Dividend Paid
Long-Term Debt Issued -- $300M $200M $800M $500M
Long-Term Debt Repaid -$17.5M -$333.9M -$116.7M -$101.1M -$126.5M
Repurchase of Common Stock -$43.2M -$111.5M -$65.9M -$60.8M -$100M
Other Financing Activities -- $4.2M $10M -$6.7M -$3.9M
Cash From Financing -$272.5M -$166.8M -$82.1M $516.7M $146.2M
 
Beginning Cash (CF) $106.4M $122.5M $43.8M $290M $179.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.5M -$67.5M $260M -$119.9M $30.9M
Ending Cash (CF) $122.5M $49.5M $290M $179.6M $131.2M
 
Levered Free Cash Flow $304M $333.8M $354.1M $462.5M $569.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $65.4M $67.8M $93.8M $85.2M $87M
Depreciation & Amoritzation $25.6M $28.5M $28.7M $32.8M $42M
Stock-Based Compensation -$200K $6.6M $5.7M $6.3M $8.5M
Change in Accounts Receivable -$42.2M -$5.5M $20.8M -$35.9M -$75.9M
Change in Inventories -$6.2M -$29.1M -$17.3M -$6.4M -$10.6M
Cash From Operations $49.9M $6.5M $69.4M $90M $60.2M
 
Capital Expenditures $9.9M $11.1M $17.1M $15.3M $21.1M
Cash Acquisitions -$3.9M -- -- -- $3.8M
Cash From Investing -$13.7M -$9.2M -$16.9M -$15.8M $1.6B
 
Dividends Paid (Ex Special Dividend) -$29.4M -$29M -$29.3M -$31.9M -$33.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $47.8M -- -- --
Long-Term Debt Repaid -$5M -$1.4M -$3.8M -$7.5M -$392.5M
Repurchase of Common Stock -$20M -$11.5M -$17.7M -$800K -$57.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$52.4M $5.9M -$50.8M -$40.2M -$483.6M
 
Beginning Cash (CF) $122.5M $49.5M $297.5M $179.6M $131.2M
Foreign Exchange Rate Adjustment -$1.4M -$1.6M $3.9M -$7.7M $9.1M
Additions / Reductions -$16.2M $3.2M $1.7M $34M $1.1B
Ending Cash (CF) $104.9M $51.1M $303.1M $201.4M $1.3B
 
Levered Free Cash Flow $40M -$4.6M $52.3M $74.7M $39.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$400K $275.3M $319.1M $451.1M $242.6M
Depreciation & Amoritzation $102.6M $111.3M $86.6M $117.3M $155.2M
Stock-Based Compensation $11.8M $23.4M $22.4M $22.4M $29.5M
Change in Accounts Receivable -$11.3M -$67.5M -$15.8M -$79.1M -$1.4M
Change in Inventories $18.2M -$96.9M -$9.1M $32.8M -$4.8M
Cash From Operations $387.2M $329.9M $457.5M $548.7M $613.3M
 
Capital Expenditures $39.7M $40.7M $46.5M $63.8M $79.8M
Cash Acquisitions -$3.9M -$231.2M -$8.6M -$1.1B -$673.9M
Cash From Investing -$42.6M -$269.5M -$60.2M -$1.2B $824.8M
 
Dividends Paid (Ex Special Dividend) -$118.7M -$117.3M -$117.3M -$119.4M -$128.3M
Special Dividend Paid
Long-Term Debt Issued -$150M $347.8M -- -- --
Long-Term Debt Repaid -$18.7M -$330.3M -$119.1M -$104.8M -$511.5M
Repurchase of Common Stock -$60M -$103M -$72.1M -$43.9M -$156.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$441.2M -$108.5M -$138.8M $527.3M -$297.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$96.6M -$48.1M $258.5M -$87.6M $1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $347.5M $289.2M $411M $484.9M $533.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $65.4M $67.8M $93.8M $85.2M $87M
Depreciation & Amoritzation $25.6M $28.5M $28.7M $32.8M $42M
Stock-Based Compensation -$200K $6.6M $5.7M $6.3M $8.5M
Change in Accounts Receivable -$42.2M -$5.5M $20.8M -$35.9M -$75.9M
Change in Inventories -$6.2M -$29.1M -$17.3M -$6.4M -$10.6M
Cash From Operations $49.9M $6.5M $69.4M $90M $60.2M
 
Capital Expenditures $9.9M $11.1M $17.1M $15.3M $21.1M
Cash Acquisitions -$3.9M -- -- -- $3.8M
Cash From Investing -$13.7M -$9.2M -$16.9M -$15.8M $1.6B
 
Dividends Paid (Ex Special Dividend) -$29.4M -$29M -$29.3M -$31.9M -$33.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $47.8M -- -- --
Long-Term Debt Repaid -$5M -$1.4M -$3.8M -$7.5M -$392.5M
Repurchase of Common Stock -$20M -$11.5M -$17.7M -$800K -$57.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$52.4M $5.9M -$50.8M -$40.2M -$483.6M
 
Beginning Cash (CF) $122.5M $49.5M $297.5M $179.6M $131.2M
Foreign Exchange Rate Adjustment -$1.4M -$1.6M $3.9M -$7.7M $9.1M
Additions / Reductions -$16.2M $3.2M $1.7M $34M $1.1B
Ending Cash (CF) $104.9M $51.1M $303.1M $201.4M $1.3B
 
Levered Free Cash Flow $40M -$4.6M $52.3M $74.7M $39.1M

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

GET BETTER TRADE IDEAS

Popular

Best AI Index Fund to Buy
Best AI Index Fund to Buy

Over the last two years, companies with a focus on…

Where Will Salesforce Stock Be in 5 Years?
Where Will Salesforce Stock Be in 5 Years?

Salesforce (NYSE: CRM) just turned in a quarter that, on…

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for Jun 2

Regeneron Pharmaceuticals [REGN] is down 0.25% over the past day.

Buy
55
RGC alert for Jun 2

Regencell Bioscience Holdings [RGC] is down 8.78% over the past day.

Sell
42
AMBA alert for Jun 2

Ambarella [AMBA] is down 0.51% over the past day.

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

Show me the best stock