Financhill
Sell
30

NGVT Quote, Financials, Valuation and Earnings

Last price:
$43.96
Seasonality move :
0.08%
Day range:
$43.52 - $44.73
52-week range:
$30.90 - $56.30
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.14x
P/B ratio:
8.18x
Volume:
195.7K
Avg. volume:
268.9K
1-year change:
-0.9%
Market cap:
$1.6B
Revenue:
$1.4B
EPS (TTM):
-$11.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.4B $1.7B $1.7B $1.4B
Revenue Growth (YoY) -5.94% 14.42% 19.89% 1.43% -16.88%
 
Cost of Revenues $750.6M $878.7M $1.1B $1.2B $951.7M
Gross Profit $465.5M $512.8M $570.1M $471.9M $454.7M
Gross Profit Margin 38.28% 36.85% 34.17% 27.89% 32.33%
 
R&D Expenses $22.6M $26.3M $30.3M $31.8M $28.1M
Selling, General & Admin $149.4M $179.3M $198.8M $183.7M $166.7M
Other Inc / (Exp) -$16.2M -$96.7M -$15.4M -$179.5M -$704.6M
Operating Expenses $172M $205.6M $229.1M $215.5M $194.8M
Operating Income $293.5M $307.2M $341M $256.4M $259.9M
 
Net Interest Expenses $42.2M $47.7M $56M $87M $90.9M
EBT. Incl. Unusual Items $235.1M $162.8M $269.6M -$10.1M -$535.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $53.7M $44.7M $58M -$4.7M -$105.3M
Net Income to Company $181.4M $118.1M $211.6M -$5.4M -$430.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $181.4M $118.1M $211.6M -$5.4M -$430.3M
 
Basic EPS (Cont. Ops) $4.39 $2.97 $5.54 -$0.15 -$11.85
Diluted EPS (Cont. Ops) $4.37 $2.95 $5.50 -$0.15 -$11.85
Weighted Average Basic Share $41.3M $39.8M $38.2M $36.5M $36.3M
Weighted Average Diluted Share $41.5M $40.1M $38.5M $36.5M $36.3M
 
EBITDA $382.4M $324.4M $440.2M $206M -$329.5M
EBIT $282.2M $214.5M $331.4M $83.2M -$437.8M
 
Revenue (Reported) $1.2B $1.4B $1.7B $1.7B $1.4B
Operating Income (Reported) $293.5M $307.2M $341M $256.4M $259.9M
Operating Income (Adjusted) $282.2M $214.5M $331.4M $83.2M -$437.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $325.6M $336M $383.6M $371.7M $298.8M
Revenue Growth (YoY) 7.32% 3.19% 14.17% -3.1% -19.61%
 
Cost of Revenues $198.2M $231M $278.2M $312.2M $196.9M
Gross Profit $127.4M $105M $105.4M $59.5M $101.9M
Gross Profit Margin 39.13% 31.25% 27.48% 16.01% 34.1%
 
R&D Expenses $5.8M $7M $7.2M $7.2M $7.3M
Selling, General & Admin $41.5M $48.3M $55.9M $43.4M $39.4M
Other Inc / (Exp) -$1.3M -$1.9M -$3.9M -$140.2M -$25.2M
Operating Expenses $47.3M $55.3M $63.1M $50.6M $46.7M
Operating Income $80.1M $49.7M $42.3M $8.9M $55.2M
 
Net Interest Expenses $12.4M $11.5M $18.7M $22.7M $21.2M
EBT. Incl. Unusual Items $66.4M $36.3M $19.7M -$154M $8.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.4M $7M $4.1M -$37.2M -$7.8M
Net Income to Company $46M $29.3M $15.6M -$116.8M $16.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $46M $29.3M $15.6M -$116.8M $16.6M
 
Basic EPS (Cont. Ops) $1.24 $0.74 $0.42 -$3.23 $0.46
Diluted EPS (Cont. Ops) $1.23 $0.74 $0.41 -$3.23 $0.46
Weighted Average Basic Share $41.1M $39.3M $37.4M $36.2M $36.3M
Weighted Average Diluted Share $41.5M $39.5M $37.7M $36.2M $36.3M
 
EBITDA $106.9M $77M $67.2M -$97.2M $59.5M
EBIT $80.2M $48.8M $37M -$127.9M $34.3M
 
Revenue (Reported) $325.6M $336M $383.6M $371.7M $298.8M
Operating Income (Reported) $80.1M $49.7M $42.3M $8.9M $55.2M
Operating Income (Adjusted) $80.2M $48.8M $37M -$127.9M $34.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.4B $1.7B $1.7B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $750.6M $878.7M $1.1B $1.2B $951.7M
Gross Profit $465.5M $512.8M $570.1M $471.9M $454.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $22.6M $26.3M $30.3M $31.8M $28.1M
Selling, General & Admin $149.4M $179.3M $198.8M $183.7M $166.7M
Other Inc / (Exp) -$16.2M -$96.7M -$15.4M -$179.5M -$704.6M
Operating Expenses $172M $205.6M $229.1M $215.5M $194.8M
Operating Income $293.5M $307.2M $341M $256.4M $259.9M
 
Net Interest Expenses $42.2M $47.7M $56M $87M $90.9M
EBT. Incl. Unusual Items $235.1M $162.8M $269.6M -$10.1M -$535.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $53.7M $44.7M $58M -$4.7M -$105.3M
Net Income to Company $181.4M $118.1M $211.6M -$5.4M -$430.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $181.4M $118.1M $211.6M -$5.4M -$430.3M
 
Basic EPS (Cont. Ops) $4.51 $2.95 $5.52 -$0.19 -$11.84
Diluted EPS (Cont. Ops) $4.49 $2.93 $5.48 -$0.22 -$11.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $382.4M $324.4M $440.2M $206M -$329.5M
EBIT $282.2M $214.5M $331.4M $83.2M -$437.8M
 
Revenue (Reported) $1.2B $1.4B $1.7B $1.7B $1.4B
Operating Income (Reported) $293.5M $307.2M $341M $256.4M $259.9M
Operating Income (Adjusted) $282.2M $214.5M $331.4M $83.2M -$437.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.7B $1.7B $1.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $878.7M $1.1B $1.2B $951.7M --
Gross Profit $512.8M $570.1M $471.9M $454.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $26.3M $30.3M $31.8M $28.1M --
Selling, General & Admin $179.3M $198.8M $183.7M $166.7M --
Other Inc / (Exp) -$96.7M -$15.4M -$179.5M -$704.6M --
Operating Expenses $205.6M $229.1M $215.5M $194.8M --
Operating Income $307.2M $341M $256.4M $259.9M --
 
Net Interest Expenses $47.7M $56M $87M $90.9M --
EBT. Incl. Unusual Items $162.8M $269.6M -$10.1M -$535.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.7M $58M -$4.7M -$105.3M --
Net Income to Company $118.1M $211.6M -$5.4M -$430.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $118.1M $211.6M -$5.4M -$430.3M --
 
Basic EPS (Cont. Ops) $2.95 $5.52 -$0.19 -$11.84 --
Diluted EPS (Cont. Ops) $2.93 $5.48 -$0.22 -$11.84 --
Weighted Average Basic Share $159.3M $152.7M $146M $145.3M --
Weighted Average Diluted Share $160.1M $153.9M $146.8M $145.3M --
 
EBITDA $324.4M $440.2M $206M -$329.5M --
EBIT $214.5M $331.4M $83.2M -$437.8M --
 
Revenue (Reported) $1.4B $1.7B $1.7B $1.4B --
Operating Income (Reported) $307.2M $341M $256.4M $259.9M --
Operating Income (Adjusted) $214.5M $331.4M $83.2M -$437.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $257.7M $275.4M $76.7M $95.9M $68M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $148M $161.7M $224.8M $182M $141M
Inventory $189M $241.2M $335M $308.8M $226.8M
Prepaid Expenses $8.5M $9.8M $9.8M $9.5M $7.8M
Other Current Assets $6.1M $6.5M $11.9M $32.3M $13.9M
Total Current Assets $628.7M $724.9M $683.3M $658.6M $493.2M
 
Property Plant And Equipment $752.7M $772.1M $855.2M $829.3M $709.3M
Long-Term Investments -- $35.3M $109.8M $99.2M $87.3M
Goodwill $445.3M $442M $518.5M $527.5M $175.2M
Other Intangibles $397.3M $378.7M $455.8M $385.3M $323.9M
Other Long-Term Assets $83.1M $85.8M $84.6M $87.1M $90M
Total Assets $2.3B $2.5B $2.7B $2.6B $2B
 
Accounts Payable $104.2M $125.8M $174.8M $158.4M $94.5M
Accrued Expenses $64.4M $90.6M $95.5M $69.6M $66.6M
Current Portion Of Long-Term Debt $26M $19.6M -- $84.4M $61.3M
Current Portion Of Capital Lease Obligations $16.2M $17.4M $16.5M $18.7M $16.9M
Other Current Liabilities $300K $600K $2.1M $1.4M $200K
Total Current Liabilities $223.4M $268.9M $303.5M $362.9M $264.1M
 
Long-Term Debt $1.3B $1.3B $1.5B $1.4B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.8B $2B $2B $1.8B
 
Common Stock $400K $400K $400K $400K $400K
Other Common Equity Adj -- -- -$46.8M -$26.7M --
Common Equity $642.1M $673.8M $698.3M $631.4M $195.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $642.1M $673.8M $698.3M $631.4M $195.2M
 
Total Liabilities and Equity $2.3B $2.5B $2.7B $2.6B $2B
Cash and Short Terms $257.7M $275.4M $76.7M $95.9M $68M
Total Debt $1.3B $1.3B $1.5B $1.5B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $257.7M $275.4M $76.7M $95.9M $68M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $148M $161.7M $224.8M $182M $141M
Inventory $189M $241.2M $335M $308.8M $226.8M
Prepaid Expenses $8.5M $9.8M $9.8M $9.5M $7.8M
Other Current Assets $6.1M $6.5M $11.9M $32.3M $13.9M
Total Current Assets $628.7M $724.9M $683.3M $658.6M $493.2M
 
Property Plant And Equipment $752.7M $772.1M $855.2M $829.3M $709.3M
Long-Term Investments -- $35.3M $109.8M $99.2M $87.3M
Goodwill $445.3M $442M $518.5M $527.5M $175.2M
Other Intangibles $397.3M $378.7M $455.8M $385.3M $323.9M
Other Long-Term Assets $83.1M $85.8M $84.6M $87.1M $90M
Total Assets $2.3B $2.5B $2.7B $2.6B $2B
 
Accounts Payable $104.2M $125.8M $174.8M $158.4M $94.5M
Accrued Expenses $64.4M $90.6M $95.5M $69.6M $66.6M
Current Portion Of Long-Term Debt $26M $19.6M -- $84.4M $61.3M
Current Portion Of Capital Lease Obligations $16.2M $17.4M $16.5M $18.7M $16.9M
Other Current Liabilities $300K $600K $2.1M $1.4M $200K
Total Current Liabilities $223.4M $268.9M $303.5M $362.9M $264.1M
 
Long-Term Debt $1.3B $1.3B $1.5B $1.4B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.8B $2B $2B $1.8B
 
Common Stock $400K $400K $400K $400K $400K
Other Common Equity Adj -- -- -$46.8M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $642.1M $673.8M $698.3M $631.4M $195.2M
 
Total Liabilities and Equity $2.3B $2.5B $2.7B $2.6B $2B
Cash and Short Terms $257.7M $275.4M $76.7M $95.9M $68M
Total Debt $1.3B $1.3B $1.5B $1.5B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $181.4M $118.1M $211.6M -$5.4M -$430.3M
Depreciation & Amoritzation $100.2M $109.9M $108.8M $122.8M $108.3M
Stock-Based Compensation $8.4M $12.3M $16.1M $10.6M $11.9M
Change in Accounts Receivable $2.8M -$13.8M -$42.1M $42.7M $38.2M
Change in Inventories $22.3M -$55.8M -$63.7M -$75.6M $86.2M
Cash From Operations $352.4M $293.3M $313.4M $205.1M $128.6M
 
Capital Expenditures $105.9M $103.8M $142.5M $109.8M $77.6M
Cash Acquisitions -- -- -$344.5M -- --
Cash From Investing -$110.6M -$138.6M -$551.9M -$77.3M -$79.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $896.1M -- $1.2B $376.3M $404.5M
Long-Term Debt Repaid -$870.8M -$25.3M -$964.8M -$382.9M -$470.6M
Repurchase of Common Stock -$88M -$109.4M -$145.2M -$92.1M --
Other Financing Activities -$14.2M -$2.4M -$9.8M -$5.2M -$3.1M
Cash From Financing -$50.2M -$133.1M $48.1M -$99.9M -$70.2M
 
Beginning Cash (CF) $64.6M $260.8M $280.7M $84.3M $111.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $191.6M $21.6M -$190.4M $27.9M -$21.1M
Ending Cash (CF) $258.4M $280.7M $84.3M $111.9M $86.6M
 
Levered Free Cash Flow $246.5M $189.5M $170.9M $95.3M $51M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $46M $29.3M $15.6M -$116.8M $16.6M
Depreciation & Amoritzation $26.7M $28.2M $30.2M $30.7M $25.2M
Stock-Based Compensation $4.1M $2.5M $5M $2.3M $2.1M
Change in Accounts Receivable $8.4M $14.4M $56.3M $36.6M $45.2M
Change in Inventories $13.3M -$18.5M -$400K $42.5M $28.4M
Cash From Operations $153.3M $76.3M $98.5M $46.2M $64.5M
 
Capital Expenditures $31.1M $37.4M $49.2M $29.2M $24.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$32.2M -$55.2M -$407.2M -$24.7M -$28M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $550M -- $376.7M $136.8M $254M
Long-Term Debt Repaid -$548.5M -$4.6M -$57.7M -$142.2M -$350.4M
Repurchase of Common Stock -$55.6M -$9.1M -$6M -- --
Other Financing Activities -$11.2M -- -$800K -$400K -$200K
Cash From Financing -$65M -$12.8M $313M -$6.5M -$97.6M
 
Beginning Cash (CF) $200.4M $269.9M $72.8M $94.2M $153.5M
Foreign Exchange Rate Adjustment $1.9M $100K $2.6M $2.7M -$5.8M
Additions / Reductions $56.1M $8.3M $4.3M $15M -$61.1M
Ending Cash (CF) $258.4M $280.7M $84.3M $111.9M $86.6M
 
Levered Free Cash Flow $122.2M $38.9M $49.3M $17M $39.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $181.4M $118.1M $211.6M -$5.4M -$430.3M
Depreciation & Amoritzation $100.2M $109.9M $108.8M $122.8M $108.3M
Stock-Based Compensation $8.4M $12.3M $16.1M $10.6M $11.9M
Change in Accounts Receivable $2.8M -$13.8M -$42.1M $42.7M $38.2M
Change in Inventories $22.3M -$55.8M -$63.7M -$75.6M $86.2M
Cash From Operations $352.4M $293.3M $313.4M $205.1M $128.6M
 
Capital Expenditures $105.9M $103.8M $142.5M $109.8M $77.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$110.6M -$138.6M -$551.9M -$77.3M -$79.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $896.1M -- $1.2B $376.3M $404.5M
Long-Term Debt Repaid -$870.8M -$25.3M -$964.8M -$382.9M -$470.6M
Repurchase of Common Stock -$88M -$109.4M -$145.2M -$92.1M --
Other Financing Activities -$14.2M -$2.4M -$9.8M -$5.2M -$3.1M
Cash From Financing -$50.2M -$133.1M $48.1M -$99.9M -$70.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $191.6M $21.6M -$190.4M $27.9M -$21.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $246.5M $189.5M $170.9M $95.3M $51M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $118.1M $211.6M -$5.4M -$430.3M --
Depreciation & Amoritzation $109.9M $108.8M $122.8M $108.3M --
Stock-Based Compensation $12.3M $16.1M $10.6M $11.9M --
Change in Accounts Receivable -$13.8M -$42.1M $42.7M $38.2M --
Change in Inventories -$55.8M -$63.7M -$75.6M $86.2M --
Cash From Operations $293.3M $313.4M $205.1M $128.6M --
 
Capital Expenditures $103.8M $142.5M $109.8M $77.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$138.6M -$551.9M -$77.3M -$79.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.2B $376.3M $404.5M --
Long-Term Debt Repaid -$25.3M -$964.8M -$382.9M -$470.6M --
Repurchase of Common Stock -$109.4M -$145.2M -$92.1M -- --
Other Financing Activities -$2.4M -$9.8M -$5.2M -$3.1M --
Cash From Financing -$133.1M $48.1M -$99.9M -$70.2M --
 
Beginning Cash (CF) $1B $703.9M $341.5M $495.8M --
Foreign Exchange Rate Adjustment -$1.7M -$6M -$300K -$4.2M --
Additions / Reductions $21.6M -$190.4M $27.9M -$21.1M --
Ending Cash (CF) $1B $512.1M $369.1M $470.5M --
 
Levered Free Cash Flow $189.5M $170.9M $95.3M $51M --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock