Financhill
Sell
41

NOC Quote, Financials, Valuation and Earnings

Last price:
$466.13
Seasonality move :
6.11%
Day range:
$464.35 - $474.40
52-week range:
$418.60 - $555.57
Dividend yield:
1.71%
P/E ratio:
29.02x
P/S ratio:
1.70x
P/B ratio:
4.64x
Volume:
1.2M
Avg. volume:
831.2K
1-year change:
2.71%
Market cap:
$68.4B
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

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,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 7.18% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 10.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.29% over the past day.

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

Show me the best stock