Financhill
Buy
77

NGVC Quote, Financials, Valuation and Earnings

Last price:
$39.31
Seasonality move :
1.98%
Day range:
$39.56 - $40.36
52-week range:
$14.31 - $47.57
Dividend yield:
1.04%
P/E ratio:
27.23x
P/S ratio:
0.75x
P/B ratio:
5.30x
Volume:
81.9K
Avg. volume:
128.2K
1-year change:
141.75%
Market cap:
$923.1M
Revenue:
$1.2B
EPS (TTM):
$1.48
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1B $1.1B $1.1B $1.1B $1.2B
Revenue Growth (YoY) 14.75% 1.8% 3.23% 4.68% 8.86%
 
Cost of Revenues $753.7M $763.3M $784.7M $813.6M $876.8M
Gross Profit $283.1M $292.2M $304.9M $326.9M $364.8M
Gross Profit Margin 27.31% 27.68% 27.98% 28.66% 29.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.8M $28.4M $31.6M $36M $38.7M
Other Inc / (Exp) -$1.5M -$920K -$1.1M -$2M -$1.7M
Operating Expenses $253.8M $262.9M $273.6M $293.3M $316.1M
Operating Income $29.3M $29.2M $31.3M $33.7M $48.7M
 
Net Interest Expenses $2M $2.3M $2.4M $3.3M $4.2M
EBT. Incl. Unusual Items $25.7M $26.1M $27.8M $28.4M $42.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $5.5M $6.4M $5.1M $8.9M
Net Income to Company $20M $20.6M $21.4M $23.2M $33.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20M $20.6M $21.4M $23.2M $33.9M
 
Basic EPS (Cont. Ops) $0.89 $0.91 $0.94 $1.02 $1.49
Diluted EPS (Cont. Ops) $0.89 $0.91 $0.94 $1.02 $1.47
Weighted Average Basic Share $22.5M $22.6M $22.7M $22.7M $22.8M
Weighted Average Diluted Share $22.6M $22.7M $22.8M $22.8M $23.1M
 
EBITDA $58.9M $58M $58.1M $60.6M $77.9M
EBIT $27.7M $28.3M $30.2M $31.7M $47M
 
Revenue (Reported) $1B $1.1B $1.1B $1.1B $1.2B
Operating Income (Reported) $29.3M $29.2M $31.3M $33.7M $48.7M
Operating Income (Adjusted) $27.7M $28.3M $30.2M $31.7M $47M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $264.2M $272.6M $274.2M $295.1M $322.7M
Revenue Growth (YoY) 16.27% 3.21% 0.57% 7.61% 9.35%
 
Cost of Revenues $191.8M $196.9M $198.4M $210.7M $227.3M
Gross Profit $72.4M $75.8M $75.8M $84.3M $95.4M
Gross Profit Margin 27.41% 27.8% 27.65% 28.58% 29.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.1M $7.4M $8.6M $9.8M $10.2M
Other Inc / (Exp) -$163K -$255K -$557K -$938K -$450K
Operating Expenses $67.3M $66.2M $71.6M $75.7M $82.8M
Operating Income $5.1M $9.6M $4.2M $8.7M $12.5M
 
Net Interest Expenses $491K $572K $679K $821K $1.1M
EBT. Incl. Unusual Items $4.5M $8.8M $2.9M $6.9M $11M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $735K $1.6M $777K $1M $2M
Net Income to Company $3.7M $7.2M $2.2M $5.9M $9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.7M $7.2M $2.2M $5.9M $9M
 
Basic EPS (Cont. Ops) $0.17 $0.32 $0.10 $0.26 $0.40
Diluted EPS (Cont. Ops) $0.16 $0.32 $0.09 $0.26 $0.39
Weighted Average Basic Share $22.5M $22.6M $22.7M $22.7M $22.8M
Weighted Average Diluted Share $22.7M $22.7M $22.8M $22.9M $23.2M
 
EBITDA $12.6M $16.5M $10.4M $15.2M $20M
EBIT $5M $9.4M $3.6M $7.7M $12.1M
 
Revenue (Reported) $264.2M $272.6M $274.2M $295.1M $322.7M
Operating Income (Reported) $5.1M $9.6M $4.2M $8.7M $12.5M
Operating Income (Adjusted) $5M $9.4M $3.6M $7.7M $12.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1B $1.1B $1.1B $1.1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $753.7M $763.3M $784.7M $813.6M $876.8M
Gross Profit $283.1M $292.2M $304.9M $326.9M $364.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.8M $28.4M $31.6M $36M $38.7M
Other Inc / (Exp) -$1.5M -$920K -$1.1M -$2M -$1.7M
Operating Expenses $253.8M $262.9M $273.6M $293.3M $316.1M
Operating Income $29.3M $29.2M $31.3M $33.7M $48.7M
 
Net Interest Expenses $2M $2.3M $2.4M $3.3M $4.2M
EBT. Incl. Unusual Items $25.7M $26.1M $27.8M $28.4M $42.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $5.5M $6.4M $5.1M $8.9M
Net Income to Company $20M $20.6M $21.4M $23.2M $33.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20M $20.6M $21.4M $23.2M $33.9M
 
Basic EPS (Cont. Ops) $0.89 $0.91 $0.94 $1.02 $1.49
Diluted EPS (Cont. Ops) $0.88 $0.91 $0.93 $1.02 $1.48
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $58.9M $58M $58.1M $60.6M $77.9M
EBIT $27.7M $28.3M $30.2M $31.7M $47M
 
Revenue (Reported) $1B $1.1B $1.1B $1.1B $1.2B
Operating Income (Reported) $29.3M $29.2M $31.3M $33.7M $48.7M
Operating Income (Adjusted) $27.7M $28.3M $30.2M $31.7M $47M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.1B $1.1B $1.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $763.3M $784.7M $813.6M $876.8M --
Gross Profit $292.2M $304.9M $326.9M $364.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.4M $31.6M $36M $38.7M --
Other Inc / (Exp) -$920K -$1.1M -$2M -$1.7M --
Operating Expenses $262.9M $273.6M $293.3M $316.1M --
Operating Income $29.2M $31.3M $33.7M $48.7M --
 
Net Interest Expenses $2.3M $2.4M $3.3M $4.2M --
EBT. Incl. Unusual Items $26.1M $27.8M $28.4M $42.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.5M $6.4M $5.1M $8.9M --
Net Income to Company $20.6M $21.4M $23.2M $33.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.6M $21.4M $23.2M $33.9M --
 
Basic EPS (Cont. Ops) $0.91 $0.94 $1.02 $1.49 --
Diluted EPS (Cont. Ops) $0.91 $0.93 $1.02 $1.48 --
Weighted Average Basic Share $90.4M $90.7M $90.9M $91.1M --
Weighted Average Diluted Share $90.8M $91.3M $91.4M $92.3M --
 
EBITDA $58M $58.1M $60.6M $77.9M --
EBIT $28.3M $30.2M $31.7M $47M --
 
Revenue (Reported) $1.1B $1.1B $1.1B $1.2B --
Operating Income (Reported) $29.2M $31.3M $33.7M $48.7M --
Operating Income (Adjusted) $28.3M $30.2M $31.7M $47M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $28.5M $23.7M $12M $18.3M $8.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.5M $8.5M $10.5M $10.8M $12.6M
Inventory $100.2M $100.5M $113.8M $119.3M $120.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.2M $2.9M $4.4M $4.2M $4.9M
Total Current Assets $143.4M $135.6M $140.7M $152.6M $147.1M
 
Property Plant And Equipment $527.3M $507.2M $507.9M $502.1M $494.5M
Long-Term Investments -- -- -- -- --
Goodwill $5.2M $5.2M $5.2M $5.2M $5.2M
Other Intangibles $5.3M $6.6M $8.9M $8.9M $8.5M
Other Long-Term Assets $616K $530K $452K $2K $2K
Total Assets $681.8M $655.1M $663.1M $669.2M $655.5M
 
Accounts Payable $69.2M $68.9M $71.3M $80.7M $88.4M
Accrued Expenses $15.3M $16.1M $16.5M $21.4M $24.3M
Current Portion Of Long-Term Debt -- $1.8M $1.8M $1.8M --
Current Portion Of Capital Lease Obligations $35M $36.5M $38M $38.5M $39.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $129.2M $133.8M $137.7M $154M $164.1M
 
Long-Term Debt -- $21.9M $13.9M $5.9M --
Capital Leases -- -- -- -- --
Total Liabilities $508.7M $512.3M $507.3M $498.3M $481.2M
 
Common Stock $23K $23K $23K $23K $23K
Other Common Equity Adj -- -- -- -- --
Common Equity $173.1M $142.7M $155.8M $170.8M $174.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $173.1M $142.7M $155.8M $170.8M $174.3M
 
Total Liabilities and Equity $681.8M $655.1M $663.1M $669.2M $655.5M
Cash and Short Terms $28.5M $23.7M $12M $18.3M $8.9M
Total Debt -- $23.7M $15.7M $7.7M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $28.5M $23.7M $12M $18.3M $8.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.5M $8.5M $10.5M $10.8M $12.6M
Inventory $100.2M $100.5M $113.8M $119.3M $120.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.2M $2.9M $4.4M $4.2M $4.9M
Total Current Assets $143.4M $135.6M $140.7M $152.6M $147.1M
 
Property Plant And Equipment $527.3M $507.2M $507.9M $502.1M $494.5M
Long-Term Investments -- -- -- -- --
Goodwill $5.2M $5.2M $5.2M $5.2M $5.2M
Other Intangibles $5.3M $6.6M $8.9M $8.9M $8.5M
Other Long-Term Assets $616K $530K $452K $2K $2K
Total Assets $681.8M $655.1M $663.1M $669.2M $655.5M
 
Accounts Payable $69.2M $68.9M $71.3M $80.7M $88.4M
Accrued Expenses $15.3M $16.1M $16.5M $21.4M $24.3M
Current Portion Of Long-Term Debt -- $1.8M $1.8M $1.8M --
Current Portion Of Capital Lease Obligations $35M $36.5M $38M $38.5M $39.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $129.2M $133.8M $137.7M $154M $164.1M
 
Long-Term Debt -- $21.9M $13.9M $5.9M --
Capital Leases -- -- -- -- --
Total Liabilities $508.7M $512.3M $507.3M $498.3M $481.2M
 
Common Stock $23K $23K $23K $23K $23K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $173.1M $142.7M $155.8M $170.8M $174.3M
 
Total Liabilities and Equity $681.8M $655.1M $663.1M $669.2M $655.5M
Cash and Short Terms $28.5M $23.7M $12M $18.3M $8.9M
Total Debt -- $23.7M $15.7M $7.7M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $20M $20.6M $21.4M $23.2M $33.9M
Depreciation & Amoritzation $31.2M $29.6M $27.9M $28.9M $30.9M
Stock-Based Compensation $1.1M $877K $1.2M $1.4M $2.8M
Change in Accounts Receivable -$1.1M $3M -$3.6M $693K -$1.5M
Change in Inventories -$4M -$371K -$13.2M -$5.5M -$1.4M
Cash From Operations $66.5M $53.9M $39.7M $64.6M $73.8M
 
Capital Expenditures $29.6M $28.3M $31.4M $38.1M $38.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29.6M -$27.8M -$31.1M -$38M -$38.6M
 
Dividends Paid (Ex Special Dividend) -$6.3M -$51.5M -$9.1M -$9.1M -$31.9M
Special Dividend Paid
Long-Term Debt Issued $236.1M $100.9M $129M $531.1M $604.2M
Long-Term Debt Repaid -$244.1M -$80M -$139.7M -$541.9M -$615.5M
Repurchase of Common Stock -- -- -- -$181K --
Other Financing Activities -$362K -$392K -$403K -$304K -$1.5M
Cash From Financing -$14.6M -$31M -$20.2M -$20.4M -$44.6M
 
Beginning Cash (CF) $6.2M $28.5M $23.7M $12M $18.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.3M -$4.9M -$11.6M $6.3M -$9.5M
Ending Cash (CF) $28.5M $23.7M $12M $18.3M $8.9M
 
Levered Free Cash Flow $36.9M $25.6M $8.2M $26.5M $35.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.7M $7.2M $2.2M $5.9M $9M
Depreciation & Amoritzation $7.7M $7.2M $6.8M $7.5M $7.9M
Stock-Based Compensation $378K $211K $299K $314K $929K
Change in Accounts Receivable -$4.9M -$485K -$3M -$384K -$3.1M
Change in Inventories -$3.8M -$184K -$2.4M -$2.6M -$3.3M
Cash From Operations $5M $22.9M $10.2M $28.4M $24.5M
 
Capital Expenditures $4.1M $11.4M $13.2M $13.7M $6.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.1M -$11M -$13.1M -$13.7M -$6.8M
 
Dividends Paid (Ex Special Dividend) -$1.6M -$1.6M -$2.3M -$2.3M -$2.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.2M $54.1M $122.9M $151.4M $148.9M
Long-Term Debt Repaid -$7.8M -$55.3M -$125.6M -$154.1M -$168.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$100K -$7K -$10K -$16K -$1.2M
Cash From Financing -$2.3M -$2.7M -$4.9M -$5M -$22.7M
 
Beginning Cash (CF) $29.9M $14.5M $19.9M $8.6M $13.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3M $9.2M -$7.9M $9.8M -$5M
Ending Cash (CF) $28.5M $23.7M $12M $18.3M $8.9M
 
Levered Free Cash Flow $957K $11.5M -$3M $14.7M $17.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $20M $20.6M $21.4M $23.2M $33.9M
Depreciation & Amoritzation $31.2M $29.6M $27.9M $28.9M $30.9M
Stock-Based Compensation $1.1M $877K $1.2M $1.4M $2.8M
Change in Accounts Receivable -$1.1M $3M -$3.6M $693K -$1.5M
Change in Inventories -$4M -$371K -$13.2M -$5.5M -$1.4M
Cash From Operations $66.5M $53.9M $39.7M $64.6M $73.8M
 
Capital Expenditures $29.6M $28.3M $31.4M $38.1M $38.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29.6M -$27.8M -$31.1M -$38M -$38.6M
 
Dividends Paid (Ex Special Dividend) -$6.3M -$51.5M -$9.1M -$9.1M -$31.9M
Special Dividend Paid
Long-Term Debt Issued $236.1M $100.9M $129M $531.1M $604.2M
Long-Term Debt Repaid -$244.1M -$80M -$139.7M -$541.9M -$615.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$362K -$392K -$403K -$304K -$1.5M
Cash From Financing -$14.6M -$31M -$20.2M -$20.4M -$44.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.3M -$4.9M -$11.6M $6.3M -$9.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $36.9M $25.6M $8.2M $26.5M $35.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $20.6M $21.4M $23.2M $33.9M --
Depreciation & Amoritzation $29.6M $27.9M $28.9M $30.9M --
Stock-Based Compensation $877K $1.2M $1.4M $2.8M --
Change in Accounts Receivable $3M -$3.6M $693K -$1.5M --
Change in Inventories -$371K -$13.2M -$5.5M -$1.4M --
Cash From Operations $53.9M $39.7M $64.6M $73.8M --
 
Capital Expenditures $28.3M $31.4M $38.1M $38.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27.8M -$31.1M -$38M -$38.6M --
 
Dividends Paid (Ex Special Dividend) -$51.5M -$9.1M -$9.1M -$31.9M --
Special Dividend Paid $2M -- -- $1M --
Long-Term Debt Issued $100.9M $129M $531.1M $604.2M --
Long-Term Debt Repaid -$80M -$139.7M -$541.9M -$615.5M --
Repurchase of Common Stock -- -- -$181K -- --
Other Financing Activities -$392K -$403K -$304K -$1.5M --
Cash From Financing -$31M -$20.2M -$20.4M -$44.6M --
 
Beginning Cash (CF) $88.7M $97.8M $56.5M $56.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.9M -$11.6M $6.3M -$9.5M --
Ending Cash (CF) $83.8M $86.1M $62.8M $47.4M --
 
Levered Free Cash Flow $25.6M $8.2M $26.5M $35.1M --

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

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

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock