Financhill
Sell
41

NPK Quote, Financials, Valuation and Earnings

Last price:
$90.04
Seasonality move :
3.68%
Day range:
$88.70 - $90.62
52-week range:
$69.58 - $103.93
Dividend yield:
1.11%
P/E ratio:
15.46x
P/S ratio:
1.65x
P/B ratio:
1.75x
Volume:
43K
Avg. volume:
42.4K
1-year change:
18.29%
Market cap:
$641.6M
Revenue:
$388.2M
EPS (TTM):
$5.81
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $352.6M $355.8M $321.6M $340.9M $388.2M
Revenue Growth (YoY) 14.3% 0.89% -9.6% 6% 13.88%
 
Cost of Revenues $267.7M $291.4M $266.5M $273.5M $309.7M
Gross Profit $84.9M $64.4M $55.1M $67.5M $78.6M
Gross Profit Margin 24.08% 18.1% 17.14% 19.79% 20.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.5M $34.2M $27.1M $30.8M $31.8M
Other Inc / (Exp) $3.8M $2.4M -$1.5M $7.4M $5.5M
Operating Expenses $28.7M $34.4M $27.7M $32.4M $33.4M
Operating Income $56.2M $30M $27.4M $35M $45.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $60M $32.5M $25.9M $42.4M $50.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13M $6.8M $5.2M $7.9M $9.2M
Net Income to Company $47M $25.7M $20.7M $34.6M $41.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $47M $25.7M $20.7M $34.6M $41.5M
 
Basic EPS (Cont. Ops) $6.67 $3.63 $2.92 $4.86 $5.82
Diluted EPS (Cont. Ops) $6.67 $3.63 $2.92 $4.86 $5.82
Weighted Average Basic Share $7M $7.1M $7.1M $7.1M $7.1M
Weighted Average Diluted Share $7M $7.1M $7.1M $7.1M $7.1M
 
EBITDA $59.2M $33M $30.8M $41M $50.3M
EBIT $56.2M $30M $27.4M $35M $45.2M
 
Revenue (Reported) $352.6M $355.8M $321.6M $340.9M $388.2M
Operating Income (Reported) $56.2M $30M $27.4M $35M $45.2M
Operating Income (Adjusted) $56.2M $30M $27.4M $35M $45.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $105.9M $100.4M $114M $98.4M $134.7M
Revenue Growth (YoY) 11.6% -5.21% 13.59% -13.71% 36.86%
 
Cost of Revenues $79.6M $83.3M $100.7M $77.8M $101.9M
Gross Profit $26.3M $17.1M $13.3M $20.7M $32.8M
Gross Profit Margin 24.87% 17.06% 11.67% 20.99% 24.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.1M $14M $6.9M $7M $9.1M
Other Inc / (Exp) $760K $520K -$4M $1.9M $747K
Operating Expenses $9.2M $14M $7.3M $7.4M $9.4M
Operating Income $17.2M $3.1M $6M $13.3M $23.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $17.9M $3.6M $2M $15.2M $24.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $401K -$202K $2M $3.4M
Net Income to Company $13.9M $3.2M $2.2M $13.2M $20.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.9M $3.2M $2.2M $13.2M $20.7M
 
Basic EPS (Cont. Ops) $1.98 $0.45 $0.30 $1.85 $2.91
Diluted EPS (Cont. Ops) $1.98 $0.45 $0.30 $1.85 $2.91
Weighted Average Basic Share $7M $7.1M $7.1M $7.1M $7.1M
Weighted Average Diluted Share $7M $7.1M $7.1M $7.1M $7.1M
 
EBITDA $17.9M $3.9M $7.2M $15.2M $24.5M
EBIT $17.2M $3.1M $6M $13.3M $23.4M
 
Revenue (Reported) $105.9M $100.4M $114M $98.4M $134.7M
Operating Income (Reported) $17.2M $3.1M $6M $13.3M $23.4M
Operating Income (Adjusted) $17.2M $3.1M $6M $13.3M $23.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $352.6M $355.8M $321.6M $340.9M $388.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $267.7M $291.4M $266.5M $273.5M $309.7M
Gross Profit $84.9M $64.4M $55.1M $67.5M $78.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.5M $34.2M $27.1M $30.8M $31.8M
Other Inc / (Exp) $3.8M $2.4M -$1.5M $7.4M $5.5M
Operating Expenses $28.7M $34.4M $27.7M $32.4M $33.4M
Operating Income $56.2M $30M $27.4M $35M $45.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $60M $32.5M $25.9M $42.4M $50.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13M $6.8M $5.2M $7.9M $9.2M
Net Income to Company $47M $25.7M $20.7M $34.6M $41.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $47M $25.7M $20.7M $34.6M $41.5M
 
Basic EPS (Cont. Ops) $6.67 $3.63 $2.91 $4.86 $5.81
Diluted EPS (Cont. Ops) $6.67 $3.63 $2.91 $4.86 $5.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $59.2M $33M $30.8M $41M $50.3M
EBIT $56.2M $30M $27.4M $35M $45.2M
 
Revenue (Reported) $352.6M $355.8M $321.6M $340.9M $388.2M
Operating Income (Reported) $56.2M $30M $27.4M $35M $45.2M
Operating Income (Adjusted) $56.2M $30M $27.4M $35M $45.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $355.8M $321.6M $340.9M $388.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $291.4M $266.5M $273.5M $309.7M --
Gross Profit $64.4M $55.1M $67.5M $78.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.2M $27.1M $30.8M $31.8M --
Other Inc / (Exp) $2.4M -$1.5M $7.4M $5.5M --
Operating Expenses $34.4M $27.7M $32.4M $33.4M --
Operating Income $30M $27.4M $35M $45.2M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $32.5M $25.9M $42.4M $50.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.8M $5.2M $7.9M $9.2M --
Net Income to Company $25.7M $20.7M $34.6M $41.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.7M $20.7M $34.6M $41.5M --
 
Basic EPS (Cont. Ops) $3.63 $2.91 $4.86 $5.81 --
Diluted EPS (Cont. Ops) $3.63 $2.91 $4.86 $5.81 --
Weighted Average Basic Share $28.2M $28.3M $28.4M $28.5M --
Weighted Average Diluted Share $28.2M $28.3M $28.4M $28.5M --
 
EBITDA $33M $30.8M $41M $50.3M --
EBIT $30M $27.4M $35M $45.2M --
 
Revenue (Reported) $355.8M $321.6M $340.9M $388.2M --
Operating Income (Reported) $30M $27.4M $35M $45.2M --
Operating Income (Adjusted) $30M $27.4M $35M $45.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $86M $109.8M $70.7M $87.7M $17.7M
Short Term Investments $69M $34.2M $24.9M $26.5M $5M
Accounts Receivable, Net $53.7M $53.4M $71M $48.7M $62.3M
Inventory $135.5M $143.9M $152.1M $190.4M $278M
Prepaid Expenses -- -- -- $5M $3.1M
Other Current Assets $10.2M $4.5M $5.7M $5.2M --
Total Current Assets $357.2M $348.1M $326.6M $360.1M $366.7M
 
Property Plant And Equipment $40.5M $46.9M $52.5M $49.9M $53.2M
Long-Term Investments -- -- -- -- --
Goodwill $15.3M $15.3M $18.6M $19.4M $19.4M
Other Intangibles $2.8M $2.6M $6.9M $5.3M $3.8M
Other Long-Term Assets $6.9M $2.9M $1.7M -- --
Total Assets $433.2M $420.4M $411.8M $440.5M $453.4M
 
Accounts Payable $33.5M $32.8M $28.9M $32.6M $44.6M
Accrued Expenses $16.3M $16.7M $21.6M $36.2M $6.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $573K $546K $577K $678K $564K
Other Current Liabilities -- -- -- -- $1K
Total Current Liabilities $55.1M $53.2M $53.6M $72M $74.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $58.8M $62.8M $63.8M $84.3M $85.8M
 
Common Stock $7.4M $7.4M $7.4M $7.4M $7.4M
Other Common Equity Adj $154K $20K -$103K $22K $35K
Common Equity $374.3M $357.6M $348.1M $356.3M $367.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $374.3M $357.6M $348.1M $356.3M $367.6M
 
Total Liabilities and Equity $433.2M $420.4M $411.8M $440.5M $453.4M
Cash and Short Terms $155M $144M $95.6M $114.1M $22.7M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $86M $109.8M $70.7M $87.7M $17.7M
Short Term Investments $69M $34.2M $24.9M $26.5M $5M
Accounts Receivable, Net $53.7M $53.4M $71M $48.7M $62.3M
Inventory $135.5M $143.9M $152.1M $190.4M $278M
Prepaid Expenses -- -- -- $5M $3.1M
Other Current Assets $10.2M $4.5M $5.7M $5.2M --
Total Current Assets $357.2M $348.1M $326.6M $360.1M $366.7M
 
Property Plant And Equipment $40.5M $46.9M $52.5M $49.9M $53.2M
Long-Term Investments -- -- -- -- --
Goodwill $15.3M $15.3M $18.6M $19.4M $19.4M
Other Intangibles $2.8M $2.6M $6.9M $5.3M $3.8M
Other Long-Term Assets $6.9M $2.9M $1.7M -- --
Total Assets $433.2M $420.4M $411.8M $440.5M $453.4M
 
Accounts Payable $33.5M $32.8M $28.9M $32.6M $44.6M
Accrued Expenses $16.3M $16.7M $21.6M $36.2M $6.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $573K $546K $577K $678K $564K
Other Current Liabilities -- -- -- -- $1K
Total Current Liabilities $55.1M $53.2M $53.6M $72M $74.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $58.8M $62.8M $63.8M $84.3M $85.8M
 
Common Stock $7.4M $7.4M $7.4M $7.4M $7.4M
Other Common Equity Adj $154K $20K -$103K $22K $35K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $374.3M $357.6M $348.1M $356.3M $367.6M
 
Total Liabilities and Equity $433.2M $420.4M $411.8M $440.5M $453.4M
Cash and Short Terms $155M $144M $95.6M $114.1M $22.7M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $47M $25.7M $20.7M $34.6M $41.5M
Depreciation & Amoritzation $3M $3M $3.3M $6M $5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$12.2M $1.1M -$12.9M $20.3M -$13.3M
Change in Inventories -$7M -$10.1M -$5.6M -$38.6M -$87.6M
Cash From Operations $41M $34.7M $8.8M $45.4M -$53.4M
 
Capital Expenditures $2.6M $2.9M $1M $1.8M $7.5M
Cash Acquisitions -- -- -$24.7M $2M --
Cash From Investing $7.2M $32.5M -$16.4M -$447K $15M
 
Dividends Paid (Ex Special Dividend) -$42.2M -$44.1M -$31.8M -$28.4M -$32M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $8M
Long-Term Debt Repaid -- -- -- -- -$8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27K $45K -$36K -$40K -$17K
Cash From Financing -$41.7M -$43.5M -$31.4M -$28M -$31.5M
 
Beginning Cash (CF) $79.6M $86M $109.8M $70.7M $87.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.5M $23.8M -$39.1M $16.9M -$70M
Ending Cash (CF) $86M $109.8M $70.7M $87.7M $17.7M
 
Levered Free Cash Flow $38.4M $31.8M $7.7M $43.5M -$61M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $13.9M $3.2M $2.2M $13.2M $20.7M
Depreciation & Amoritzation $767K $750K $1.2M $1.9M $1.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $9.5M -$1.5M -$22.4M -$2M -$15.4M
Change in Inventories $614K $5M $26.4M -$6.9M -$14.4M
Cash From Operations $32.7M $20.1M $12M $16.6M -$7.6M
 
Capital Expenditures $1.1M $397K $508K $147K $3.7M
Cash Acquisitions -- -- -$21.6M -- --
Cash From Investing $8.9M -$1.4M -$3.1M $687K $9M
 
Dividends Paid (Ex Special Dividend) -- -- $1K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $75K -- -- -$17K
Cash From Financing -- $75K $1K -$40K -$17K
 
Beginning Cash (CF) $44.4M $91M $61.8M $70.4M $16.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $41.6M $18.8M $8.9M $17.2M $1.3M
Ending Cash (CF) $86M $109.8M $70.7M $87.7M $17.7M
 
Levered Free Cash Flow $31.6M $19.7M $11.5M $16.5M -$11.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $47M $25.7M $20.7M $34.6M $41.5M
Depreciation & Amoritzation $3M $3M $3.3M $6M $5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$12.2M $1.1M -$12.9M $20.3M -$13.3M
Change in Inventories -$7M -$10.1M -$5.6M -$38.6M -$87.6M
Cash From Operations $41M $34.7M $8.8M $45.4M -$53.4M
 
Capital Expenditures $2.6M $2.9M $1M $1.8M $7.5M
Cash Acquisitions -- -- -$24.7M -- --
Cash From Investing $7.2M $32.5M -$16.4M -$447K $15M
 
Dividends Paid (Ex Special Dividend) -$42.2M -$44.1M -$31.8M -$28.4M -$32M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27K $45K -$36K -- --
Cash From Financing -$41.7M -$43.5M -$31.4M -$28M -$31.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.5M $23.8M -$39.1M $16.9M -$70M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $38.4M $31.8M $7.7M $43.5M -$61M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $25.7M $20.7M $34.6M $41.5M --
Depreciation & Amoritzation $3M $3.3M $6M $5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.1M -$12.9M $20.3M -$13.3M --
Change in Inventories -$10.1M -$5.6M -$38.6M -$87.6M --
Cash From Operations $34.7M $8.8M $45.4M -$53.4M --
 
Capital Expenditures $2.9M $1M $1.8M $7.5M --
Cash Acquisitions -- -$24.7M -- -- --
Cash From Investing $32.5M -$16.4M -$447K $15M --
 
Dividends Paid (Ex Special Dividend) -$44.1M -$31.8M -$28.4M -$32M --
Special Dividend Paid $5.3M $3.5M $3M $3.5M --
Long-Term Debt Issued -- -- -- $8M --
Long-Term Debt Repaid -- -- -- -$8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $45K -$36K -- -$17K --
Cash From Financing -$43.5M -$31.4M -$28M -$31.5M --
 
Beginning Cash (CF) $315.2M $321.2M $290.1M $200.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.8M -$39.1M $16.9M -$70M --
Ending Cash (CF) $339M $282.1M $307.1M $130.1M --
 
Levered Free Cash Flow $31.8M $7.7M $43.5M -$61M --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Sell
48
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

Buy
93
ESLT alert for Mar 19

Elbit Systems [ESLT] is up 0.57% over the past day.

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

Show me the best stock