Financhill
Sell
27

NTTYY Quote, Financials, Valuation and Earnings

Last price:
$25.45
Seasonality move :
-1.77%
Day range:
$25.26 - $25.41
52-week range:
$22.80 - $28.70
Dividend yield:
3.47%
P/E ratio:
12.74x
P/S ratio:
0.93x
P/B ratio:
1.23x
Volume:
224.8K
Avg. volume:
97.8K
1-year change:
1.99%
Market cap:
$83.9B
Revenue:
$90B
EPS (TTM):
$1.99
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $112.7B $108.3B $97.3B $92.7B $90B
Revenue Growth (YoY) 2.91% -3.89% -10.16% -4.73% -2.92%
 
Cost of Revenues $23.2B $22.9B $20.5B $20.3B $20.3B
Gross Profit $89.5B $85.4B $76.8B $72.3B $69.6B
Gross Profit Margin 79.39% 78.89% 78.92% 78.05% 77.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $73.4B $69.3B $63.1B $58.9B $58.7B
Operating Income $16B $16.1B $13.7B $13.4B $11B
 
Net Interest Expenses $179.7M -- $187.5M -- $724.6M
EBT. Incl. Unusual Items $15.6B $16B $13.5B $13.7B $10.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.9B $4.8B $3.9B $4.4B $3.2B
Net Income to Company $10.6B $11.2B $9.6B $9.3B $7.1B
 
Minority Interest in Earnings -$2B -$667.3M -$589.8M -$454.6M -$541.1M
Net Income to Common Excl Extra Items $8.6B $10.5B $9B $8.9B $6.6B
 
Basic EPS (Cont. Ops) $2.34 $2.93 $2.58 $2.61 $1.96
Diluted EPS (Cont. Ops) $2.34 $2.93 $2.58 $2.61 $1.96
Weighted Average Basic Share $3.7B $3.6B $3.5B $3.4B $3.3B
Weighted Average Diluted Share $3.7B $3.6B $3.5B $3.4B $3.3B
 
EBITDA $30.3B $30.4B $25.8B $25.9B $22.7B
EBIT $16.1B $16.5B $14B $14.6B $11.4B
 
Revenue (Reported) $112.7B $108.3B $97.3B $92.7B $90B
Operating Income (Reported) $16B $16.1B $13.7B $13.4B $11B
Operating Income (Adjusted) $16.1B $16.5B $14B $14.6B $11.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $29B $26.7B $23.3B $22.7B $22.7B
Revenue Growth (YoY) 5.99% -7.85% -12.7% -2.61% 0.03%
 
Cost of Revenues $5.8B $5.7B $5B $5B $37.1B
Gross Profit $23.1B $21B $18.3B $17.7B -$14.4B
Gross Profit Margin 79.83% 78.66% 78.61% 77.86% -63.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $18.4B $16.3B $14.6B $14B -$18B
Operating Income $4.7B $4.7B $3.7B $3.6B $3.6B
 
Net Interest Expenses $31.8M -- $159.4M $177.7M $155.1M
EBT. Incl. Unusual Items $4.7B $4.7B $3.6B $3.5B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4B $1.5B $1.1B $1.1B $955.8M
Net Income to Company $3.4B $3.1B $2.4B $2.3B --
 
Minority Interest in Earnings -$2.8B -$156.8M -$150M -$115.3M -$138.7M
Net Income to Common Excl Extra Items $540M $3.1B $2.4B $2.3B $1.9B
 
Basic EPS (Cont. Ops) $0.75 $0.87 $0.69 $0.68 $0.58
Diluted EPS (Cont. Ops) $0.75 $0.87 $0.69 $0.68 $0.58
Weighted Average Basic Share $3.7B $3.6B $3.4B $3.4B $3.3B
Weighted Average Diluted Share $3.7B $3.6B $3.4B $3.4B $3.3B
 
EBITDA $8.4B $8.3B $6.6B $6.5B $6.1B
EBIT $4.8B $4.8B $3.8B $3.7B $3.3B
 
Revenue (Reported) $29B $26.7B $23.3B $22.7B $22.7B
Operating Income (Reported) $4.7B $4.7B $3.7B $3.6B $3.6B
Operating Income (Adjusted) $4.8B $4.8B $3.8B $3.7B $3.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $112.7B $108.2B $97.3B $92.5B $91B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.2B $22.8B $20.5B $20.3B $20.6B
Gross Profit $89.5B $85.3B $76.8B $72.2B $70.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $73.5B $69.2B $63.1B $58.8B $59.3B
Operating Income $16B $16.2B $13.6B $13.4B $11.1B
 
Net Interest Expenses $179.7M -- $176.9M -- $734.1M
EBT. Incl. Unusual Items $15.6B $16.1B $13.4B $13.8B $10.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.9B $4.8B $3.9B $4.4B $3.2B
Net Income to Company $10.6B $11.2B $9.6B $9.3B --
 
Minority Interest in Earnings $1.6B -$666.9M -$588.5M -$452.8M -$546.6M
Net Income to Common Excl Extra Items $12.3B $10.6B $9B $8.9B $6.7B
 
Basic EPS (Cont. Ops) $3.95 $2.95 $2.57 $2.62 $1.99
Diluted EPS (Cont. Ops) $3.95 $2.94 $2.57 $2.62 $1.99
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $30.3B $30.5B $25.7B $25.9B $23B
EBIT $16.1B $16.6B $14B $14.7B $11.5B
 
Revenue (Reported) $112.7B $108.2B $97.3B $92.5B $91B
Operating Income (Reported) $16B $16.2B $13.6B $13.4B $11.1B
Operating Income (Adjusted) $16.1B $16.6B $14B $14.7B $11.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $80.3B $70.3B $67.9B $43.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.2B $15.1B $15.2B $42.1B --
Gross Profit $63.2B $55.1B $52.7B $1.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $49.3B $44B $42.3B -$5B --
Operating Income $13.9B $11.2B $10.4B $6.4B --
 
Net Interest Expenses $66.1M $206.1M $328.8M $256.6M --
EBT. Incl. Unusual Items $14B $11.3B $10.9B $5.8B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.2B $3.2B $3.5B $1.9B --
Net Income to Company $9.6B $7.8B $7.1B -- --
 
Minority Interest in Earnings -$498.5M -$482M -$304.8M -$232.6M --
Net Income to Common Excl Extra Items $9.3B $7.6B $7.1B $3.7B --
 
Basic EPS (Cont. Ops) $2.58 $2.17 $2.08 $1.10 --
Diluted EPS (Cont. Ops) $2.58 $2.17 $2.08 $1.10 --
Weighted Average Basic Share $10.8B $10.5B $10.2B $6.7B --
Weighted Average Diluted Share $10.8B $10.5B $10.2B $6.7B --
 
EBITDA $24.8B $20.4B $20B $11.8B --
EBIT $14.4B $11.7B $11.6B $6.3B --
 
Revenue (Reported) $80.3B $70.3B $67.9B $43.5B --
Operating Income (Reported) $13.9B $11.2B $10.4B $6.4B --
Operating Income (Adjusted) $14.4B $11.7B $11.6B $6.3B --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $8.5B $6.8B $6B $6.5B $6.7B
Short Term Investments $378.3M $724.6M $740.4M $6.4B $6.5B
Accounts Receivable, Net $32B $29.5B $31.4B $31.8B $32.6B
Inventory $2.9B $3.3B $3.9B $3.5B $3.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.5B $4.7B $6.9B $6.5B $5.8B
Total Current Assets $48.3B $46.8B $49.9B $55B $55.9B
 
Property Plant And Equipment $89.9B $82.1B $78.3B $74.9B $77.8B
Long-Term Investments -- -- -- -- --
Goodwill $9.6B $9.9B $9.6B $11.2B $11.5B
Other Intangibles $16B $16B $15.9B $16.6B $16.6B
Other Long-Term Assets $7.2B $7.3B $7.1B $6.9B $7.7B
Total Assets $208.2B $195.5B $189.9B $195.6B $200.9B
 
Accounts Payable $21.4B $20.5B $21.1B $19.4B $19B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.8B $1.6B $1.5B $1.5B $1.5B
Other Current Liabilities $9.5B $9.3B $8.6B $8.4B $8.4B
Total Current Liabilities $67.3B $51.3B $51.3B $58.4B $59.2B
 
Long-Term Debt $40.4B $46.8B $48B $46.6B $48B
Capital Leases -- -- -- -- --
Total Liabilities $133.8B $121.6B $119.8B $123.6B $125.1B
 
Common Stock $8.5B $7.7B $7B $6.2B $6.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $68.6B $67.9B $64.3B $65B $68.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.8B $6B $5.9B $6.9B $7.5B
Total Equity $74.4B $73.9B $70.2B $72B $75.8B
 
Total Liabilities and Equity $208.2B $195.5B $189.9B $195.6B $200.9B
Cash and Short Terms $8.9B $7.6B $6.7B $12.9B $13.2B
Total Debt $69.1B $60.3B $61.8B $63.4B $66.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $8.5B $6.8B $6B $6.5B $6.7B
Short Term Investments $378.3M $724.6M $740.4M $6.4B $6.5B
Accounts Receivable, Net $32B $29.5B $31.4B $31.8B $32.6B
Inventory $2.9B $3.3B $3.9B $3.5B $3.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.5B $4.7B $6.9B $6.5B $5.8B
Total Current Assets $48.3B $46.8B $49.9B $55B $55.9B
 
Property Plant And Equipment $89.9B $82.1B $78.3B $74.9B $77.8B
Long-Term Investments -- -- -- -- --
Goodwill $9.6B $9.9B $9.6B $11.2B $11.5B
Other Intangibles $16B $16B $15.9B $16.6B $16.6B
Other Long-Term Assets $7.2B $7.3B $7.1B $6.9B $7.7B
Total Assets $208.2B $195.5B $189.9B $195.6B $200.9B
 
Accounts Payable $21.4B $20.5B $21.1B $19.4B $19B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.8B $1.6B $1.5B $1.5B $1.5B
Other Current Liabilities $9.5B $9.3B $8.6B $8.4B $8.4B
Total Current Liabilities $67.3B $51.3B $51.3B $58.4B $59.2B
 
Long-Term Debt $40.4B $46.8B $48B $46.6B $48B
Capital Leases -- -- -- -- --
Total Liabilities $133.8B $121.6B $119.8B $123.6B $125.1B
 
Common Stock $8.5B $7.7B $7B $6.2B $6.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.8B $6B $5.9B $6.9B $7.5B
Total Equity $74.4B $73.9B $70.2B $72B $75.8B
 
Total Liabilities and Equity $208.2B $195.5B $189.9B $195.6B $200.9B
Cash and Short Terms $8.9B $7.6B $6.7B $12.9B $13.2B
Total Debt $69.1B $60.3B $61.8B $63.4B $66.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $10.6B $11.2B $9.6B $9.3B $7.1B
Depreciation & Amoritzation $14.2B $13.9B $11.7B $11.3B $11.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $227.3M $7.4M -$3.5B -$4.1B -$1.6B
Change in Inventories -$606.2M -$771M -$1B -$359.1M -$565.8M
Cash From Operations $28.4B $26.8B $16.7B $16.5B $15.5B
 
Capital Expenditures $16.9B $15.7B $13.7B $14.4B $14B
Cash Acquisitions $248.8M -$942.5M -$199.7M -$1.5B -$129.4M
Cash From Investing -$13.4B -$15.1B -$12.9B -$13.8B -$13.1B
 
Dividends Paid (Ex Special Dividend) -$3.4B -$3.5B -$3.1B -$2.9B -$2.9B
Special Dividend Paid
Long-Term Debt Issued $25.2B $15.3B $8.1B $7.5B $10.1B
Long-Term Debt Repaid -$5B -$3.6B -$5.1B -$4.3B -$6.3B
Repurchase of Common Stock -$2.4B -- -- -- --
Other Financing Activities -$40.1B -$142.3M -$803.6M $358M $61.2M
Cash From Financing -$15.9B -$12.8B -$4.4B -$1.6B -$2.3B
 
Beginning Cash (CF) $9.7B $8.3B $6.2B $5.5B $6.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$990.6M -$1.1B -$489.5M $1B $140.2M
Ending Cash (CF) $8.8B $7.4B $5.9B $6.8B $6.6B
 
Levered Free Cash Flow $11.4B $11.2B $3B $2B $1.5B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $787.5M $663.4M $1.6B $1.8B $2.2B
Depreciation & Amoritzation $3.5B $3.5B $3.7B $3.4B $3.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.3B $2.6B $321.1M -$172M -$3B
Change in Inventories $395.8M $431.9M -$458.5M -$206.7M $70.6M
Cash From Operations $11.8B $12.1B $10.3B $8.7B $6.8B
 
Capital Expenditures $4.5B $4.2B $4.3B $4.4B $4.7B
Cash Acquisitions -$4.4M -$151.3M -$99M $1.6M $702.6M
Cash From Investing -$5.1B $1B -$2.7B -$3.7B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$1.6M $50.7M -$44M -$131.1M -$65.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $654.3M $13.2B $486.7M $3.7B $1.9B
Long-Term Debt Repaid -$1.9B -$2.9B -$428.7M -$3.4B -$1.5B
Repurchase of Common Stock -$3.1M -$1.3B $2.2B $2.7B $1.3B
Other Financing Activities -$1B -$9.6B -$8.5M -$219.4M $5.2M
Cash From Financing -$5.2B -$17.3B -$7.7B -$5.3B -$3.8B
 
Beginning Cash (CF) $8.1B $13B $7.3B $5.8B $6.4B
Foreign Exchange Rate Adjustment -$78.6M $161M $141.1M $28.8M $133M
Additions / Reductions $1.5B -$4.1B -$80.2M -$239.5M $152.9M
Ending Cash (CF) $9.5B $8.8B $7.4B $5.9B $6.8B
 
Levered Free Cash Flow $7.3B $7.9B $6B $4.3B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $10.8B $10.2B $9.4B $8.9B --
Depreciation & Amoritzation $14.2B $13.7B $12.1B $11.5B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$160.3M $2.3B -$3B -$1.3B --
Change in Inventories -$642.2M $119.3M -$1.3B -$636.4M --
Cash From Operations $28B $28.6B $18.4B $18.4B --
 
Capital Expenditures $17.3B $15.6B $13.6B $14.2B $10.5B
Cash Acquisitions $395.6M -$994.8M -$300.4M -$2.2B -$1.5B
Cash From Investing -$19.5B -$11.4B -$11.9B -$14.7B --
 
Dividends Paid (Ex Special Dividend) -$3.4B -$3.4B -$3B -$3B -$1.4B
Special Dividend Paid
Long-Term Debt Issued $12.7B $28B $4.9B $9.4B --
Long-Term Debt Repaid -$4B -$6.1B -$2.1B -$6.2B --
Repurchase of Common Stock -- -$3.5B -- -- --
Other Financing Activities -$31.5B -$9.7B -$592.8M $133.5M --
Cash From Financing -$3.8B -$22.4B -$6.8B -$3B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.7B -$5.2B -$330.2M $650.3M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $10.8B $13B $4.8B $4.2B --
Period Ending 2021-07-17 2022-07-17 2023-07-17 2024-07-17
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock