Financhill
Buy
59

NJR Quote, Financials, Valuation and Earnings

Last price:
$49.41
Seasonality move :
2.64%
Day range:
$48.37 - $49.51
52-week range:
$40.62 - $51.95
Dividend yield:
3.59%
P/E ratio:
14.87x
P/S ratio:
2.70x
P/B ratio:
2.14x
Volume:
664.3K
Avg. volume:
649.9K
1-year change:
15.05%
Market cap:
$5B
Revenue:
$1.8B
EPS (TTM):
$3.32
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $2.2B $2.9B $2B $1.8B
Revenue Growth (YoY) -24.63% 10.39% 34.75% -32.45% -8.48%
 
Cost of Revenues $1.6B $1.7B $2.3B $1.4B $1.1B
Gross Profit $370.8M $438M $595.2M $610.5M $685M
Gross Profit Margin 18.98% 20.31% 20.48% 31.1% 38.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $23.9M $24.6M $22.3M $26.1M $41.6M
Operating Expenses $141.9M $149.7M $188.7M $203.5M $226.9M
Operating Income $228.9M $288.4M $406.5M $407M $458.1M
 
Net Interest Expenses $67.6M $78.6M $85.8M $123M $130.3M
EBT. Incl. Unusual Items $185.2M $234.4M $342.9M $310.1M $369.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.5M $33.3M $76.2M $49.3M $84.9M
Net Income to Company $163M $117.9M $274.9M $264.7M $289.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $163M $117.9M $274.9M $264.7M $289.8M
 
Basic EPS (Cont. Ops) $1.72 $1.23 $2.86 $2.73 $2.94
Diluted EPS (Cont. Ops) $1.71 $1.22 $2.85 $2.71 $2.92
Weighted Average Basic Share $94.8M $96.2M $96.1M $97M $98.6M
Weighted Average Diluted Share $95.1M $96.6M $96.5M $97.6M $99.3M
 
EBITDA $360.2M $424.3M $558M $586M $666.2M
EBIT $252.8M $312.9M $428.8M $433.1M $499.7M
 
Revenue (Reported) $2B $2.2B $2.9B $2B $1.8B
Operating Income (Reported) $228.9M $288.4M $406.5M $407M $458.1M
Operating Income (Adjusted) $252.8M $312.9M $428.8M $433.1M $499.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $454.3M $675.8M $723.6M $467.2M $488.4M
Revenue Growth (YoY) -26.13% 48.76% 7.06% -35.43% 4.53%
 
Cost of Revenues $304.8M $471.9M $495.8M $271.9M $285.8M
Gross Profit $149.5M $203.9M $227.7M $195.3M $202.5M
Gross Profit Margin 32.92% 30.18% 31.47% 41.8% 41.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.1M $4.1M $4.7M $6.3M $66.5M
Operating Expenses $38.1M $47.1M $54.9M $59.5M $67.8M
Operating Income $111.5M $156.9M $172.8M $135.8M $134.7M
 
Net Interest Expenses $19.8M $19.5M $29.5M $31.5M $33.9M
EBT. Incl. Unusual Items $95.8M $141.5M $148M $110.7M $167.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.4M $30.8M $33M $22.9M $37.4M
Net Income to Company $81M $111.3M $115.9M $89.4M $131.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $81M $111.3M $115.9M $89.4M $131.3M
 
Basic EPS (Cont. Ops) $0.84 $1.16 $1.20 $0.91 $1.32
Diluted EPS (Cont. Ops) $0.84 $1.16 $1.19 $0.91 $1.31
Weighted Average Basic Share $96.1M $95.9M $96.5M $97.9M $99.9M
Weighted Average Diluted Share $96.4M $96.4M $97.1M $98.6M $100.5M
 
EBITDA $143M $191.4M $214.1M $182.4M $246.5M
EBIT $115.6M $161M $177.4M $142.2M $201.2M
 
Revenue (Reported) $454.3M $675.8M $723.6M $467.2M $488.4M
Operating Income (Reported) $111.5M $156.9M $172.8M $135.8M $134.7M
Operating Income (Adjusted) $115.6M $161M $177.4M $142.2M $201.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $2.4B $3B $1.7B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.9B $2.3B $1.1B $1.1B
Gross Profit $379.4M $492.4M $618.9M $578.1M $692.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $27.7M $24.6M $22.8M $27.8M $101.7M
Operating Expenses $143.6M $158.7M $196.6M $208M $235.2M
Operating Income $235.8M $333.8M $422.4M $370M $457M
 
Net Interest Expenses $71.3M $78.3M $95.8M $125M $132.7M
EBT. Incl. Unusual Items $192.2M $280.1M $349.3M $272.8M $426M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37.5M $46.7M $78.4M $39.2M $99.4M
Net Income to Company $168.3M $148.2M $279.5M $238.2M $331.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $168.3M $148.2M $279.5M $238.2M $331.7M
 
Basic EPS (Cont. Ops) $1.87 $1.55 $2.91 $2.45 $3.35
Diluted EPS (Cont. Ops) $1.86 $1.54 $2.89 $2.44 $3.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $373.6M $472.8M $580.7M $554.3M $730.3M
EBIT $263.5M $358.4M $445.2M $397.8M $558.7M
 
Revenue (Reported) $1.8B $2.4B $3B $1.7B $1.8B
Operating Income (Reported) $235.8M $333.8M $422.4M $370M $457M
Operating Income (Adjusted) $263.5M $358.4M $445.2M $397.8M $558.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $454.3M $675.8M $723.6M $467.2M $488.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $304.8M $471.9M $495.8M $271.9M $285.8M
Gross Profit $149.5M $203.9M $227.7M $195.3M $202.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.1M $4.1M $4.7M $6.3M $66.5M
Operating Expenses $38.1M $47.1M $54.9M $59.5M $67.8M
Operating Income $111.5M $156.9M $172.8M $135.8M $134.7M
 
Net Interest Expenses $19.8M $19.5M $29.5M $31.5M $33.9M
EBT. Incl. Unusual Items $95.8M $141.5M $148M $110.7M $167.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.4M $30.8M $33M $22.9M $37.4M
Net Income to Company $81M $111.3M $115.9M $89.4M $131.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $81M $111.3M $115.9M $89.4M $131.3M
 
Basic EPS (Cont. Ops) $0.84 $1.16 $1.20 $0.91 $1.32
Diluted EPS (Cont. Ops) $0.84 $1.16 $1.19 $0.91 $1.31
Weighted Average Basic Share $96.1M $95.9M $96.5M $97.9M $99.9M
Weighted Average Diluted Share $96.4M $96.4M $97.1M $98.6M $100.5M
 
EBITDA $143M $191.4M $214.1M $182.4M $246.5M
EBIT $115.6M $161M $177.4M $142.2M $201.2M
 
Revenue (Reported) $454.3M $675.8M $723.6M $467.2M $488.4M
Operating Income (Reported) $111.5M $156.9M $172.8M $135.8M $134.7M
Operating Income (Adjusted) $115.6M $161M $177.4M $142.2M $201.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $117M $4.7M $1.1M $954K $1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $134.2M $212.8M $222.3M $97.5M $105.5M
Inventory $187.9M $213.2M $294M $226.5M $237.6M
Prepaid Expenses $30.9M $59.4M $63.1M $52.8M $78.8M
Other Current Assets $57.6M $50.4M $62.4M $94.7M $100M
Total Current Assets $622.3M $634.3M $756.1M $532.1M $554.6M
 
Property Plant And Equipment $3.9B $4.4B $4.8B $5.2B $5.6B
Long-Term Investments $208.4M $114.5M $106.6M $104.1M $101.7M
Goodwill -- -- -- -- --
Other Intangibles $14.8M $10.6M $8.5M $8.4M $10.5M
Other Long-Term Assets $85.7M $49.9M $57.5M $61.7M $71.7M
Total Assets $5.3B $5.7B $6.3B $6.5B $7B
 
Accounts Payable $238.2M $393.1M $392.5M $203.9M $227.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $27.2M $450.1M $499M $368.3M $480.8M
Current Portion Of Capital Lease Obligations $6.7M $4.3M $4.6M $4.8M $4.9M
Other Current Liabilities $75.6M $131.5M $96.6M $72.3M $58.9M
Total Current Liabilities $533.7M $1.1B $1.1B $806.6M $887.8M
 
Long-Term Debt $2.3B $2.2B $2.5B $2.8B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $3.7B $4.1B $4.4B $4.5B $4.8B
 
Common Stock $240.2M $240.6M $241.6M $243.5M $248.2M
Other Common Equity Adj -$44.3M -$34.5M -$4.8M -$10M -$6.5M
Common Equity $1.6B $1.6B $1.8B $2B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.6B $1.8B $2B $2.2B
 
Total Liabilities and Equity $5.3B $5.7B $6.3B $6.5B $7B
Cash and Short Terms $117M $4.7M $1.1M $954K $1M
Total Debt $2.4B $2.6B $3B $3.1B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $22.4M $1.3M $2.4M $2.7M $1.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $197.6M $266.8M $371M $170.5M $211M
Inventory $182.1M $262M $276M $224.6M $232.4M
Prepaid Expenses $24.5M $38.4M $39.6M $38.4M $51M
Other Current Assets $58.7M $61.2M $86.6M $100.6M $97.3M
Total Current Assets $609.2M $760.3M $1B $677M $730.7M
 
Property Plant And Equipment $4B $4.5B $4.9B $5.3B $5.6B
Long-Term Investments $211.6M $114.2M $106.2M $103.3M $101.6M
Goodwill -- -- -- -- --
Other Intangibles $14.9M $9.8M $8.5M $9.1M $10.6M
Other Long-Term Assets $81.4M $50M $68.7M $62.7M $78.8M
Total Assets $5.4B $6B $6.6B $6.7B $7.2B
 
Accounts Payable $231.4M $319M $269.5M $182.7M $201.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $161.2M $562.4M $80.1M $488.3M $428.6M
Current Portion Of Capital Lease Obligations $4.4M $4.5M $4.7M $4.8M $5.2M
Other Current Liabilities $54.9M $78.9M $118.9M $70.3M $62.6M
Total Current Liabilities $518.7M $1.1B $1.1B $962M $818.7M
 
Long-Term Debt $2.3B $2.3B $2.7B $2.7B $3B
Capital Leases -- -- -- -- --
Total Liabilities $3.7B $4.3B $4.7B $4.7B $4.9B
 
Common Stock $240.4M $241.3M $241.8M $245M $250M
Other Common Equity Adj -$43.3M -$33.5M -$8.1M $12.6M $13.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.7B $1.9B $2.1B $2.3B
 
Total Liabilities and Equity $5.4B $6B $6.6B $6.7B $7.2B
Cash and Short Terms $22.4M $1.3M $2.4M $2.7M $1.9M
Total Debt $2.4B $2.8B $3.2B $3.2B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $163M $117.9M $274.9M $264.7M $289.8M
Depreciation & Amoritzation $107.4M $111.4M $129.2M $152.9M $166.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $5.1M -$81.4M -$16.7M $112.6M -$12.7M
Change in Inventories -$3.3M -$25.3M -$80.8M $67.4M -$11.1M
Cash From Operations $213.5M $391M $323.5M $479M $427.4M
 
Capital Expenditures $470.2M $624.6M $598.4M $540.9M $571.3M
Cash Acquisitions -$2.1M -$690K $5.5M -- --
Cash From Investing -$994M -$622.1M -$590.6M -$538.6M -$569.1M
 
Dividends Paid (Ex Special Dividend) -$117.8M -$117M -$127.7M -$151M -$165.1M
Special Dividend Paid
Long-Term Debt Issued $1.2B $17.7M $551.4M $401.2M $323.5M
Long-Term Debt Repaid -$370.3M -$18M -$68.3M -$221.9M -$125.1M
Repurchase of Common Stock -- -$27.2M -- -- --
Other Financing Activities -$3.8M -$4.8M -$4.2M -$4.6M -$5.7M
Cash From Financing $895.9M $117.8M $262.5M $59.7M $141.8M
 
Beginning Cash (CF) $4.1M $119.4M $6M $1.5M $1.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $115.4M -$113.4M -$4.6M $65K $95K
Ending Cash (CF) $119.4M $6M $1.5M $1.5M $1.6M
 
Levered Free Cash Flow -$256.7M -$233.7M -$274.9M -$61.9M -$143.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $81M $111.3M $115.9M $89.4M $131.3M
Depreciation & Amoritzation $27.4M $30.4M $36.7M $40.3M $45.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$108.1M -$117M -$247.1M -$146.4M -$203.1M
Change in Inventories $5.8M -$48.9M $18M $1.9M $5.2M
Cash From Operations $31.7M -$37.4M -$88.9M $46.4M -$9M
 
Capital Expenditures $109.9M $164.3M $145.9M $114.6M $151.9M
Cash Acquisitions -$286K -- -- -- --
Cash From Investing -$108.8M -$164.1M -$145.6M -$113.8M -$19.3M
 
Dividends Paid (Ex Special Dividend) -$31.9M -$31.8M -$34.5M -$41M -$44.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $21.1M $231.3M $257.1M $99.8M $169.5M
Long-Term Debt Repaid -$5.2M -$1.8M -$4.8M -$6.2M -$107.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.5M -$3.4M -$3.6M -$5M -$11.6M
Cash From Financing -$17.6M $198M $235.9M $69.3M $29.2M
 
Beginning Cash (CF) $119.4M $6M $1.5M $1.5M $1.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$94.6M -$3.5M $1.4M $1.9M $951K
Ending Cash (CF) $24.8M $2.6M $2.9M $3.4M $2.6M
 
Levered Free Cash Flow -$78.2M -$201.7M -$234.9M -$68.2M -$160.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $168.3M $148.2M $279.5M $238.2M $331.7M
Depreciation & Amoritzation $110.1M $114.4M $135.5M $156.5M $171.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $61.5M -$90.2M -$146.7M $213.3M -$69.5M
Change in Inventories $19.6M -$79.9M -$14M $51.4M -$7.8M
Cash From Operations $288.3M $321.8M $271.9M $614.4M $372M
 
Capital Expenditures $453.9M $679M $580.1M $509.6M $608.6M
Cash Acquisitions -$1.9M -$404K $5.5M -- --
Cash From Investing -$608.6M -$677.4M -$572.1M -$506.9M -$474.6M
 
Dividends Paid (Ex Special Dividend) -$122.7M -$116.9M -$130.4M -$157.4M -$168.8M
Special Dividend Paid
Long-Term Debt Issued $595.8M $227.8M $577.2M $243.9M $393.2M
Long-Term Debt Repaid -$158.7M -$14.6M -$71.3M -$223.3M -$226.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.8M -$2.7M -$4.4M -$5.9M -$12.3M
Cash From Financing $326.9M $333.4M $300.5M -$106.9M $101.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.6M -$22.2M $315K $561K -$866K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$165.6M -$357.2M -$308.1M $104.7M -$236.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $81M $111.3M $115.9M $89.4M $131.3M
Depreciation & Amoritzation $27.4M $30.4M $36.7M $40.3M $45.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$108.1M -$117M -$247.1M -$146.4M -$203.1M
Change in Inventories $5.8M -$48.9M $18M $1.9M $5.2M
Cash From Operations $31.7M -$37.4M -$88.9M $46.4M -$9M
 
Capital Expenditures $109.9M $164.3M $145.9M $114.6M $151.9M
Cash Acquisitions -$286K -- -- -- --
Cash From Investing -$108.8M -$164.1M -$145.6M -$113.8M -$19.3M
 
Dividends Paid (Ex Special Dividend) -$31.9M -$31.8M -$34.5M -$41M -$44.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $21.1M $231.3M $257.1M $99.8M $169.5M
Long-Term Debt Repaid -$5.2M -$1.8M -$4.8M -$6.2M -$107.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.5M -$3.4M -$3.6M -$5M -$11.6M
Cash From Financing -$17.6M $198M $235.9M $69.3M $29.2M
 
Beginning Cash (CF) $119.4M $6M $1.5M $1.5M $1.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$94.6M -$3.5M $1.4M $1.9M $951K
Ending Cash (CF) $24.8M $2.6M $2.9M $3.4M $2.6M
 
Levered Free Cash Flow -$78.2M -$201.7M -$234.9M -$68.2M -$160.8M

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 31

Ajinomoto [AJINY] is down 2.27% over the past day.

Buy
69
AGX alert for Mar 31

Argan [AGX] is down 8.33% over the past day.

Sell
24
AIR alert for Mar 31

AAR [AIR] is down 2.78% over the past day.

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

Show me the best stock