Financhill
Buy
72

NDEKY Quote, Financials, Valuation and Earnings

Last price:
$16.95
Seasonality move :
3.22%
Day range:
$16.94 - $17.00
52-week range:
$12.80 - $19.43
Dividend yield:
2.06%
P/E ratio:
14.10x
P/S ratio:
1.89x
P/B ratio:
1.68x
Volume:
26.6K
Avg. volume:
29.8K
1-year change:
11.84%
Market cap:
$11.9B
Revenue:
$6.3B
EPS (TTM):
$1.17
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $6.8B $7.2B $7.6B $6.9B $6.3B
Revenue Growth (YoY) -6.28% 5.34% 5.86% -9.5% -7.82%
 
Cost of Revenues $4.8B $4.9B $4.9B $4.4B $4B
Gross Profit $2B $2.3B $2.7B $2.5B $2.3B
Gross Profit Margin 29.95% 31.98% 35.43% 36.32% 36.15%
 
R&D Expenses $310.7M $332.6M $332M $297.5M $301.3M
Selling, General & Admin $1B $1B $1.2B $1.1B $1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.4B $1.5B $1.4B $1.3B
Operating Income $641.6M $884.9M $1.2B $1.1B $964.2M
 
Net Interest Expenses $6.8M $4.8M -- $2.7M $1.8M
EBT. Incl. Unusual Items $635M $880.3M $1.2B $1.1B $962.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $200.5M $217.1M $313M $278.3M $250.5M
Net Income to Company $635M $880.3M $1.2B $1.1B $962.6M
 
Minority Interest in Earnings -$625.7K -$679.2K -$908.6K -$673.9K -$519.7K
Net Income to Common Excl Extra Items $433.9M $662.5M $865.2M $808.5M $711.6M
 
Basic EPS (Cont. Ops) $0.55 $0.89 $1.17 $1.09 $1.00
Diluted EPS (Cont. Ops) $0.55 $0.89 $1.17 $1.09 $1.00
Weighted Average Basic Share $782.5M $742.9M $740M $738.9M $713.5M
Weighted Average Diluted Share $783.1M $743.4M $740.3M $739.2M $713.7M
 
EBITDA $1.1B $1.3B $1.6B $1.5B $1.4B
EBIT $649.9M $890.4M $1.2B $1.1B $979.6M
 
Revenue (Reported) $6.8B $7.2B $7.6B $6.9B $6.3B
Operating Income (Reported) $641.6M $884.9M $1.2B $1.1B $964.2M
Operating Income (Adjusted) $649.9M $890.4M $1.2B $1.1B $979.6M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $1.5B $1.9B $1.7B $1.5B $1.6B
Revenue Growth (YoY) -5.89% 22.64% -10.28% -9.03% 5.28%
 
Cost of Revenues $1B $1.2B $1B $1B $967.7M
Gross Profit $469.5M $620M $626.5M $481.7M $631.6M
Gross Profit Margin 30.94% 33.32% 37.52% 31.71% 39.49%
 
R&D Expenses $76.4M $82.6M $75.2M $79.2M $71.4M
Selling, General & Admin $231.3M $271.4M $259.7M $260.7M $238.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $307.4M $348.5M $329.2M $318.3M $306.4M
Operating Income $162.1M $271.5M $297.3M $163.3M $325.2M
 
Net Interest Expenses $2M $831.4K -- $1.8M --
EBT. Incl. Unusual Items $160.1M $270.8M $298.5M $161.6M $324.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48.1M $80.1M $94.3M $50.9M $92.7M
Net Income to Company $160.1M $270.8M $298.5M $161.6M $324.6M
 
Minority Interest in Earnings -$130.1K -$237.5K -$146.6K -$160.3K -$109.1K
Net Income to Common Excl Extra Items $111.9M $190.4M $204M $110.5M $231.8M
 
Basic EPS (Cont. Ops) $0.15 $0.26 $0.28 $0.15 $0.33
Diluted EPS (Cont. Ops) $0.15 $0.26 $0.28 $0.15 $0.33
Weighted Average Basic Share $752.1M $739.8M $740.1M $718.7M $702.1M
Weighted Average Diluted Share $752.7M $740.2M $740.4M $719M $702.4M
 
EBITDA $274M $383.4M $405.8M $274.3M $430.7M
EBIT $164M $273.6M $304M $166.5M $329.1M
 
Revenue (Reported) $1.5B $1.9B $1.7B $1.5B $1.6B
Operating Income (Reported) $162.1M $271.5M $297.3M $163.3M $325.2M
Operating Income (Adjusted) $164M $273.6M $304M $166.5M $329.1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $6.7B $7.5B $7.4B $6.7B $6.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.7B $5.1B $4.7B $4.4B $4B
Gross Profit $2.1B $2.4B $2.7B $2.3B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $313.6M $338.8M $324.5M $301.1M $293.6M
Selling, General & Admin $1B $1.1B $1.1B $1.1B $990.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.5B $1.5B $1.4B $1.3B
Operating Income $669.8M $996.6M $1.2B $946.4M $1.1B
 
Net Interest Expenses $8.4M $3.6M -- $5.3M $36K
EBT. Incl. Unusual Items $661.4M $993.2M $1.2B $941.1M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $207.4M $249.6M $328.8M $231.3M $292M
Net Income to Company $660M $991M $1.2B $950.6M $1.1B
 
Minority Interest in Earnings -$647.1K -$778.4K -$809.1K -$676.5K -$464.6K
Net Income to Common Excl Extra Items $453.3M $742.8M $880.5M $709.2M $828.1M
 
Basic EPS (Cont. Ops) $0.59 $1.00 $1.19 $0.96 $1.17
Diluted EPS (Cont. Ops) $0.58 $1.00 $1.19 $0.96 $1.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $1.5B $1.7B $1.4B $1.6B
EBIT $677.2M $1B $1.2B $954.9M $1.1B
 
Revenue (Reported) $6.7B $7.5B $7.4B $6.7B $6.4B
Operating Income (Reported) $669.8M $996.6M $1.2B $946.4M $1.1B
Operating Income (Adjusted) $677.2M $1B $1.2B $954.9M $1.1B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $1.5B $1.9B $1.7B $1.5B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.2B $1B $1B $967.7M
Gross Profit $469.5M $620M $626.5M $481.7M $631.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $76.4M $82.6M $75.2M $79.2M $71.4M
Selling, General & Admin $231.3M $271.4M $259.7M $260.7M $238.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $307.4M $348.5M $329.2M $318.3M $306.4M
Operating Income $162.1M $271.5M $297.3M $163.3M $325.2M
 
Net Interest Expenses $2M $831.4K -- $1.8M --
EBT. Incl. Unusual Items $160.1M $270.8M $298.5M $161.6M $324.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48.1M $80.1M $94.3M $50.9M $92.7M
Net Income to Company $160.1M $270.8M $298.5M $161.6M $324.6M
 
Minority Interest in Earnings -$130.1K -$237.5K -$146.6K -$160.3K -$109.1K
Net Income to Common Excl Extra Items $111.9M $190.4M $204M $110.5M $231.8M
 
Basic EPS (Cont. Ops) $0.15 $0.26 $0.28 $0.15 $0.33
Diluted EPS (Cont. Ops) $0.15 $0.26 $0.28 $0.15 $0.33
Weighted Average Basic Share $752.1M $739.8M $740.1M $718.7M $702.1M
Weighted Average Diluted Share $752.7M $740.2M $740.4M $719M $702.4M
 
EBITDA $274M $383.4M $405.8M $274.3M $430.7M
EBIT $164M $273.6M $304M $166.5M $329.1M
 
Revenue (Reported) $1.5B $1.9B $1.7B $1.5B $1.6B
Operating Income (Reported) $162.1M $271.5M $297.3M $163.3M $325.2M
Operating Income (Adjusted) $164M $273.6M $304M $166.5M $329.1M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $2.8B $2.7B $3B $2.5B $2.3B
Short Term Investments $24.4M $12.7M $40.5M $16.1M $34.5M
Accounts Receivable, Net $1.4B $1.7B $1.7B $1.3B $1.4B
Inventory $889.4M $976M $1.1B $1.1B $903.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $165.6M $155.2M $174.9M $152.8M $160.7M
Total Current Assets $5.3B $5.5B $5.9B $5.1B $4.7B
 
Property Plant And Equipment $2.6B $2.6B $2.5B $2.6B $2.6B
Long-Term Investments -- -- -- -- --
Goodwill $44.9M $41.6M $39.4M $441.5M $436.4M
Other Intangibles $94.4M $123.5M $112.3M $161.1M $136.6M
Other Long-Term Assets $133.6M $133.1M $129.2M $117.7M $107.4M
Total Assets $8.5B $8.8B $9B $8.7B $8.3B
 
Accounts Payable $840.3M $913.7M $842.2M $689.2M $653.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $341.5M $429.6M $551.7M $405.7M $368.3M
Total Current Liabilities $1.5B $1.7B $1.7B $1.4B $1.4B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.3B $2.2B $1.9B $1.8B
 
Common Stock $247.8M $242.8M $219.4M $201M $177M
Other Common Equity Adj -- -- -- -- --
Common Equity $6.4B $6.5B $6.7B $6.8B $6.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7M $7.4M $7.5M $7.4M $6.8M
Total Equity $6.4B $6.5B $6.7B $6.8B $6.5B
 
Total Liabilities and Equity $8.5B $8.8B $9B $8.7B $8.3B
Cash and Short Terms $2.8B $2.7B $3B $2.5B $2.3B
Total Debt $832.8K $4.9M $2M $2M $2.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.5B $2.9B $2B $2.1B $2.4B
Short Term Investments $17.4M $11.9M $15.6M $12.8M $67.4M
Accounts Receivable, Net $1.6B $1.7B $1.7B $1.5B $1.6B
Inventory $904.8M $1.1B $1.1B $932.1M $1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $173.1M $189.1M $174.8M $179.5M $211.7M
Total Current Assets $5.2B $5.9B $5B $4.7B $5.2B
 
Property Plant And Equipment $2.7B $2.6B $2.4B $2.5B $2.9B
Long-Term Investments -- -- -- -- --
Goodwill $43.8M $41.1M $462.8M $429.9M $448.7M
Other Intangibles $115.7M $121.7M $100.8M $140M $136.5M
Other Long-Term Assets $135.5M $131.2M $106.3M $103.5M $112.3M
Total Assets $8.5B $9.1B $8.3B $8.1B $9.1B
 
Accounts Payable $886.6M $928.2M $746M $672.1M $768.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $347M $494.4M $441.3M $352.3M $406.6M
Total Current Liabilities $1.5B $1.8B $1.5B $1.3B $1.6B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.4B $2B $1.7B $2B
 
Common Stock $253.4M $239.3M $185.4M $179.3M $187.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.2M $7.6M $6.4M $6.7M $6.8M
Total Equity $6.3B $6.8B $6.3B $6.3B $7.1B
 
Total Liabilities and Equity $8.5B $9.1B $8.3B $8.1B $9.1B
Cash and Short Terms $2.5B $2.9B $2B $2.1B $2.5B
Total Debt $1.2M $1.9M $1.8M $1.8M --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $635M $880.3M $1.2B $1.1B $962.6M
Depreciation & Amoritzation $454.4M $452.3M $447.3M $424.8M $421.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $117.8M -$198.6M -$90.1M $329.5M -$131.9M
Change in Inventories -$47.2M -$71.8M -$124.7M -$16.5M $81.6M
Cash From Operations $1.1B $1.1B $1.3B $1.3B $1.1B
 
Capital Expenditures $550.2M $544.5M $525.2M $488.2M $469.7M
Cash Acquisitions -- -$8.3M -$2.4M -$718.1M $13M
Cash From Investing -$552M -$542.8M -$513M -$1.2B -$470.7M
 
Dividends Paid (Ex Special Dividend) -$274.4M -$284.8M -$276.8M -$252.1M -$249.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$414K -$245.3K -$178.2K -$259.2K -$117.8K
Cash From Financing -$475.1M -$644.3M -$326.4M -$426.8M -$629.1M
 
Beginning Cash (CF) $2.7B $2.9B $2.7B $2.7B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $110.5M -$89.9M $447.7M -$279.6M -$8.8M
Ending Cash (CF) $2.8B $2.8B $3.2B $2.4B $2.4B
 
Levered Free Cash Flow $587.4M $552.6M $761.9M $857.4M $608.1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $160.1M $270.8M $298.5M $161.6M $324.6M
Depreciation & Amoritzation $110M $109.7M $101.8M $107.9M $101.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$260.2K -$20.5M $85.4M -$80.9M -$93.7M
Change in Inventories -$48M -$40.3M -$94.4M $17.8M -$25.7M
Cash From Operations $47.2M $134.3M $164.2M $84.3M $202.4M
 
Capital Expenditures $144.8M $110.7M $122M $122.3M $145.4M
Cash Acquisitions -$8.2M -- -$736.3M $13.6M -$40.1M
Cash From Investing -$149.2M -$109.3M -$860.2M -$108.5M -$206.1M
 
Dividends Paid (Ex Special Dividend) -$143M -$135.2M -$125.6M -$127.6M -$118M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$288.1K -$246.7K -$270.1K -$247.8K -$186K
Cash From Financing -$404.2M -$153.4M -$138.8M -$347.7M -$227.8M
 
Beginning Cash (CF) $2.8B $2.7B $2.8B $2.4B $2.2B
Foreign Exchange Rate Adjustment -$1.4M $3.7M $78.4M $54.4M $61.5M
Additions / Reductions -$506.2M -$128.5M -$834.8M -$357.9M -$231.5M
Ending Cash (CF) $2.3B $2.6B $2B $2.1B $2B
 
Levered Free Cash Flow -$97.6M $23.5M $42.2M -$38M $57.1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $660M $991M $1.2B $950.6M $1.1B
Depreciation & Amoritzation $452.3M $452M $439.3M $430.9M $415.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $103.4M -$218.8M $15.7M $163.2M -$144.7M
Change in Inventories -$31M -$64.1M -$178.8M $95.7M $38M
Cash From Operations $1.1B $1.2B $1.3B $1.3B $1.2B
 
Capital Expenditures $537.9M $510.5M $536.5M $488.5M $492.7M
Cash Acquisitions -$8.2M -$132.8K -$738.7M $31.9M -$40.8M
Cash From Investing -$525.8M -$502.9M -$1.3B -$432.5M -$568.3M
 
Dividends Paid (Ex Special Dividend) -$288.8M -$276.9M -$267.3M -$254.1M -$240.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$483.8K -$203.9K -$201.6K -$236.9K -$56.1K
Cash From Financing -$737.4M -$393.5M -$311.8M -$635.6M -$509.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$212.4M $287.9M -$258.7M $197.4M $117.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $512.9M $673.7M $780.5M $777.2M $703.2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $160.1M $270.8M $298.5M $161.6M $324.6M
Depreciation & Amoritzation $110M $109.7M $101.8M $107.9M $101.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$260.2K -$20.5M $85.4M -$80.9M -$93.7M
Change in Inventories -$48M -$40.3M -$94.4M $17.8M -$25.7M
Cash From Operations $47.2M $134.3M $164.2M $84.3M $202.4M
 
Capital Expenditures $144.8M $110.7M $122M $122.3M $145.4M
Cash Acquisitions -$8.2M -- -$736.3M $13.6M -$40.1M
Cash From Investing -$149.2M -$109.3M -$860.2M -$108.5M -$206.1M
 
Dividends Paid (Ex Special Dividend) -$143M -$135.2M -$125.6M -$127.6M -$118M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$288.1K -$246.7K -$270.1K -$247.8K -$186K
Cash From Financing -$404.2M -$153.4M -$138.8M -$347.7M -$227.8M
 
Beginning Cash (CF) $2.8B $2.7B $2.8B $2.4B $2.2B
Foreign Exchange Rate Adjustment -$1.4M $3.7M $78.4M $54.4M $61.5M
Additions / Reductions -$506.2M -$128.5M -$834.8M -$357.9M -$231.5M
Ending Cash (CF) $2.3B $2.6B $2B $2.1B $2B
 
Levered Free Cash Flow -$97.6M $23.5M $42.2M -$38M $57.1M

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock