Financhill
Buy
53

NVR Quote, Financials, Valuation and Earnings

Last price:
$7,444.39
Seasonality move :
0.49%
Day range:
$7,274.19 - $7,407.94
52-week range:
$6,562.85 - $9,964.77
Dividend yield:
0%
P/E ratio:
15.18x
P/S ratio:
2.27x
P/B ratio:
5.45x
Volume:
18.1K
Avg. volume:
21.7K
1-year change:
-13.22%
Market cap:
$21.6B
Revenue:
$10.5B
EPS (TTM):
$485.95
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.5B $9B $10.5B $9.5B $10.5B
Revenue Growth (YoY) 1.96% 18.74% 17.62% -9.52% 10.58%
 
Cost of Revenues $5.9B $6.8B $7.7B $7.1B $7.9B
Gross Profit $1.6B $2.2B $2.9B $2.5B $2.7B
Gross Profit Margin 21.32% 24.52% 27.29% 26.05% 25.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $509.7M $563.4M $625.3M $680M $699.1M
Other Inc / (Exp) $20.2M $10.3M $42M $152.5M $149.4M
Operating Expenses $509.7M $563.4M $625.3M $680M $699.1M
Operating Income $1.1B $1.6B $2.3B $1.8B $2B
 
Net Interest Expenses $40.9M $53.1M $39.5M $27.7M $27.8M
EBT. Incl. Unusual Items $1.1B $1.6B $2.3B $1.9B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $176.8M $353.7M $527.6M $336.8M $433.6M
Net Income to Company $901.2M $1.2B $1.7B $1.6B $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $901.2M $1.2B $1.7B $1.6B $1.7B
 
Basic EPS (Cont. Ops) $244.11 $345.37 $525.20 $491.52 $540.88
Diluted EPS (Cont. Ops) $230.11 $320.48 $491.82 $463.31 $506.69
Weighted Average Basic Share $3.7M $3.6M $3.3M $3.2M $3.1M
Weighted Average Diluted Share $3.9M $3.9M $3.5M $3.4M $3.3M
 
EBITDA $1.1B $1.7B $2.3B $2B $2.2B
EBIT $1.1B $1.6B $2.3B $2B $2.1B
 
Revenue (Reported) $7.5B $9B $10.5B $9.5B $10.5B
Operating Income (Reported) $1.1B $1.6B $2.3B $1.8B $2B
Operating Income (Adjusted) $1.1B $1.6B $2.3B $2B $2.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $2.4B $2.2B $2.3B $2.4B
Revenue Growth (YoY) 28.93% 16.49% -8.37% 7.16% 2.96%
 
Cost of Revenues $1.6B $1.7B $1.6B $1.7B $1.8B
Gross Profit $466M $729.1M $573.4M $611.3M $571.5M
Gross Profit Margin 22.81% 30.63% 26.29% 26.15% 23.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $143.1M $152.4M $166.3M $175.9M $189.8M
Other Inc / (Exp) $2.5M $2.4M $33.9M $42M $27.8M
Operating Expenses $143.1M $152.4M $166.3M $175.9M $189.8M
Operating Income $323M $576.7M $407.1M $435.5M $381.7M
 
Net Interest Expenses $13.4M $13.2M $7.3M $6.8M $7.5M
EBT. Incl. Unusual Items $312M $565.9M $433.8M $470.7M $402M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63.2M $139.8M $89.5M $76.4M $102.4M
Net Income to Company $248.8M $426.1M $344.4M $394.3M $299.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $248.8M $426.1M $344.4M $394.3M $299.6M
 
Basic EPS (Cont. Ops) $67.72 $125.87 $106.31 $123.76 $100.41
Diluted EPS (Cont. Ops) $63.21 $116.56 $99.89 $116.41 $94.83
Weighted Average Basic Share $3.7M $3.4M $3.2M $3.2M $3M
Weighted Average Diluted Share $3.9M $3.7M $3.4M $3.4M $3.2M
 
EBITDA $330.6M $583.6M $445.3M $481.9M $415.2M
EBIT $325.4M $579.1M $441.1M $477.5M $409.5M
 
Revenue (Reported) $2B $2.4B $2.2B $2.3B $2.4B
Operating Income (Reported) $323M $576.7M $407.1M $435.5M $381.7M
Operating Income (Adjusted) $325.4M $579.1M $441.1M $477.5M $409.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8B $9.3B $10.3B $9.7B $10.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.2B $6.8B $7.6B $7.2B $8B
Gross Profit $1.8B $2.5B $2.7B $2.5B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $524.4M $572.8M $639.1M $689.6M $713.1M
Other Inc / (Exp) $16.7M $10.3M $73.5M $160.6M $135.1M
Operating Expenses $524.4M $572.8M $639.1M $689.6M $713.1M
Operating Income $1.3B $1.9B $2.1B $1.8B $1.9B
 
Net Interest Expenses $47.8M $52.9M $33.6M $27.3M $28.4M
EBT. Incl. Unusual Items $1.2B $1.8B $2.1B $2B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $254.4M $430.3M $477.2M $323.7M $459.6M
Net Income to Company $974.3M $1.4B $1.6B $1.6B $1.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $974.3M $1.4B $1.6B $1.6B $1.6B
 
Basic EPS (Cont. Ops) $263.55 $404.28 $505.94 $508.98 $518.11
Diluted EPS (Cont. Ops) $247.75 $374.54 $475.49 $479.77 $485.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $1.9B $2.2B $2B $2.1B
EBIT $1.3B $1.9B $2.2B $2B $2.1B
 
Revenue (Reported) $8B $9.3B $10.3B $9.7B $10.6B
Operating Income (Reported) $1.3B $1.9B $2.1B $1.8B $1.9B
Operating Income (Adjusted) $1.3B $1.9B $2.2B $2B $2.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $2.4B $2.2B $2.3B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.7B $1.6B $1.7B $1.8B
Gross Profit $466M $729.1M $573.4M $611.3M $571.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $143.1M $152.4M $166.3M $175.9M $189.8M
Other Inc / (Exp) $2.5M $2.4M $33.9M $42M $27.8M
Operating Expenses $143.1M $152.4M $166.3M $175.9M $189.8M
Operating Income $323M $576.7M $407.1M $435.5M $381.7M
 
Net Interest Expenses $13.4M $13.2M $7.3M $6.8M $7.5M
EBT. Incl. Unusual Items $312M $565.9M $433.8M $470.7M $402M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63.2M $139.8M $89.5M $76.4M $102.4M
Net Income to Company $248.8M $426.1M $344.4M $394.3M $299.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $248.8M $426.1M $344.4M $394.3M $299.6M
 
Basic EPS (Cont. Ops) $67.72 $125.87 $106.31 $123.76 $100.41
Diluted EPS (Cont. Ops) $63.21 $116.56 $99.89 $116.41 $94.83
Weighted Average Basic Share $3.7M $3.4M $3.2M $3.2M $3M
Weighted Average Diluted Share $3.9M $3.7M $3.4M $3.4M $3.2M
 
EBITDA $330.6M $583.6M $445.3M $481.9M $415.2M
EBIT $325.4M $579.1M $441.1M $477.5M $409.5M
 
Revenue (Reported) $2B $2.4B $2.2B $2.3B $2.4B
Operating Income (Reported) $323M $576.7M $407.1M $435.5M $381.7M
Operating Income (Adjusted) $325.4M $579.1M $441.1M $477.5M $409.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.8B $2.6B $2.5B $3.2B $2.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.3M $18.6M $20.8M $29M $32.6M
Inventory $1.7B $1.9B $1.8B $2B $2.1B
Prepaid Expenses $387.6M $497.1M $496.1M $576.6M $726.7M
Other Current Assets -- -- -- -- --
Total Current Assets $5.4B $5.4B $5.2B $6B $5.8B
 
Property Plant And Equipment $70.1M $72.4M $90.7M $100.3M $109.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $142M $170.2M $172.5M $296.1M $196.1M
Total Assets $5.8B $5.8B $5.7B $6.6B $6.4B
 
Accounts Payable $402.6M $388M $395.4M $475.2M $386.2M
Accrued Expenses $440.7M $435.9M $437.2M $413M $441.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.2B $1.1B $1.2B $1.2B
 
Long-Term Debt $1.5B $1.5B $914.9M $913M $911.1M
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $2.8B $2.2B $2.2B $2.2B
 
Common Stock $206K $206K $206K $206K $206K
Other Common Equity Adj -- -- -- -- --
Common Equity $3.1B $3B $3.5B $4.4B $4.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.1B $3B $3.5B $4.4B $4.2B
 
Total Liabilities and Equity $5.8B $5.8B $5.7B $6.6B $6.4B
Cash and Short Terms $2.8B $2.6B $2.5B $3.2B $2.6B
Total Debt $1.5B $1.5B $914.9M $913M $911.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.8B $2.2B $2.8B $2.9B $2.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $22.1M $23.5M $23.3M $36.3M $36.5M
Inventory $1.8B $2.2B $1.9B $2.1B $2.1B
Prepaid Expenses $396.9M $512M $501.7M $609.4M $757.2M
Other Current Assets -- -- -- -- --
Total Current Assets $5.4B $5.3B $5.6B $6B $5.6B
 
Property Plant And Equipment $67.3M $71.7M $96.7M $96.2M $114.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $300M $329M $354.4M $358.9M $398.8M
Total Assets $5.8B $5.7B $6.1B $6.5B $6.2B
 
Accounts Payable $414.2M $456.6M $422.1M $449M $443.9M
Accrued Expenses $458.8M $501.1M $459.3M $380.8M $455.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $1.4B $1.2B $1.2B $1.2B
 
Long-Term Debt $1.5B $1.5B $914.4M $912.6M $910.6M
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $3B $2.2B $2.2B $2.2B
 
Common Stock $206K $206K $206K $206K $206K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $2.7B $3.8B $4.3B $4B
 
Total Liabilities and Equity $5.8B $5.7B $6.1B $6.5B $6.2B
Cash and Short Terms $2.8B $2.2B $2.8B $2.9B $2.2B
Total Debt $1.5B $1.5B $914.4M $912.6M $910.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $901.2M $1.2B $1.7B $1.6B $1.7B
Depreciation & Amoritzation $22M $19.5M $17.4M $16.9M $18.4M
Stock-Based Compensation $50.8M $58.2M $82.5M $99.5M $73.9M
Change in Accounts Receivable -$1.7M $2M -$27.4M -$59.7M $62.7M
Change in Inventories -$362.4M -$238.3M $159.1M -$161.9M -$108.6M
Cash From Operations $925.3M $1.2B $1.9B $1.5B $1.4B
 
Capital Expenditures $16.1M $17.9M $18.4M $24.9M $29.2M
Cash Acquisitions -$435K -$1.3M -$9.7M -$1.8M -$3.1M
Cash From Investing -$3.9M -$18.2M -$27.4M -$24.1M -$26.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $923.9M -- -- -- --
Long-Term Debt Repaid -$989K -$1.4M -$601.5M -$1.7M -$2.6M
Repurchase of Common Stock -$371.1M -$1.5B -$1.5B -$1.1B -$2.1B
Other Financing Activities -$5.1M -- -- -- --
Cash From Financing $727.6M -$1.4B -$1.9B -$833M -$1.9B
 
Beginning Cash (CF) $1.2B $2.8B $2.6B $2.6B $3.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B -$172.8M -$62.5M $640.9M -$550.8M
Ending Cash (CF) $2.8B $2.6B $2.6B $3.2B $2.7B
 
Levered Free Cash Flow $909.2M $1.2B $1.9B $1.5B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $248.8M $426.1M $344.4M $394.3M $299.6M
Depreciation & Amoritzation $5.2M $4.5M $4.2M $4.4M $5.8M
Stock-Based Compensation $14.5M $11.7M $22.3M $17.1M $18.5M
Change in Accounts Receivable -$4.2M -$13.8M $9.8M $57.6M -$18.2M
Change in Inventories -$120.7M -$246.3M -$77.3M -$166.9M -$51.7M
Cash From Operations $328.3M $309.3M $315.5M $146.5M $207.8M
 
Capital Expenditures $3.1M $4.1M $2.7M $9M $7.1M
Cash Acquisitions -$659K -$472K -$565K -- -$8.2M
Cash From Investing -$3.4M -$4.3M -$2.9M -$6.7M -$15M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$329K -$356K -$400K -$462K -$1.1M
Repurchase of Common Stock -$377.4M -$748.8M -$110M -$496.9M -$583.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$320.1M -$714.9M -$28.5M -$430.4M -$569.5M
 
Beginning Cash (CF) $2.8B $2.6B $2.6B $3.2B $2.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.7M -$409.9M $284.1M -$290.7M -$376.8M
Ending Cash (CF) $2.8B $2.2B $2.9B $2.9B $2.3B
 
Levered Free Cash Flow $325.2M $305.3M $312.8M $137.5M $200.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $974.3M $1.4B $1.6B $1.6B $1.6B
Depreciation & Amoritzation $21.6M $18.7M $17.1M $17.1M $19.8M
Stock-Based Compensation $57.8M $55.4M $93.1M $94.4M $75.3M
Change in Accounts Receivable $27.3M -$7.6M -$3.8M -$11.8M -$13.1M
Change in Inventories -$314.7M -$363.8M $328.1M -$251.5M $6.7M
Cash From Operations $1.2B $1.2B $1.9B $1.3B $1.4B
 
Capital Expenditures $15.7M $18.8M $17.1M $31.1M $27.3M
Cash Acquisitions -$1.1M -$1.1M -$9.8M -$1.2M -$11.3M
Cash From Investing -$4.1M -$19.1M -$26M -$27.9M -$34.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.1M -$1.4M -$601.5M -$1.7M -$3.2M
Repurchase of Common Stock -$531.9M -$1.9B -$861.6M -$1.5B -$2.1B
Other Financing Activities -- -- -- -- --
Cash From Financing $515.2M -$1.8B -$1.2B -$1.2B -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B -$587.4M $631.5M $66.2M -$636.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $1.2B $1.9B $1.3B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $248.8M $426.1M $344.4M $394.3M $299.6M
Depreciation & Amoritzation $5.2M $4.5M $4.2M $4.4M $5.8M
Stock-Based Compensation $14.5M $11.7M $22.3M $17.1M $18.5M
Change in Accounts Receivable -$4.2M -$13.8M $9.8M $57.6M -$18.2M
Change in Inventories -$120.7M -$246.3M -$77.3M -$166.9M -$51.7M
Cash From Operations $328.3M $309.3M $315.5M $146.5M $207.8M
 
Capital Expenditures $3.1M $4.1M $2.7M $9M $7.1M
Cash Acquisitions -$659K -$472K -$565K -- -$8.2M
Cash From Investing -$3.4M -$4.3M -$2.9M -$6.7M -$15M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$329K -$356K -$400K -$462K -$1.1M
Repurchase of Common Stock -$377.4M -$748.8M -$110M -$496.9M -$583.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$320.1M -$714.9M -$28.5M -$430.4M -$569.5M
 
Beginning Cash (CF) $2.8B $2.6B $2.6B $3.2B $2.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.7M -$409.9M $284.1M -$290.7M -$376.8M
Ending Cash (CF) $2.8B $2.2B $2.9B $2.9B $2.3B
 
Levered Free Cash Flow $325.2M $305.3M $312.8M $137.5M $200.7M

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