
EnPro Industries (NPO) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
273.2M
Gross Profit
118.2M
43.27%
Operating Income
41.8M
15.30%
Net Income
24.5M
8.97%
EPS (Diluted)
$1.15
Balance Sheet Metrics
Total Assets
2.5B
Total Liabilities
1.0B
Shareholders Equity
1.5B
Debt to Equity
0.71
Cash Flow Metrics
Operating Cash Flow
21.0M
Free Cash Flow
11.6M
Revenue & Profitability Trend
EnPro Industries Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.0B | 1.1B | 1.1B | 840.4M | 800.0M |
Cost of Goods Sold | 603.9M | 632.5M | 675.9M | 512.3M | 514.5M |
Gross Profit | 444.8M | 426.8M | 423.3M | 328.1M | 285.5M |
Gross Margin % | 42.4% | 40.3% | 38.5% | 39.0% | 35.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 296.3M | 284.2M | 282.8M | 260.3M | 230.2M |
Other Operating Expenses | - | 5.0M | 3.1M | 2.4M | 26.2M |
Total Operating Expenses | 296.3M | 289.2M | 285.9M | 262.7M | 256.4M |
Operating Income | 148.5M | 137.6M | 137.4M | 65.4M | 29.1M |
Operating Margin % | 14.2% | 13.0% | 12.5% | 7.8% | 3.6% |
Non-Operating Items | |||||
Interest Income | 6.4M | 14.9M | 1.7M | 2.5M | 1.6M |
Interest Expense | 40.9M | 45.0M | 35.6M | 16.2M | 16.5M |
Other Non-Operating Income | -19.6M | -69.8M | -75.2M | 14.3M | -37.7M |
Pre-tax Income | 94.4M | 37.7M | 28.3M | 66.0M | -23.5M |
Income Tax | 21.5M | 30.8M | 24.4M | 8.7M | -2.5M |
Effective Tax Rate % | 22.8% | 81.7% | 86.2% | 13.2% | 0.0% |
Net Income | 72.9M | 18.3M | 202.3M | 178.3M | 178.0M |
Net Margin % | 7.0% | 1.7% | 18.4% | 21.2% | 22.2% |
Key Metrics | |||||
EBITDA | 248.1M | 238.0M | 232.2M | 146.0M | 49.6M |
EPS (Basic) | $3.48 | $1.06 | $9.86 | $8.60 | $8.98 |
EPS (Diluted) | $3.45 | $1.05 | $9.83 | $8.53 | $8.98 |
Basic Shares Outstanding | 21000000 | 20900000 | 20800000 | 20600000 | 20500000 |
Diluted Shares Outstanding | 21000000 | 20900000 | 20800000 | 20600000 | 20500000 |
Income Statement Trend
EnPro Industries Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 236.3M | 369.8M | 334.4M | 338.1M | 229.5M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 115.9M | 116.7M | 137.1M | 145.0M | 143.2M |
Inventory | 138.8M | 142.6M | 151.9M | 135.9M | 139.1M |
Other Current Assets | 21.3M | 21.2M | 44.9M | 35.8M | 17.6M |
Total Current Assets | 512.3M | 650.3M | 684.2M | 804.7M | 579.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 2.6B | 2.4B | 2.5B | 2.8B | 1.8B |
Intangible Assets | 790.3M | 733.5M | 799.8M | 894.2M | 553.6M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 99.5M | 113.5M | 114.8M | 143.4M | 134.2M |
Total Non-Current Assets | 2.0B | 1.8B | 2.0B | 2.2B | 1.5B |
Total Assets | 2.5B | 2.5B | 2.6B | 3.0B | 2.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 66.0M | 68.7M | 73.4M | 72.0M | 69.8M |
Short-term Debt | 26.2M | 18.1M | 24.8M | 171.5M | 13.9M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | 2.3M | 35.8M | - |
Total Current Liabilities | 198.0M | 196.4M | 211.5M | 386.3M | 202.0M |
Non-Current Liabilities | |||||
Long-term Debt | 624.1M | 638.7M | 775.1M | 963.9M | 487.5M |
Deferred Tax Liabilities | 126.9M | 120.7M | 136.5M | 166.1M | 130.5M |
Other Non-Current Liabilities | 113.9M | 116.1M | 111.7M | 137.9M | 136.7M |
Total Non-Current Liabilities | 864.9M | 875.5M | 1.0B | 1.3B | 754.7M |
Total Liabilities | 1.1B | 1.1B | 1.2B | 1.7B | 956.7M |
Equity | |||||
Common Stock | 200.0K | 200.0K | 200.0K | 200.0K | 200.0K |
Retained Earnings | 1.2B | 1.1B | 1.1B | 953.1M | 794.8M |
Treasury Stock | 1.2M | 1.2M | 1.2M | 1.2M | 1.2M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.4B | 1.4B | 1.4B | 1.3B | 1.1B |
Key Metrics | |||||
Total Debt | 650.3M | 656.8M | 799.9M | 1.1B | 501.4M |
Working Capital | 314.3M | 453.9M | 472.7M | 418.4M | 377.0M |
Balance Sheet Composition
EnPro Industries Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 72.9M | 18.3M | 202.3M | 178.3M | 178.0M |
Depreciation & Amortization | 100.3M | 94.5M | 103.1M | 63.8M | 56.6M |
Stock-Based Compensation | 12.0M | 9.8M | 6.5M | 5.0M | 5.4M |
Working Capital Changes | -19.6M | 18.6M | -25.0M | 1.6M | 32.5M |
Operating Cash Flow | 156.4M | 123.5M | 54.9M | 124.0M | 29.7M |
Investing Activities | |||||
Capital Expenditures | -29.1M | -33.9M | -29.4M | -14.9M | -13.4M |
Acquisitions | -209.4M | 25.9M | 270.7M | -632.5M | 236.8M |
Investment Purchases | 0 | -35.8M | 0 | 0 | - |
Investment Sales | 0 | 35.8M | 27.4M | 0 | 0 |
Investing Cash Flow | -237.7M | -7.4M | 268.6M | -647.3M | 221.4M |
Financing Activities | |||||
Share Repurchases | - | - | - | 0 | -5.3M |
Dividends Paid | -25.3M | -24.3M | -23.4M | -22.4M | -21.7M |
Debt Issuance | 52.5M | 0 | 61.0M | 715.0M | 29.9M |
Debt Repayment | -60.6M | -145.1M | -398.0M | -79.0M | -168.2M |
Financing Cash Flow | -50.5M | -170.9M | -368.0M | 618.2M | -172.6M |
Free Cash Flow | 130.0M | 173.9M | 98.0M | 127.1M | 37.2M |
Net Change in Cash | -131.8M | -54.8M | -44.5M | 94.9M | 78.5M |
Cash Flow Trend
EnPro Industries Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
53.59
Forward P/E
28.50
Price to Book
3.09
Price to Sales
4.25
PEG Ratio
28.50
Profitability Ratios
Profit Margin
7.98%
Operating Margin
15.08%
Return on Equity
5.91%
Return on Assets
4.04%
Financial Health
Current Ratio
2.95
Debt to Equity
44.25
Beta
1.62
Per Share Data
EPS (TTM)
$4.01
Book Value per Share
$69.47
Revenue per Share
$50.63
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
npo | 4.5B | 53.59 | 3.09 | 5.91% | 7.98% | 44.25 |
GE Vernova | 180.4B | 160.09 | 20.32 | 11.41% | 3.16% | 10.65 |
Eaton | 139.1B | 35.88 | 7.48 | 20.73% | 15.10% | 62.39 |
A.O. Smith | 9.9B | 19.71 | 5.37 | 27.60% | 13.68% | 18.04 |
Regal Rexnord | 9.6B | 41.52 | 1.50 | 3.71% | 3.96% | 84.82 |
Chart Industries | 8.9B | 36.53 | 2.67 | 9.05% | 6.45% | 107.48 |
Financial data is updated regularly. All figures are in the company's reporting currency.