/
NRILY
$28.65+$0.45 (+1.60%)live
Held by
0
portfolios on TandT
Bookmarked by
0
users
Avg position size
—
of holders' portfolios
13F filers
0
institutions
52-week range
$22.73 – $43.20
29% from low
Exchange
OTC Link
ADRC
Borrow rate
4.78%
Moderate
Price (6 mo)
Loading chart…
Change$-13.03
Valuation
Financials
Loading chart…
Click rows below (any statement) to add/remove series. Selection stays as you switch tabs.
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $501.24B | $528.72B | $550.34B | $611.63B | $692.16B | $736.56B | $764.81B | $863.84B |
| Cost of revenue | $342.15B | $346.10B | $364.54B | $395.56B | $452.34B | $475.55B | $489.52B | $545.59B |
| Gross profit | $159.09B | $182.62B | $185.80B | $216.07B | $239.83B | $261.01B | $275.30B | $318.25B |
| Gross margin | 31.7% | 34.5% | 33.8% | 35.3% | 34.6% | 35.4% | 36.0% | 36.8% |
| R&D | $3.67B | $4.31B | $4.47B | $4.99B | $4.91B | $0 | $0 | $5.74B |
| Operating income | $71.44B | $85.13B | $87.43B | $102.53B | $111.83B | $120.41B | $134.91B | $163.83B |
| EBITDA | $111.55B | $127.02B | $123.82B | $144.60B | $154.67B | $167.09B | $188.87B | $218.20B |
| Net income | $50.93B | $58.20B | $52.87B | $71.44B | $76.31B | $79.64B | $93.76B | $16.18B |
| Net margin | 10.2% | 11.0% | 9.6% | 11.7% | 11.0% | 10.8% | 12.3% | 1.9% |
| EPS (diluted) | 71.94 | 91.62 | 88.12 | 120.34 | 128.88 | 136.84 | 163.56 | 28.76 |
Annual figures · source: Financial Modeling Prep
Analyst estimates (consensus)
| Year | Est. revenue | Est. EPS | EPS range | # Analysts |
|---|---|---|---|---|
| 2027 | $850.1B | $222.86 | $219.65–$226.06 | 1 |
| 2028 | $922.1B | $248.51 | $246.91–$250.11 | 1 |
Forward consensus · source: Financial Modeling Prep
DCF fair valuemodel estimate
Intrinsic value
$50.60
Price
$28.65
Implied upside
+77%
Peer comparison
NOMURA RSRCH UNSP/ADR
NOMURA RSRCH UNSP/ADR
Held by traders on TradeandTell
No one on the platform currently holds NRILY.
Super investors & insiders
Institutions holding (13F)
No tracked institution reports a position in NRILY as of their last filing.
Insider activity (SEC Form 4)
Stock splits
| Execution date | Ratio |
|---|---|
| 2019-07-01 | 3-for-4reverse |
| 2017-01-12 | 1.1-for-1 |
| 2015-10-14 | 7.8-for-1 |
Recent trades on TradeandTell
No one on the platform has traded NRILY yet.