Noah  Limited logo

Noah Limited

NOAH | NYSE
Chart Builder DCF Calculator
$8.15
-$0.03 (-0.37%)
Sep 22, 2026, 10:52 AM ET · Market open
TTM
Period Ending
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
534.43M 558.68M 655.79M 571.71M 492.92M 475.45M 395.65M 494.56M 710.2M 822.92M 932.87M 881.96M 915.54M 975.54M 1.12B 1.21B 1.16B 1.31B -541.92M -529.51M -535.39M
Depreciation & Amortization
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 115.61M 115.61M 155.62M 195.97M 80.36M 80.36M 40.36M 24.27M 24.27M 24.27M 24.27M
Stock-Based Compensation
39.28M 52.71M 83.41M 88.34M 97.21M 109.03M 100.26M 79.25M 54.32M 11.53M 1.91M 14.22M 25.27M 42.3M 62.33M 63.6M 71.65M 70.95M 1.34B 1.34B 1.34B
Other Working Capital
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -63.96M -63.96M -391.23M -631.97M -568.01M -568.01M -240.74M 34.86M 34.86M 34.86M 34.86M
Other Non-Cash Items
-206.45M -219.35M -714.42M -635.27M -565.35M -584.48M -495.61M -573.52M -764.22M -834.15M -934.78M -896.18M -943.25M -727.94M -889.37M -981.43M -943.55M -937.79M -350.48M -364.82M -361.01M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a 2.48M 2.48M 2.48M 2.48M 1.29M 1.29M 1.29M n/a -1.29M -1.29M -1.29M 715K 715K 715K 715K
Change in Working Capital
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -169.78M -169.78M -497.05M -327.27M -157.5M -157.5M 169.78M 24.9M 24.9M 24.9M 24.9M
Operating Cash Flow
367.26M 367.26M n/a n/a n/a n/a 2.78M 58.72M 83.07M 168.57M 229.4M 199.85M -114.21M 301.47M 237.86M 211.47M 501.18M 495.94M 495.94M 495.94M 495.94M
Capital Expenditures
-367.26M -367.26M n/a n/a n/a n/a -2.78M -2.78M -2.78M -2.78M -58.58M -58.58M -60.21M -64.34M -5.76M -5.76M -4.13M -11.76M -11.76M -11.76M -11.76M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a 4.29M 4.29M 4.29M 4.29M 23.42M 23.42M 23.42M n/a -23.42M -23.42M -23.42M 7.57M 7.57M 7.57M 7.57M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -76.31M -76.31M -76.31M -81.73M -5.42M -5.42M -5.42M -20.3M -20.3M -20.3M -20.3M
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 3.1M 3.1M 3.1M 19.37M 16.26M 16.26M 16.26M 3.97M 3.97M 3.97M 3.97M
Other Investing Acitivies
217.9M 217.9M n/a n/a n/a n/a -103.95M -103.95M -103.95M -103.95M 114.91M 114.91M 99.47M 125.53M 10.62M 10.62M 26.05M -48.35M -48.35M -48.35M -48.35M
Investing Cash Flow
217.9M 217.9M n/a n/a n/a n/a -102.43M -102.85M -55.63M -33.9M 75.08M 80.3M 16.02M 3.63M -2.91M -7.72M 9.34M -68.87M -68.87M -68.87M -68.87M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
-50.78M -50.78M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -372.38M -372.38M -372.38M -372.38M
Dividend Paid
-530.96M -530.96M n/a n/a n/a n/a -25.05M -25.05M -25.05M -25.05M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-525.31M -525.31M n/a n/a n/a n/a -44.91M -17.18M -4.64M -4.14M 40.77M 47.15M 35.38M 22.13M 22.13M -11.98M -12.75M -171.85M -171.85M -171.85M -171.85M
Financial Cash Flow
-1.11B -1.11B n/a n/a n/a n/a -69.96M -42.23M -29.69M -29.19M 40.32M 46.7M 34.93M 22.38M 22.83M -11.28M -12.06M -542.96M -542.96M -542.96M -542.96M
Net Cash Flow
599.36M 599.36M n/a n/a n/a n/a 53.78M 81.56M 48.19M 117.03M 90.44M 132.94M -123.37M 303.09M 275.89M 205.62M 495.29M -100.89M -100.89M -100.89M -100.89M
Free Cash Flow
n/a n/a n/a n/a n/a n/a n/a 55.94M 80.29M 165.79M 170.83M 141.27M -174.42M 237.13M 232.1M 205.71M 497.05M 484.18M 484.18M 484.18M 484.18M
Adj. Free Cash Flow
-39.28M -52.71M -83.41M -88.34M -97.21M -109.03M -100.26M -23.31M 25.97M 154.26M 168.91M 127.05M -199.68M 194.83M 169.77M 142.11M 425.4M 413.23M -854.27M -856.2M -858.27M
Maintenance CapEx
-320.12M -320.12M n/a n/a n/a n/a -2.78M -2.78M -2.78M -2.78M -58.58M -58.58M -60.21M -64.34M -5.76M -5.76M -4.13M n/a n/a n/a n/a
Growth CapEx
-47.14M -47.14M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -11.76M -11.76M -11.76M -11.76M
Owner Earnings
47.14M 47.14M n/a n/a n/a n/a n/a 55.94M 80.29M 165.79M 170.83M 141.27M -174.42M 237.13M 232.1M 205.71M 497.05M 495.94M 495.94M 495.94M 495.94M

© 2026 bestshares.com. All rights reserved.