Financhill
Buy
60

DOX Quote, Financials, Valuation and Earnings

Last price:
$91.48
Seasonality move :
-2.95%
Day range:
$91.23 - $92.70
52-week range:
$74.41 - $94.61
Dividend yield:
2.15%
P/E ratio:
19.26x
P/S ratio:
2.16x
P/B ratio:
2.96x
Volume:
599.2K
Avg. volume:
750.2K
1-year change:
11.97%
Market cap:
$10.3B
Revenue:
$5B
EPS (TTM):
$4.75
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.2B $4.3B $4.6B $4.9B $5B
Revenue Growth (YoY) 2.02% 2.87% 6.72% 6.79% 2.4%
 
Cost of Revenues $2.8B $2.8B $3B $3.2B $3.2B
Gross Profit $1.4B $1.5B $1.6B $1.7B $1.8B
Gross Profit Margin 33.9% 34.46% 35.38% 35.35% 35.07%
 
R&D Expenses $282M $312.9M $354.7M $374.9M $360.8M
Selling, General & Admin $458.5M $487.3M $528.6M $570.7M $572.8M
Other Inc / (Exp) -$5.2M $232.1M -$7.3M -$86.7M -$151.2M
Operating Expenses $818.7M $879M $954.4M $1B $995.7M
Operating Income $594.8M $598.7M $664.8M $724.9M $759.7M
 
Net Interest Expenses $6.2M $16.5M $9.1M $1.8M $17.4M
EBT. Incl. Unusual Items $583.3M $814.3M $648.4M $636.4M $591.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $85.5M $125.9M $98.9M $93.4M $94.8M
Net Income to Company $497.8M $688.4M $549.5M $543M $496.3M
 
Minority Interest in Earnings -- -- -- -$2.3M -$3.1M
Net Income to Common Excl Extra Items $497.8M $688.4M $549.5M $540.7M $493.2M
 
Basic EPS (Cont. Ops) $3.73 $5.36 $4.47 $4.52 $4.27
Diluted EPS (Cont. Ops) $3.71 $5.32 $4.44 $4.49 $4.25
Weighted Average Basic Share $132.6M $127.2M $121.1M $117.7M $113.3M
Weighted Average Diluted Share $133.2M $128M $121.9M $118.5M $114M
 
EBITDA $792.2M $1B $889.9M $855.2M $819M
EBIT $593.7M $835.6M $665.3M $659.5M $626M
 
Revenue (Reported) $4.2B $4.3B $4.6B $4.9B $5B
Operating Income (Reported) $594.8M $598.7M $664.8M $724.9M $759.7M
Operating Income (Adjusted) $593.7M $835.6M $665.3M $659.5M $626M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1B $1.1B $1.2B $1.2B $1.1B
Revenue Growth (YoY) 0.08% 9.21% 6.81% 1.84% -9.44%
 
Cost of Revenues $685.5M $741.3M $795.5M $802M $698M
Gross Profit $363.2M $404M $427.8M $443.9M $430.2M
Gross Profit Margin 34.63% 35.28% 34.97% 35.63% 38.13%
 
R&D Expenses $75.2M $87.1M $89.3M $91.2M $81.8M
Selling, General & Admin $117M $135M $143.3M $147.6M $134.6M
Other Inc / (Exp) -- -- -- -$33.2M --
Operating Expenses $214M $240.4M $245.5M $255M $232.4M
Operating Income $149.2M $163.7M $182.3M $188.9M $197.7M
 
Net Interest Expenses $3.5M $8.6M $2.9M $11.7M $8.5M
EBT. Incl. Unusual Items $145.7M $155M $179.3M $144.1M $189.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.6M -$3.5M $29M $24.7M $25.3M
Net Income to Company $119.1M $158.5M $150.3M $119.4M $164M
 
Minority Interest in Earnings -- -- -$706K -$923K -$758K
Net Income to Common Excl Extra Items $119.1M $158.5M $149.6M $118.5M $163.2M
 
Basic EPS (Cont. Ops) $0.92 $1.29 $1.24 $1.02 $1.46
Diluted EPS (Cont. Ops) $0.91 $1.28 $1.23 $1.01 $1.45
Weighted Average Basic Share $128.4M $121.2M $118.4M $116.4M $112M
Weighted Average Diluted Share $129.3M $122M $119.3M $117.1M $112.5M
 
EBITDA $198.8M $213.8M $224.3M $207.7M $244.1M
EBIT $149.2M $163.7M $182.3M $155.7M $197.7M
 
Revenue (Reported) $1B $1.1B $1.2B $1.2B $1.1B
Operating Income (Reported) $149.2M $163.7M $182.3M $188.9M $197.7M
Operating Income (Adjusted) $149.2M $163.7M $182.3M $155.7M $197.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.2B $4.4B $4.7B $5B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $2.9B $3.1B $3.2B $3B
Gross Profit $1.4B $1.5B $1.7B $1.7B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $296.8M $331.1M $370.7M $370.2M $346.6M
Selling, General & Admin $454.8M $511.5M $552.1M $574.3M $539.4M
Other Inc / (Exp) $226.4M $15.7M -$41.8M -$95.3M -$124.8M
Operating Expenses $830.8M $915.7M $986M $1B $947.2M
Operating Income $583.9M $633M $697.9M $741.2M $789.8M
 
Net Interest Expenses $13.6M $17.6M $5.8M $15.4M $10.9M
EBT. Incl. Unusual Items $791.5M $631.1M $650.2M $630.5M $654.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $117.9M $69.3M $112.7M $99.6M $110.1M
Net Income to Company $673.6M $561.8M $537.6M $530.9M $544M
 
Minority Interest in Earnings -- -- -$911K -$3M -$2.9M
Net Income to Common Excl Extra Items $673.6M $561.8M $536.7M $527.9M $541.1M
 
Basic EPS (Cont. Ops) $5.13 $4.49 $4.42 $4.48 $4.78
Diluted EPS (Cont. Ops) $5.10 $4.46 $4.39 $4.45 $4.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1B $1.1B $900.4M $833.1M $837.3M
EBIT $809.3M $879.9M $673.9M $642.6M $649.3M
 
Revenue (Reported) $4.2B $4.4B $4.7B $5B $4.8B
Operating Income (Reported) $583.9M $633M $697.9M $741.2M $789.8M
Operating Income (Adjusted) $809.3M $879.9M $673.9M $642.6M $649.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.1B $2.2B $2.4B $2.5B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.5B $1.6B $1.6B $1.4B
Gross Profit $720.8M $791.9M $856.7M $876.3M $858M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $150.8M $169M $185M $180.4M $166.1M
Selling, General & Admin $238.8M $263.1M $286.6M $290.1M $256.7M
Other Inc / (Exp) $226.4M $10M -$24.5M -$33.2M -$6.8M
Operating Expenses $431.4M $468.1M $499.8M $503.1M $454.6M
Operating Income $289.4M $323.8M $356.9M $373.2M $403.4M
 
Net Interest Expenses $10M $11.2M $7.9M $21.4M $14.9M
EBT. Incl. Unusual Items $505.8M $322.6M $324.5M $318.6M $381.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87.1M $30.5M $44.3M $50.5M $65.8M
Net Income to Company $418.7M $292.1M $280.2M $268.1M $315.9M
 
Minority Interest in Earnings -- -- -$911K -$1.7M -$1.5M
Net Income to Common Excl Extra Items $418.7M $292.1M $279.3M $266.5M $314.4M
 
Basic EPS (Cont. Ops) $3.21 $2.36 $2.31 $2.29 $2.80
Diluted EPS (Cont. Ops) $3.19 $2.35 $2.30 $2.27 $2.78
Weighted Average Basic Share $258.4M $244.1M $237.2M $231.1M $222.6M
Weighted Average Diluted Share $259.8M $245.7M $238.9M $232.5M $223.9M
 
EBITDA $617.2M $434.9M $435.4M $437.9M $489.4M
EBIT $515.9M $333.8M $332.4M $340.1M $396.6M
 
Revenue (Reported) $2.1B $2.2B $2.4B $2.5B $2.2B
Operating Income (Reported) $289.4M $323.8M $356.9M $373.2M $403.4M
Operating Income (Adjusted) $515.9M $333.8M $332.4M $340.1M $396.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $983.2M $709.1M $573.4M $520.1M $346.1M
Short Term Investments $752K $256.5M $244.6M $222.5M $168.2M
Accounts Receivable, Net $685.5M $704.5M $789.6M $733M $665.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $229.6M $235.1M $238.4M $224.6M $228.5M
Total Current Assets $2.1B $2.1B $2B $1.9B $1.8B
 
Property Plant And Equipment $903.4M $931.9M $971.2M $951.9M $904.9M
Long-Term Investments -- -- -- -- --
Goodwill $2.6B $2.6B $2.7B $2.7B $2.8B
Other Intangibles $296.3M $259M $178.3M $181.5M $160.7M
Other Long-Term Assets $488.6M $630.7M $574.9M $631.6M $704.5M
Total Assets $6.3B $6.5B $6.4B $6.4B $6.4B
 
Accounts Payable $110.1M $121.2M $134.4M $293.3M $305.9M
Accrued Expenses $217.1M $206.9M $208.2M $277M $445.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $59.1M $58.7M $43.3M $40M $40M
Other Current Liabilities $186M $200.1M $234.3M $203.6M $189.2M
Total Current Liabilities $1.2B $1.3B $1.3B $1.4B $1.5B
 
Long-Term Debt $644M $644.6M $645.1M $645.7M $646.3M
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $2.9B $2.8B $2.9B $2.9B
 
Common Stock $4.5M $4.5M $4.5M $4.6M $4.6M
Other Common Equity Adj $11.7M $9.3M -$72.5M -$53.3M -$4.4M
Common Equity $3.6B $3.6B $3.5B $3.5B $3.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $42.5M $42.5M $42.5M $43.2M $42.2M
Total Equity $3.7B $3.6B $3.6B $3.6B $3.5B
 
Total Liabilities and Equity $6.3B $6.5B $6.4B $6.4B $6.4B
Cash and Short Terms $983.9M $965.6M $818M $742.5M $514.3M
Total Debt $744M $644.6M $645.1M $645.7M $646.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $969M $593.1M $623.4M $342.9M $247.4M
Short Term Investments $194.7M $263.4M $238.2M $201.4M $76.4M
Accounts Receivable, Net $734.7M $894.2M $824.6M $709.7M $957.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $227.6M $223.1M $251.9M $223.2M $279.7M
Total Current Assets $2.3B $2.1B $2.1B $1.8B $1.6B
 
Property Plant And Equipment $907M $960M $954.6M $928.9M $874.8M
Long-Term Investments -- -- -- -- --
Goodwill $2.6B $2.7B $2.7B $2.8B --
Other Intangibles $291.2M $236.2M $135.5M $189.3M --
Other Long-Term Assets $513.2M $589.8M $606.3M $644.9M $712.7M
Total Assets $6.6B $6.6B $6.5B $6.4B $6.2B
 
Accounts Payable $152.5M $180.3M $212.4M $312M --
Accrued Expenses $201.7M $187.4M $186.9M $382.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $58.8M $56.7M $38.3M $39.5M $38.8M
Other Current Liabilities $174.3M $197.7M $225.3M $196.8M --
Total Current Liabilities $1.3B $1.4B $1.3B $1.4B $1.3B
 
Long-Term Debt $644.3M $644.8M $645.4M $646M $646.6M
Capital Leases -- -- -- -- --
Total Liabilities $3B $3B $2.8B $2.8B $2.7B
 
Common Stock $4.5M $4.5M $4.6M $4.6M --
Other Common Equity Adj $9M -$5.3M -$53.7M -$7.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $42.5M $42.5M $43.4M $43.1M $41.5M
Total Equity $3.6B $3.6B $3.6B $3.6B $3.5B
 
Total Liabilities and Equity $6.6B $6.6B $6.5B $6.4B $6.2B
Cash and Short Terms $1.2B $856.4M $861.6M $544.4M $323.7M
Total Debt $744.3M $644.8M $645.4M $646M $646.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $497.8M $688.4M $549.5M $543M $496.3M
Depreciation & Amoritzation $198.4M $208.8M $224.5M $195.7M $193.1M
Stock-Based Compensation $42.4M $54.2M $71.8M $89.7M $104.5M
Change in Accounts Receivable $134.6M -$69.1M -$65M $3.5M -$104.4M
Change in Inventories -- -- -- -- --
Cash From Operations $658.1M $925.8M $756.7M $822.6M $724.4M
 
Capital Expenditures $205.5M $210.4M $227.2M $124.4M $105.5M
Cash Acquisitions -$249.4M $146.3M -$14.4M -$121.8M -$86.8M
Cash From Investing -$461.7M -$329M -$262.5M -$224.5M -$127.4M
 
Dividends Paid (Ex Special Dividend) -$164.1M -$177.5M -$186.1M -$199.5M -$212M
Special Dividend Paid
Long-Term Debt Issued $1.1B -- -- -- --
Long-Term Debt Repaid -$350M -$100M -- -- --
Repurchase of Common Stock -$360.9M -$680M -$508.5M -$489.5M -$563.1M
Other Financing Activities -$1.7M -$2.5M -$18.3M -$11.1M -$22.9M
Cash From Financing $315.1M -$870.9M -$629.9M -$651.4M -$771M
 
Beginning Cash (CF) $471.6M $983.2M $709.1M $573.4M $520.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $511.6M -$274.1M -$135.7M -$53.3M -$174M
Ending Cash (CF) $983.2M $709.1M $573.4M $520.1M $346.1M
 
Levered Free Cash Flow $452.6M $715.4M $529.5M $698.3M $618.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $119.1M $158.5M $150.3M $119.4M $164M
Depreciation & Amoritzation $49.6M $50.2M $42M $52M $46.4M
Stock-Based Compensation $13.4M $17.8M $21.4M $26.3M $25.7M
Change in Accounts Receivable $32M -$56.4M $143.9M -$4.6M $30.8M
Change in Inventories -- -- -- -- --
Cash From Operations $119.7M $168.9M $294.5M $132.7M $172.5M
 
Capital Expenditures $49.2M $47.3M $35.1M $19.6M $16M
Cash Acquisitions -$77.7M $9.4M -- -$9.8M -$86K
Cash From Investing -$148.7M -$32.4M -$30.3M -$17.2M $43.9M
 
Dividends Paid (Ex Special Dividend) -$42.9M -$44.4M -$47.6M -$50.7M -$53.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$360.1M -$130M -$105.6M -$115.4M -$135.2M
Other Financing Activities -$1.5M -- -- -$985K -$886K
Cash From Financing -$338.6M -$129.9M -$133M -$155.5M -$182.8M
 
Beginning Cash (CF) $1.3B $586.5M $492.2M $382.9M $213.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$367.6M $6.6M $131.2M -$40M $33.6M
Ending Cash (CF) $969M $593.1M $623.4M $342.9M $247.4M
 
Levered Free Cash Flow $70.5M $121.6M $259.4M $113.1M $156.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $673.6M $561.8M $537.6M $530.9M $544M
Depreciation & Amoritzation $201.6M $208.6M $226.6M $190.5M $188M
Stock-Based Compensation $46.9M $62.9M $78.1M $101.3M $104.3M
Change in Accounts Receivable $5.8M -$101.1M $22.4M -$14.3M $49K
Change in Inventories -- -- -- -- --
Cash From Operations $927.6M $762.6M $761.4M $760M $687.4M
 
Capital Expenditures $200.1M $215.6M $191.5M $118.9M $85.5M
Cash Acquisitions -$46.2M -$71.4M $67K -$208.9M -$56.9M
Cash From Investing -$445.1M -$380.7M -$180.5M -$292.2M $10.6M
 
Dividends Paid (Ex Special Dividend) -$173.2M -$180.9M -$192.1M -$205.8M -$218M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$600.9M -$530.9M -$413.2M -$557.8M -$568.9M
Other Financing Activities -- -$7.2M -$12.6M -$14.5M -$28.9M
Cash From Financing -$276.1M -$757.8M -$550.6M -$748.2M -$793.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $206.4M -$375.9M $30.3M -$280.5M -$95.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $727.5M $546.9M $569.9M $641.1M $601.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $418.7M $292.1M $280.2M $268.1M $315.9M
Depreciation & Amoritzation $101.3M $101.1M $103.1M $97.9M $92.8M
Stock-Based Compensation $26M $34.6M $40.9M $52.4M $52.2M
Change in Accounts Receivable -$108.8M -$140.9M -$53.5M -$71.3M $33.2M
Change in Inventories -- -- -- -- --
Cash From Operations $536.2M $373M $377.7M $315M $278M
 
Capital Expenditures $99.3M $104.5M $68.8M $63.3M $43.3M
Cash Acquisitions $203.2M -$14.5M -- -$87.1M -$57.2M
Cash From Investing -$91.4M -$143.1M -$61.1M -$128.8M $9.2M
 
Dividends Paid (Ex Special Dividend) -$85.9M -$89.4M -$95.4M -$101.7M -$107.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$450.1M -$300.9M -$205.6M -$273.9M -$279.7M
Other Financing Activities -$1.5M -$6.2M -$453K -$3.8M -$9.8M
Cash From Financing -$459M -$345.9M -$266.6M -$363.4M -$385.9M
 
Beginning Cash (CF) $2.3B $1.3B $1.1B $903M $559.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.2M -$116M $50M -$177.2M -$98.7M
Ending Cash (CF) $2.3B $1.2B $1.1B $725.8M $461.2M
 
Levered Free Cash Flow $436.9M $268.5M $308.9M $251.7M $234.7M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock