Financhill
Buy
65

DAC Quote, Financials, Valuation and Earnings

Last price:
$97.54
Seasonality move :
15.14%
Day range:
$96.64 - $99.42
52-week range:
$65.40 - $99.56
Dividend yield:
3.5%
P/E ratio:
3.93x
P/S ratio:
1.78x
P/B ratio:
0.49x
Volume:
111.3K
Avg. volume:
78.3K
1-year change:
21.04%
Market cap:
$1.8B
Revenue:
$1B
EPS (TTM):
$25.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $461.6M $689.5M $993.3M $952.4M $1B
Revenue Growth (YoY) 3.21% 49.38% 44.07% -4.12% 6.01%
 
Cost of Revenues $237.8M $287.1M $340.4M $329.9M $422.8M
Gross Profit $223.8M $402.4M $653M $622.5M $586.8M
Gross Profit Margin 48.49% 58.36% 65.74% 65.36% 58.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.3M $44M $36.6M $43.5M $54.2M
Other Inc / (Exp) $3.3M $758.6M $20.4M $9.9M -$10.6M
Operating Expenses $24.3M $44M $36.6M $43.5M $54.2M
Operating Income $199.5M $358.5M $616.4M $579M $532.6M
 
Net Interest Expenses $55.8M $70.3M $63.7M $24.7M $29.8M
EBT. Incl. Unusual Items $147.2M $990.7M $577.5M $580.3M $505.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $5.9M $18.3M -- --
Net Income to Company $153.6M $1.1B $559.2M $576.3M $505.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $153.6M $1.1B $559.2M $576.3M $505.1M
 
Basic EPS (Cont. Ops) $6.51 $51.75 $27.30 $28.99 $26.15
Diluted EPS (Cont. Ops) $6.45 $51.15 $27.28 $28.95 $26.06
Weighted Average Basic Share $23.6M $20.3M $20.5M $19.9M $19.3M
Weighted Average Diluted Share $23.8M $20.6M $20.5M $19.9M $19.4M
 
EBITDA $312M $485.6M $762.9M $705.8M $705.5M
EBIT $199.5M $358.5M $616.4M $579M $532.6M
 
Revenue (Reported) $461.6M $689.5M $993.3M $952.4M $1B
Operating Income (Reported) $199.5M $358.5M $616.4M $579M $532.6M
Operating Income (Adjusted) $199.5M $358.5M $616.4M $579M $532.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $195.9M $260M $234.8M $256.2M $260.7M
Revenue Growth (YoY) 64.73% 32.73% -9.7% 9.1% 1.78%
 
Cost of Revenues $76.3M $86.7M $81.2M $113.1M $118.1M
Gross Profit $119.6M $173.3M $153.7M $143.1M $142.6M
Gross Profit Margin 61.05% 66.65% 65.44% 55.86% 54.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.3M $7.2M $7.1M $11M $12.6M
Other Inc / (Exp) $127.1M -$80.8M -$11M -$3.3M --
Operating Expenses $7.3M $7.2M $7.1M $11M $12.6M
Operating Income $112.3M $166.1M $146.6M $132.1M $130.1M
 
Net Interest Expenses $18.2M $16.1M $5.5M $9M $9.4M
EBT. Incl. Unusual Items $153.2M $70.6M $133.7M $123M $130.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $3.8M -- -- --
Net Income to Company $202.6M $52M $133.9M $128.5M $138.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $217.2M $66.8M $133.2M $123M $130.6M
 
Basic EPS (Cont. Ops) $10.67 $3.29 $6.76 $6.36 $7.14
Diluted EPS (Cont. Ops) $10.55 $3.29 $6.76 $6.30 $7.11
Weighted Average Basic Share $20.4M $20.3M $19.7M $19.3M $18.3M
Weighted Average Diluted Share $20.6M $20.3M $19.7M $19.5M $18.4M
 
EBITDA $145.8M $203.4M $179.3M $178.3M $182M
EBIT $112.3M $166.1M $146.6M $132.1M $130.1M
 
Revenue (Reported) $195.9M $260M $234.8M $256.2M $260.7M
Operating Income (Reported) $112.3M $166.1M $146.6M $132.1M $130.1M
Operating Income (Adjusted) $112.3M $166.1M $146.6M $132.1M $130.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $594.1M $955.9M $960M $996.3M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $267.1M $337M $323.8M $383.7M $473.7M
Gross Profit $327M $618.9M $636.2M $612.7M $560.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.8M $40.3M $36M $54.9M $57.7M
Other Inc / (Exp) $690.1M $79.9M $56K $38.9M --
Operating Expenses $31.8M $40.3M $36M $75.2M $57.7M
Operating Income $295.2M $578.7M $600.2M $537.4M $502.9M
 
Net Interest Expenses $64.5M $68M $33.7M $23.4M $42M
EBT. Incl. Unusual Items $860.4M $596.6M $583M $564.7M $467.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $24.1M -- -- --
Net Income to Company $918.2M $528.6M $589M $563M $473.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $930M $572.5M $579.1M $564.6M $467.1M
 
Basic EPS (Cont. Ops) $45.73 $27.72 $28.80 $29.13 $25.13
Diluted EPS (Cont. Ops) $45.23 $27.70 $28.79 $28.92 $25.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $414.3M $725.5M $728.5M $695.4M $707.7M
EBIT $295.2M $578.7M $600.2M $537.4M $502.9M
 
Revenue (Reported) $594.1M $955.9M $960M $996.3M $1B
Operating Income (Reported) $295.2M $578.7M $600.2M $537.4M $502.9M
Operating Income (Adjusted) $295.2M $578.7M $600.2M $537.4M $502.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $474.5M $740.9M $707.5M $751.4M $776.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $206.5M $256.1M $239.4M $293.1M $364.3M
Gross Profit $268M $484.7M $468.2M $458.3M $411.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.4M $21.7M $21.1M $32.5M $36M
Other Inc / (Exp) $689.2M $10.5M -$9.8M $19.2M $14.7M
Operating Expenses $25.4M $21.7M $21.1M $52.9M $36M
Operating Income $242.6M $463M $447.1M $405.4M $375.8M
 
Net Interest Expenses $52.5M $50.3M $20.3M $18.9M $31.1M
EBT. Incl. Unusual Items $818.8M $424.7M $430.2M $414.6M $376.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $18.3M -- -- --
Net Income to Company $872.6M $383M $429.2M $419M $394M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $886.8M $406.5M $426.4M $414.6M $376.7M
 
Basic EPS (Cont. Ops) $43.61 $19.70 $21.27 $21.41 $20.41
Diluted EPS (Cont. Ops) $43.11 $19.68 $21.27 $21.22 $20.35
Weighted Average Basic Share $61M $61.7M $60.1M $58.1M $55.4M
Weighted Average Diluted Share $61.7M $61.7M $60.1M $58.6M $55.6M
 
EBITDA $333.2M $573.3M $539.2M $528.8M $531M
EBIT $242.6M $463M $447.1M $405.4M $375.8M
 
Revenue (Reported) $474.5M $740.9M $707.5M $751.4M $776.2M
Operating Income (Reported) $242.6M $463M $447.1M $405.4M $375.8M
Operating Income (Adjusted) $242.6M $463M $447.1M $405.4M $375.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $65.7M $129.8M $267.7M $357.8M $514.2M
Short Term Investments -- $423M -- $86M $60.9M
Accounts Receivable, Net $7.6M $7.1M $5.6M $9.9M $25.6M
Inventory $9.6M $12.6M $16.1M $24.5M $23.9M
Prepaid Expenses $855K $2M $1.3M $1.9M $1.9M
Other Current Assets $14.3M $27.2M $29.3M $44.1M $38.4M
Total Current Assets $118.4M $632.5M $372.5M $501.8M $671M
 
Property Plant And Equipment $2.5B $2.9B $2.9B $3B $3.6B
Long-Term Investments $78.2M -- -- $270K --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $20.4M $41.7M $89.9M $72.6M $57.8M
Total Assets $2.7B $3.6B $3.4B $3.7B $4.3B
 
Accounts Payable $10.6M $18.8M $24.5M $22.8M $29M
Accrued Expenses $29M $27M $21.4M $20.5M $23.6M
Current Portion Of Long-Term Debt $155.7M $95.8M $27.5M $21.3M --
Current Portion Of Capital Lease Obligations $24.5M $85.8M $27.5M -- --
Other Current Liabilities $423K $8.6M $16.4M $39.8M $31.4M
Total Current Liabilities $239.7M $319.3M $228.4M $168.2M $169M
 
Long-Term Debt $1.3B $1.2B $447M $382.9M $699.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.5B $839.8M $644.8M $918.9M
 
Common Stock $204K $207K $203K $194K $190K
Other Common Equity Adj -$86.7M -$71.5M -$74.2M -$76M -$70.4M
Common Equity $1B $2.1B $2.6B $3B $3.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $2.1B $2.6B $3B $3.4B
 
Total Liabilities and Equity $2.7B $3.6B $3.4B $3.7B $4.3B
Cash and Short Terms $65.7M $129.8M $267.7M $357.8M $514.2M
Total Debt $1.5B $1.3B $474.5M $404.2M $734.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $93.6M $569.3M $371.6M $480.8M $712.7M
Short Term Investments $415.1M -- $65.3M $96.4M --
Accounts Receivable, Net $7M $5.1M $7.4M $24.6M $30.8M
Inventory $12M $15.9M $16.8M $23.7M $20.7M
Prepaid Expenses $1M $2.4M $1.4M $1.6M $2.2M
Other Current Assets $21.6M $29.2M $47.2M $36.7M --
Total Current Assets $573.9M $668.8M $498.2M $630M $867.3M
 
Property Plant And Equipment $3B $2.9B $2.9B $3.5B $3.6B
Long-Term Investments $7.2M -- $411K -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $29M $75.4M $79.2M $62.9M --
Total Assets $3.6B $3.7B $3.6B $4.3B $4.6B
 
Accounts Payable $15.2M $18.5M $18.1M $24.8M $23.4M
Accrued Expenses $18.6M $20.6M $16.7M $16.7M --
Current Portion Of Long-Term Debt $96.3M $71.5M $24.4M -- --
Current Portion Of Capital Lease Obligations $85.5M $27.1M -- -- --
Other Current Liabilities $11.2M $16.3M $37.4M $28.6M --
Total Current Liabilities $391.8M $288.3M $173.1M $160.4M $187.9M
 
Long-Term Debt $1.2B $826.4M $386.2M $647.3M $675.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.3B $661.6M $867.4M $904.1M
 
Common Stock $206K $202K $195K $193K $183K
Other Common Equity Adj -$71.9M -$68.7M -$70.9M -$72.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $2.4B $2.9B $3.4B $3.7B
 
Total Liabilities and Equity $3.6B $3.7B $3.6B $4.3B $4.6B
Cash and Short Terms $93.6M $569.3M $371.6M $480.8M $712.7M
Total Debt $1.4B $897.9M $410.6M $679M $752.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $153.6M $1.1B $559.2M $576.3M $505.1M
Depreciation & Amoritzation $112.6M $127.1M $146.4M $126.7M $173M
Stock-Based Compensation $1.2M $15.3M $6M $12.7M $14.6M
Change in Accounts Receivable -$325K $198K -$10.6M -$21.7M -$6.5M
Change in Inventories -$1.1M -$2.1M -$3.5M -$8.4M $630K
Cash From Operations $245.7M $395.3M $915.1M $574.4M $614.5M
 
Capital Expenditures $170.7M $355.7M $199.1M $268M $659.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$170.7M -$143.1M $176.6M -$338.5M -$650.8M
 
Dividends Paid (Ex Special Dividend) -- $30.9M $61.5M $60.7M $62.8M
Special Dividend Paid
Long-Term Debt Issued $208.9M $1.2B $182.7M -- $362M
Long-Term Debt Repaid -$300.7M -$1.4B -$1B -$100.4M -$28M
Repurchase of Common Stock $31.1M -- $28.6M $70.6M $53.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$148.5M -$188.1M -$953.8M -$231.7M $217.9M
 
Beginning Cash (CF) $65.7M $129.8M $267.7M $271.8M $453.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$73.5M $64.1M $137.9M $4.1M $181.6M
Ending Cash (CF) -$7.8M $193.8M $405.6M $276M $635M
 
Levered Free Cash Flow $75.1M $39.6M $716M $306.4M -$44.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $202.6M $52M $133.9M $128.5M $138.5M
Depreciation & Amoritzation $32.1M $32.7M $32.9M $47.8M $55.1M
Stock-Based Compensation $476K $109.8K -- $1.7M $1.8M
Change in Accounts Receivable -$917.3K $1.1M -$8.1M $5.8M -$947.4K
Change in Inventories -$1.3M -$1.3M -$814.5K -$1.8M $1M
Cash From Operations $86.1M $139M $150.4M $163.2M $177.3M
 
Capital Expenditures $258M $7.7M $98.9M $246.8M $97.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$246.3M $141.1M -$98.9M -$248.3M -$97.5M
 
Dividends Paid (Ex Special Dividend) $10M $13.4M $14.9M $16.1M $16.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $118M --
Long-Term Debt Repaid -$40.6M -$44.1M -$6.9M -$6.3M --
Repurchase of Common Stock -- $20.7M $16.7M $572.6K $395K
Other Financing Activities -- -- -- -- --
Cash From Financing -$41.3M -$63.5M -$38.5M $98.6M -$26.6M
 
Beginning Cash (CF) $93.6M $569.3M $306.3M $384.3M $596.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$201.4M $216.6M $13M $13.5M $53.2M
Ending Cash (CF) -$107.9M $785.9M $319.3M $397.8M $649.6M
 
Levered Free Cash Flow -$171.9M $131.3M $51.5M -$83.6M $80M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $918.2M $528.6M $589M $563M $473.1M
Depreciation & Amoritzation $119.3M $137.7M $130.9M $158M $208.2M
Stock-Based Compensation $6.3M $9.2M $5.4M $17.4M $15M
Change in Accounts Receivable $2.5M -$5.7M -$12.5M -$14.4M -$4.2M
Change in Inventories -$2.1M -$3.6M -$1.1M -$6.8M $3.2M
Cash From Operations $348.4M $843.4M $593.7M $603.1M $618.8M
 
Capital Expenditures $327.8M $173.8M $232.6M $725M $271.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$170.1M $118.7M -$183.5M -$715.1M -$301.9M
 
Dividends Paid (Ex Special Dividend) $20.3M $53.2M $61.5M $61.9M $64.1M
Special Dividend Paid
Long-Term Debt Issued $1.3B -- $55M $299M --
Long-Term Debt Repaid -$1.4B -$588.6M -$592.2M -$26.9M --
Repurchase of Common Stock $32.6M $26.9M $53.5M $23.3M $102.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$193.6M -$513.4M -$651.7M $190.9M -$102M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.3M $448.7M -$241.5M $78.9M $214.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $20.7M $669.6M $361.2M -$121.9M $347.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $872.6M $383M $429.2M $419M $394M
Depreciation & Amoritzation $89.1M $103.9M $92.7M $124.6M $162.3M
Stock-Based Compensation $6M $351.4K -- $4.8M $5.4M
Change in Accounts Receivable -$1.4M -$7.3M -$9.5M -$2.3M -$29.3K
Change in Inventories -$1.5M -$3.1M -$736.9K $826.5K $3.4M
Cash From Operations $264.5M $725.6M $431.1M $462.8M $475.7M
 
Capital Expenditures $259.8M $89.6M $128.9M $587.3M $208.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$102.1M $155M -$199.9M -$578.2M -$238.4M
 
Dividends Paid (Ex Special Dividend) $20.3M $43.6M $45.5M $47M $49.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $127.7M -- $299M $44M
Long-Term Debt Repaid -$1.4B -$547.9M -$93.6M -$20M -$18.2M
Repurchase of Common Stock -- $26.9M $52.7M $5.8M $55.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$134.9M -$466.4M -$192.3M $229.1M -$87.7M
 
Beginning Cash (CF) $456.1M $1.1B $959.2M $1.1B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.4M $414.2M $38.9M $113.7M $149.6M
Ending Cash (CF) $483.5M $1.5B $998.1M $1.2B $1.8B
 
Levered Free Cash Flow $4.6M $635.9M $302.2M -$124.5M $267.2M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock