Financhill
Sell
17

DFH Quote, Financials, Valuation and Earnings

Last price:
$22.24
Seasonality move :
0.19%
Day range:
$20.50 - $22.80
52-week range:
$20.50 - $43.71
Dividend yield:
0%
P/E ratio:
6.69x
P/S ratio:
0.51x
P/B ratio:
1.68x
Volume:
1M
Avg. volume:
532.2K
1-year change:
-46.83%
Market cap:
$2.1B
Revenue:
$4.5B
EPS (TTM):
$3.35
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.9B $3.3B $3.7B $4.5B
Revenue Growth (YoY) 52.33% 69.69% 73.73% 12.16% 18.75%
 
Cost of Revenues $962.9M $1.6B $2.7B $3B $3.6B
Gross Profit $170.9M $313.6M $615.2M $731M $828.6M
Gross Profit Margin 15.07% 16.3% 18.41% 19.5% 18.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $90.4M $154.4M $266.1M $303.1M $395.8M
Other Inc / (Exp) $4.9M $2.9M $7M -$23.6M $5M
Operating Expenses $90.4M $154.4M $266.1M $303.1M $395.8M
Operating Income $80.5M $159.2M $349.2M $428M $432.8M
 
Net Interest Expenses $871K -- -- -- --
EBT. Incl. Unusual Items $84.5M $162M $356.2M $404.4M $437.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $27.5M $81.9M $96.5M $97.3M
Net Income to Company $84.5M $134.6M $274.3M $307.9M $340.6M
 
Minority Interest in Earnings -$5.4M -$13.5M -$12M -$12M -$5.2M
Net Income to Common Excl Extra Items $79.1M $122.4M $262.3M $295.9M $335.3M
 
Basic EPS (Cont. Ops) $0.87 $1.27 $2.67 $3.03 $3.44
Diluted EPS (Cont. Ops) $0.87 $1.27 $2.45 $2.79 $3.34
Weighted Average Basic Share $91.1M $92.5M $92.7M $93.1M $93.5M
Weighted Average Diluted Share $91.1M $95.3M $106.7M $106M $100.3M
 
EBITDA $93.2M $169M $366.2M $445.9M $450M
EBIT $85.4M $159.2M $349.2M $428M $432.8M
 
Revenue (Reported) $1.1B $1.9B $3.3B $3.7B $4.5B
Operating Income (Reported) $80.5M $159.2M $349.2M $428M $432.8M
Operating Income (Adjusted) $85.4M $159.2M $349.2M $428M $432.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $461.1M $852.1M $1.1B $1.1B $1.6B
Revenue Growth (YoY) 81.97% 84.8% 29.03% 3.51% 37.15%
 
Cost of Revenues $387.2M $712.3M $914.4M $904.2M $1.3B
Gross Profit $73.9M $139.8M $185.1M $233.8M $282.6M
Gross Profit Margin 16.02% 16.4% 16.84% 20.55% 18.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $35.3M $61M $69.5M $92.5M $116.8M
Other Inc / (Exp) $2.4M -$4M $5.7M -$5.9M $2.8M
Operating Expenses $35.3M $61M $69.5M $92.5M $116.8M
Operating Income $38.6M $78.7M $115.6M $141.3M $165.8M
 
Net Interest Expenses $747K -- -- -- --
EBT. Incl. Unusual Items $40.2M $75.4M $121.3M $135.4M $168.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $14.1M $31.3M $30.5M $38.1M
Net Income to Company $40.2M $61.4M $90M $104.9M $130.5M
 
Minority Interest in Earnings -$1.9M -$4.1M -$3.6M -$3M -$1.2M
Net Income to Common Excl Extra Items $38.2M $57.3M $86.3M $102M $129.3M
 
Basic EPS (Cont. Ops) $0.42 $0.58 $0.89 $1.05 $1.35
Diluted EPS (Cont. Ops) $0.42 $0.55 $0.78 $0.96 $1.29
Weighted Average Basic Share $91.1M $92.5M $92.7M $93.1M $93.8M
Weighted Average Diluted Share $91.1M $103.3M $111.4M $106.7M $100.8M
 
EBITDA $43.8M $76.2M $120.5M $145.8M $170.8M
EBIT $40.9M $71.9M $115.6M $141.3M $165.8M
 
Revenue (Reported) $461.1M $852.1M $1.1B $1.1B $1.6B
Operating Income (Reported) $38.6M $78.7M $115.6M $141.3M $165.8M
Operating Income (Adjusted) $40.9M $71.9M $115.6M $141.3M $165.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.9B $3.3B $3.7B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $962.9M $1.6B $2.7B $3B $3.6B
Gross Profit $170.9M $313.6M $615.2M $733.5M $832.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89.7M $154.4M $266.1M $305.5M $399.4M
Other Inc / (Exp) $4.2M $2.9M $7M -$23.6M $5M
Operating Expenses $89.7M $154.4M $266.1M $305.5M $399.4M
Operating Income $81.2M $159.2M $349.2M $428M $432.8M
 
Net Interest Expenses $871K $672K -- -- --
EBT. Incl. Unusual Items $84.5M $162M $356.2M $404.4M $437.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $27.5M $81.9M $96.5M $97.3M
Net Income to Company $84.5M $134.6M $274.3M $307.9M $340.6M
 
Minority Interest in Earnings -$5.4M -$13.5M -$12M -$12M -$5.2M
Net Income to Common Excl Extra Items $79.1M $121.1M $262.3M $295.9M $335.3M
 
Basic EPS (Cont. Ops) $412.93 $1.27 $2.67 $3.03 $3.45
Diluted EPS (Cont. Ops) $409.72 $1.24 $2.44 $2.81 $3.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $93.2M $169M $366.2M $445.9M $450M
EBIT $85.4M $159.2M $349.2M $428M $432.8M
 
Revenue (Reported) $1.1B $1.9B $3.3B $3.7B $4.5B
Operating Income (Reported) $81.2M $159.2M $349.2M $428M $432.8M
Operating Income (Adjusted) $85.4M $159.2M $349.2M $428M $432.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $3.3B $3.7B $4.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $2.7B $3B $3.6B --
Gross Profit $313.6M $615.2M $733.5M $832.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $154.4M $266.1M $305.5M $399.4M --
Other Inc / (Exp) $2.9M $7M -$23.6M $5M --
Operating Expenses $154.4M $266.1M $305.5M $399.4M --
Operating Income $159.2M $349.2M $428M $432.8M --
 
Net Interest Expenses $672K -- -- -- --
EBT. Incl. Unusual Items $162M $356.2M $404.4M $437.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.5M $81.9M $96.5M $97.3M --
Net Income to Company $134.6M $274.3M $307.9M $340.6M --
 
Minority Interest in Earnings -$13.5M -$12M -$12M -$5.2M --
Net Income to Common Excl Extra Items $121.1M $262.3M $295.9M $335.3M --
 
Basic EPS (Cont. Ops) $1.27 $2.67 $3.03 $3.45 --
Diluted EPS (Cont. Ops) $1.24 $2.44 $2.81 $3.35 --
Weighted Average Basic Share $370.1M $371M $372.3M $374.4M --
Weighted Average Diluted Share $381.2M $426.8M $423M $401.6M --
 
EBITDA $169M $366.2M $445.9M $450M --
EBIT $159.2M $349.2M $428M $432.8M --
 
Revenue (Reported) $1.9B $3.3B $3.7B $4.5B --
Operating Income (Reported) $159.2M $349.2M $428M $432.8M --
Operating Income (Adjusted) $159.2M $349.2M $428M $432.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $43.7M $227.2M $364.5M $494.1M $274.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.8M $33.5M $43.5M $30.9M $34.1M
Inventory $484.4M $1.1B $1.4B $1.4B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $594.5M $1.4B $1.8B $2B $2.4B
 
Property Plant And Equipment $85.1M $267.6M $308.7M $274.5M $501.8M
Long-Term Investments $4.5M $16M $14M $15.4M $11.5M
Goodwill $28.6M $171.9M $172.2M $172.2M $300.3M
Other Intangibles $2.7M $9.1M -- -- --
Other Long-Term Assets $18.3M $44M $59.4M $80.8M $122.4M
Total Assets $733.7M $1.9B $2.4B $2.6B $3.3B
 
Accounts Payable $37.4M $113.5M $134.7M $134.1M $147.1M
Accrued Expenses $67.4M $139.5M $184.1M $207.4M $263.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $454.1M $1.2B $1.4B $1B $1.5B
 
Long-Term Debt $29.7M -- -- $293.9M $295M
Capital Leases -- -- -- -- --
Total Liabilities $521.7M $1.3B $1.6B $1.5B $1.9B
 
Common Stock $180.1M $156.1M $157M $149.4M $149.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $124.4M $377.1M $631.7M $924.6M $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $31.9M $24.1M $13M $13.1M $26.9M
Total Equity $212M $556.4M $800.7M $1.1B $1.4B
 
Total Liabilities and Equity $733.7M $1.9B $2.4B $2.6B $3.3B
Cash and Short Terms $43.7M $227.2M $364.5M $494.1M $274.4M
Total Debt $319.5M $763.3M $966.2M $824.3M $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $43.7M $227.2M $364.5M $494.1M $274.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.8M $33.5M $43.5M $30.9M $34.1M
Inventory $484.4M $1.1B $1.4B $1.4B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $594.5M $1.4B $1.8B $2B $2.4B
 
Property Plant And Equipment $85.1M $267.6M $308.7M $274.5M $501.8M
Long-Term Investments $4.5M $16M $14M $15.4M $11.5M
Goodwill $28.6M $171.9M $172.2M $172.2M $300.3M
Other Intangibles $2.7M $9.1M -- -- --
Other Long-Term Assets $18.3M $44M $59.4M $80.8M $122.4M
Total Assets $733.7M $1.9B $2.4B $2.6B $3.3B
 
Accounts Payable $37.4M $113.5M $134.7M $134.1M $147.1M
Accrued Expenses $67.4M $139.5M $184.1M $207.4M $263.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $454.1M $1.2B $1.4B $1B $1.5B
 
Long-Term Debt $29.7M -- -- $293.9M $295M
Capital Leases -- -- -- -- --
Total Liabilities $521.7M $1.3B $1.6B $1.5B $1.9B
 
Common Stock $180.1M $156.1M $157M $149.4M $149.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- $1K -- -- --
Minority Interest, Total $31.9M $24.1M $13M $13.1M $26.9M
Total Equity $212M $556.4M $800.7M $1.1B $1.4B
 
Total Liabilities and Equity $733.7M $1.9B $2.4B $2.6B $3.3B
Cash and Short Terms $43.7M $227.2M $364.5M $494.1M $274.4M
Total Debt $319.5M $763.3M $966.2M $824.3M $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $84.5M $134.6M $274.3M $307.9M $340.6M
Depreciation & Amoritzation $7.9M $9.9M $17.1M $17.9M $17.2M
Stock-Based Compensation $947K $5.2M $6.8M $14.1M $18.8M
Change in Accounts Receivable -$12.2M -$16.7M -$11.9M $12.6M -$2.6M
Change in Inventories $23.5M -$80.2M -$311.5M -$61.6M -$148M
Cash From Operations $96.9M $65M -$27.6M $374.2M -$256.6M
 
Capital Expenditures $2.9M $2.8M $5.5M $4.8M $25.3M
Cash Acquisitions -$10.3M -$520.8M -$131K -$70K -$196.4M
Cash From Investing -$13M -$523M -$5.5M -$4.5M -$221.7M
 
Dividends Paid (Ex Special Dividend) -$17.3M -$46.6M -$13.7M -$13.2M -$13.5M
Special Dividend Paid
Long-Term Debt Issued $742.4M $1.9B $11B $5.7B $2.1B
Long-Term Debt Repaid -$772M -$1.5B -$10.8B -$5.8B -$1.8B
Repurchase of Common Stock -$13M -$25.5M -- -$11.4M -$20.3M
Other Financing Activities -$5.9M -$20.9M -$42.3M -$55.9M -$48M
Cash From Financing -$65.8M $646M $147M -$216.4M $269.7M
 
Beginning Cash (CF) $75.3M $93.4M $281.3M $395.1M $548.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.1M $187.9M $113.8M $153.3M -$208.6M
Ending Cash (CF) $93.4M $281.3M $395.1M $548.5M $339.8M
 
Levered Free Cash Flow $94M $62.2M -$33.2M $369.5M -$282M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $40.2M $61.4M $90M $104.9M $130.5M
Depreciation & Amoritzation $2.9M $4.3M $4.9M $4.5M $5M
Stock-Based Compensation $250K $1.2M $2M $3.8M $5.1M
Change in Accounts Receivable -- -$9.8M -$7.4M $2.4M -$3.9M
Change in Inventories $67.9M $73.2M $134.6M $34M $346.2M
Cash From Operations $93.7M $183.4M $252.8M $219.5M $306.5M
 
Capital Expenditures $659.5K $1.1M $1.2M $875K $3.9M
Cash Acquisitions -$16.6M -$497.5M -$300K $230K -$20.2M
Cash From Investing -$17.2M -$498.5M -$1.5M -$479K -$24.1M
 
Dividends Paid (Ex Special Dividend) -$2.6M -$2.8M -$3.5M -$3.4M -$3.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $254.3M $358.4M $3B -- $923M
Long-Term Debt Repaid -$313.9M -$38.9M -$3B -$25.1M -$1.1B
Repurchase of Common Stock -- $1K -- -- -$1.2M
Other Financing Activities -$2.9M -$1.2M -$4.2M -$5.3M -$439K
Cash From Financing -$65.1M $316.2M -$17.9M -$33.8M -$175.3M
 
Beginning Cash (CF) $75.3M $272.1M $161.7M $363.3M $232.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.5M $1.1M $233.4M $185.2M $107M
Ending Cash (CF) $93.4M $281.3M $395.1M $548.5M $339.8M
 
Levered Free Cash Flow $93.1M $182.4M $251.5M $218.6M $302.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $84.5M $134.6M $274.3M $307.9M $340.6M
Depreciation & Amoritzation $7.9M $9.9M $17.1M $17.9M $17.2M
Stock-Based Compensation $947K $5.2M $6.8M $14.1M $18.8M
Change in Accounts Receivable -- -- -$11.9M $12.6M -$2.6M
Change in Inventories $23.5M -$80.2M -$311.5M -$61.6M -$148M
Cash From Operations $96.9M $65M -$27.6M $374.2M -$256.6M
 
Capital Expenditures $2.9M $2.8M $5.5M $4.8M $25.3M
Cash Acquisitions -$10.3M -$520.8M -$131K -$70K -$196.4M
Cash From Investing -$13M -$523M -$5.5M -$4.5M -$221.7M
 
Dividends Paid (Ex Special Dividend) -$17.3M -$46.6M -$13.7M -$13.2M -$13.5M
Special Dividend Paid
Long-Term Debt Issued $742.4M $1.9B $11B $5.7B $2.1B
Long-Term Debt Repaid -$772M -$1.5B -$10.8B -$5.8B -$1.8B
Repurchase of Common Stock -$13M -$25.5M -- -$11.4M -$20.3M
Other Financing Activities -$5.9M -$20.9M -$42.3M -$55.9M -$48M
Cash From Financing -$65.8M $646M $147M -$216.4M $269.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.1M $187.9M $113.8M $153.3M -$208.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $94M $62.2M -$33.2M $369.5M -$282M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $134.6M $274.3M $307.9M $340.6M --
Depreciation & Amoritzation $9.9M $17.1M $17.9M $17.2M --
Stock-Based Compensation $5.2M $6.8M $14.1M $18.8M --
Change in Accounts Receivable -$16.7M -$11.9M $12.6M -$2.6M --
Change in Inventories -$80.2M -$311.5M -$61.6M -$148M --
Cash From Operations $65M -$27.6M $374.2M -$256.6M --
 
Capital Expenditures $2.8M $5.5M $4.8M $25.3M --
Cash Acquisitions -$520.8M -$131K -$70K -$196.4M --
Cash From Investing -$523M -$5.5M -$4.5M -$221.7M --
 
Dividends Paid (Ex Special Dividend) -$46.6M -$13.7M -$13.2M -$13.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $11B $5.7B $2.1B --
Long-Term Debt Repaid -$1.5B -$10.8B -$5.8B -$1.8B --
Repurchase of Common Stock -$25.5M -- -$11.4M -$20.3M --
Other Financing Activities -$20.9M -$42.3M -$55.9M -$48M --
Cash From Financing $646M $147M -$216.4M $269.7M --
 
Beginning Cash (CF) $559.4M $733.5M $1.4B $1.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $187.9M $113.8M $153.3M -$208.6M --
Ending Cash (CF) $753.3M $847.3M $1.5B $1.1B --
 
Levered Free Cash Flow $62.2M -$33.2M $369.5M -$282M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock