Financhill
Sell
15

DFH Quote, Financials, Valuation and Earnings

Last price:
$17.86
Seasonality move :
11.79%
Day range:
$17.57 - $17.94
52-week range:
$17.38 - $31.50
Dividend yield:
0%
P/E ratio:
6.49x
P/S ratio:
0.39x
P/B ratio:
1.21x
Volume:
245.9K
Avg. volume:
376.1K
1-year change:
-25.83%
Market cap:
$1.7B
Revenue:
$4.5B
EPS (TTM):
$2.75
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 $620.2M $736.8M $828.6M
Gross Profit Margin 15.07% 16.3% 18.56% 19.66% 18.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $90.4M $154.4M $271M $308.8M $395.8M
Other Inc / (Exp) $4.9M $2.9M $7M -$23.6M $5M
Operating Expenses $90.4M $154.4M $271M $308.8M $395.8M
Operating Income $80.5M $159.2M $349.2M $428M $432.8M
 
Net Interest Expenses $871K $672.2K $32K $1K --
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 $134.6M $274.3M $307.9M $340.6M
 
Basic EPS (Cont. Ops) $0.87 $1.26 $2.67 $3.03 $3.44
Diluted EPS (Cont. Ops) $0.87 $1.26 $2.32 $2.66 $3.21
Weighted Average Basic Share $91.1M $92.5M $92.7M $93.1M $93.5M
Weighted Average Diluted Share $91.1M $92.5M $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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $363M $785.7M $895.8M $1B $969.8M
Revenue Growth (YoY) 3.75% 116.45% 14.02% 12.35% -3.64%
 
Cost of Revenues $303.4M $638.5M $709.3M $809M $801M
Gross Profit $59.6M $147.2M $186.5M $197.4M $168.8M
Gross Profit Margin 16.42% 18.74% 20.82% 19.62% 17.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.4M $68.8M $80M $101.9M $109.5M
Other Inc / (Exp) $2M $3.6M -$2.8M -$3.3M --
Operating Expenses $32.4M $68.8M $80M $101.7M $109.5M
Operating Income $27.2M $78.4M $106.6M $95.7M $59.3M
 
Net Interest Expenses $14.5K $5K -- -- --
EBT. Incl. Unusual Items $27.7M $82M $103.8M $92.4M $60.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $10.4M $24.2M $20.8M $13.7M
Net Income to Company $23.6M $71.6M $79.6M $71.6M $47.1M
 
Minority Interest in Earnings $4.4M $2M $3.5M $993K $59K
Net Income to Common Excl Extra Items $23.6M $71.6M $79.6M $71.6M $47.1M
 
Basic EPS (Cont. Ops) $0.20 $0.71 $0.79 $0.72 $0.47
Diluted EPS (Cont. Ops) -- $0.61 $0.72 $0.70 $0.47
Weighted Average Basic Share $92.5M $92.8M $93.1M $93.5M $92.8M
Weighted Average Diluted Share $92.5M $108.3M $102.1M $100.7M $100.6M
 
EBITDA $29.1M $83.8M $111.1M $99.6M $65.8M
EBIT $27.2M $78.4M $106.6M $95.7M $59.3M
 
Revenue (Reported) $363M $785.7M $895.8M $1B $969.8M
Operating Income (Reported) $27.2M $78.4M $106.6M $95.7M $59.3M
Operating Income (Adjusted) $27.2M $78.4M $106.6M $95.7M $59.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $3.1B $3.7B $4B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $2.5B $3B $3.2B $3.8B
Gross Profit $247.7M $569.9M $691.2M $785.2M $837.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $124.5M $257.6M $288.9M $377M $477.7M
Other Inc / (Exp) $9.2M -$2.6M -$12M -$3.7M --
Operating Expenses $124.5M $257.6M $288.9M $376.8M $477.7M
Operating Income $123.2M $312.3M $402.3M $408.4M $359.7M
 
Net Interest Expenses $1.4M $31K $2K -- --
EBT. Incl. Unusual Items $126.8M $310.3M $390.3M $404.7M $374.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.4M $64.6M $97.3M $89.6M $85.5M
Net Income to Company $113.4M $245.7M $293M $315M $289.1M
 
Minority Interest in Earnings $11.3M $12.4M $12.7M $7M $1.4M
Net Income to Common Excl Extra Items $113.4M $245.7M $293M $315M $289.1M
 
Basic EPS (Cont. Ops) $1.09 $2.36 $2.87 $3.15 $2.94
Diluted EPS (Cont. Ops) -- $2.15 $2.49 $2.95 $2.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $131.7M $332M $420.6M $425.1M $386.1M
EBIT $123.2M $312.3M $402.3M $408.4M $359.7M
 
Revenue (Reported) $1.5B $3.1B $3.7B $4B $4.7B
Operating Income (Reported) $123.2M $312.3M $402.3M $408.4M $359.7M
Operating Income (Adjusted) $123.2M $312.3M $402.3M $408.4M $359.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $2.2B $2.6B $2.9B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $898M $1.8B $2.1B $2.3B $2.6B
Gross Profit $173.8M $430.1M $501.1M $549.5M $554.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $91.9M $196.6M $214.4M $282.6M $360.9M
Other Inc / (Exp) $6.9M $1.3M -$17.7M $2.2M $10.6M
Operating Expenses $91.9M $196.6M $214.4M $282.4M $360.9M
Operating Income $81.9M $233.6M $286.7M $267.1M $193.9M
 
Net Interest Expenses $672.5K $31K $1K -- --
EBT. Incl. Unusual Items $86.6M $234.9M $269M $269.3M $206M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.4M $50.6M $66M $59.2M $47.4M
Net Income to Company $73.2M $184.3M $203M $210.1M $158.6M
 
Minority Interest in Earnings -$528.5K $8.3M $9M $4M $125K
Net Income to Common Excl Extra Items $68.3M $184.3M $203M $210.1M $158.6M
 
Basic EPS (Cont. Ops) $0.69 $1.78 $1.98 $2.09 $1.59
Diluted EPS (Cont. Ops) $0.49 $1.57 $1.75 $1.99 $1.50
Weighted Average Basic Share $277.6M $278.3M $279.2M $280.6M $279.8M
Weighted Average Diluted Share $277.8M $315.3M $316.3M $300.8M $303.9M
 
EBITDA $92.3M $249.1M $300.1M $279.3M $215.4M
EBIT $86.8M $233.6M $286.7M $267.1M $193.9M
 
Revenue (Reported) $1.1B $2.2B $2.6B $2.9B $3.1B
Operating Income (Reported) $81.9M $233.6M $286.7M $267.1M $193.9M
Operating Income (Adjusted) $86.8M $233.6M $286.7M $267.1M $193.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $43.7M $281.3M $395.1M $548.5M $339.8M
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 $2.1B
 
Property Plant And Equipment $85.1M $26.3M $31.4M $27.3M $43.5M
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 $430.6M $464.4M $514.1M $536.1M
 
Long-Term Debt $29.7M $783.3M $990.9M $845.4M $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $521.7M $1.3B $1.6B $1.5B $1.9B
 
Common Stock $180.1M $925.2K $927K $931K $937K
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 $281.3M $395.1M $548.5M $339.8M
Total Debt $319.5M $783.3M $990.9M $845.4M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $267.4M $161.7M $363.3M $232.8M $290.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $31.8M $37.9M $33.3M $30.2M $53M
Inventory $666.5M $1.5B $1.5B $2.1B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $965.7M $1.7B $1.9B $2.3B $2.5B
 
Property Plant And Equipment $16.7M $31.7M $29.2M $43.5M --
Long-Term Investments $7.3M $11.4M $14.3M $6.6M $10.8M
Goodwill $30.4M $172.2M $172.2M $300.3M --
Other Intangibles $2M $6.1M -- -- --
Other Long-Term Assets $49.9M $56M $56.5M $105.6M --
Total Assets $1.2B $2.3B $2.4B $3.3B $3.8B
 
Accounts Payable $72.3M $147.5M $137.1M $169M $165.3M
Accrued Expenses $65.7M $133.3M $122.9M $186.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $247.8M $451.6M $423.6M $485.8M $500.7M
 
Long-Term Debt $457.1M $1B $871.5M $1.5B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $732.7M $1.6B $1.4B $2B $2.3B
 
Common Stock $925.2K $925K $931K $937K $944K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $148.5M -- -$11.1M -- --
Minority Interest, Total $22.8M $13.5M $15.4M $26.1M $30.9M
Total Equity $499.9M $716.4M $986.1M $1.3B $1.6B
 
Total Liabilities and Equity $1.2B $2.3B $2.4B $3.3B $3.8B
Cash and Short Terms $267.4M $161.7M $363.3M $232.8M $290.2M
Total Debt $457.1M $1B $871.5M $1.5B $1.8B
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 -$214.4M -$347.4M -$31.6M -$357.5M
Cash From Operations $96.9M $65.1M -$27.6M $374.2M -$256.6M
 
Capital Expenditures $2.9M $2.8M $5.5M $4.8M $25.3M
Cash Acquisitions -$10.3M $519.5M $280K -- $178.1M
Cash From Investing -$13M -$521M -$5.5M -$4.5M -$221.7M
 
Dividends Paid (Ex Special Dividend) -$17.3M $23.3M $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 -- $11.1M $7.8M
Other Financing Activities -$5.9M -$20.9M -$42.3M -$55.9M -$48M
Cash From Financing -$65.8M $643.9M $147M -$216.4M $269.7M
 
Beginning Cash (CF) $75.3M $281.3M $395.1M $548.5M $339.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.1M $187.9M $113.8M $153.3M -$208.6M
Ending Cash (CF) $93.4M $469.3M $508.9M $701.8M $131.2M
 
Levered Free Cash Flow $94M $62.3M -$33.2M $369.5M -$282M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $23.6M $71.6M $79.6M $71.6M $47.1M
Depreciation & Amoritzation $1.9M $5.4M $4.5M $3.8M $6.5M
Stock-Based Compensation $1.5M $1.6M $3.8M $5.1M $5.3M
Change in Accounts Receivable -$8.7M -$7.7M -$1.9M $3.4M -$9.2M
Change in Inventories -$84.9M -$159.7M -$49.9M -$108.9M -$87.4M
Cash From Operations -$1.9M -$53.8M $87M -$205M -$131M
 
Capital Expenditures $417.8K $2.4M $903K $17.6M $4.7M
Cash Acquisitions $77.4K $280K -- -$9.9M $1.4M
Cash From Investing $972.1K -$2.6M -$1.1M -$7.8M -$4.7M
 
Dividends Paid (Ex Special Dividend) $20.6M $10.2M $3.1M $6.8M $3.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $535.4M $7.8B $300M $750.3M --
Long-Term Debt Repaid -$460.6M -$7.7B -$320.2M -$589M --
Repurchase of Common Stock -- -- $11.1M -$7.6M $1.8M
Other Financing Activities $14M $3.1M -$13.9M -$762K --
Cash From Financing $215.2M $88.7M -$48.2M $149M $167.4M
 
Beginning Cash (CF) $267.4M $161.7M $363.3M $232.8M $290.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $214.3M $32.3M $37.7M -$63.8M $31.8M
Ending Cash (CF) $481.7M $194.1M $401M $169.1M $322M
 
Levered Free Cash Flow -$2.3M -$56.2M $86.1M -$222.5M -$135.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $113.4M $245.7M $293M $315M $289.1M
Depreciation & Amoritzation $8.4M $16.5M $18.4M $16.7M $26.4M
Stock-Based Compensation $4.3M $6M $12.3M $17.5M $25.2M
Change in Accounts Receivable -- -$14.2M $2.8M $3.7M -$18.8M
Change in Inventories -$85.5M -$467.2M $89M -$466.2M -$67.9M
Cash From Operations -$24.7M -$88.1M $403.5M -$343.6M $62.3M
 
Capital Expenditures $1.7M $5.4M $5.1M $22.3M $22.1M
Cash Acquisitions -$39.9M $497.1M -- $174.4M $188.2M
Cash From Investing -$41.7M -$502.6M -$5.5M -$198M -$226.1M
 
Dividends Paid (Ex Special Dividend) -$46.5M -$10.3M $13.3M $13.5M $13.5M
Special Dividend Paid
Long-Term Debt Issued $1.8B $8.4B $8.7B $1.2B --
Long-Term Debt Repaid -$1.7B -$7.8B -$8.8B -$714.2M --
Repurchase of Common Stock -$25.5M -- $11.1M $6.7M $21.4M
Other Financing Activities -$22.6M -$39.3M -$54.8M -$52.9M --
Cash From Financing $264.7M $476.8M -$196.4M $411.2M $221.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $198.3M -$113.8M $201.6M -$130.5M $57.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$27.1M -$93.5M $398.3M -$366M $40.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $73.2M $184.3M $203M $210.1M $158.6M
Depreciation & Amoritzation $5.5M $12.2M $13.4M $12.2M $21.4M
Stock-Based Compensation $4M $4.8M $10.3M $13.7M $20M
Change in Accounts Receivable -$6.9M -$4.4M $10.2M $1.3M -$14.9M
Change in Inventories -$202.3M -$496.1M -$59.6M -$494.2M -$323.7M
Cash From Operations -$95.3M -$276.3M $154.8M -$563.1M -$244.2M
 
Capital Expenditures $1.7M $4.3M $3.9M $21.4M $18.2M
Cash Acquisitions -$22.6M $280K -- $174.4M $184.5M
Cash From Investing -$22.5M -$4M -$4M -$197.5M -$201.9M
 
Dividends Paid (Ex Special Dividend) -$2.7M $10.2M $9.9M $10.1M $10.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $8B $5.7B $1.2B $942.8M
Long-Term Debt Repaid -$1.4B -$7.8B -$5.8B -$689.1M -$649.1M
Repurchase of Common Stock -$25.5M -- $11.1M $6.7M $32.7M
Other Financing Activities -$19.7M -$38.1M -$50.6M -$47.6M -$27M
Cash From Financing $327.8M $160.8M -$182.6M $445M $396.5M
 
Beginning Cash (CF) $473.8M $452.1M $986.3M $797.3M $896.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $210M -$119.6M -$31.8M -$315.6M -$49.6M
Ending Cash (CF) $681.6M $332.6M $954.5M $481.7M $847M
 
Levered Free Cash Flow -$97M -$280.7M $150.9M -$584.5M -$262.4M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock