Financhill
Sell
46

DHT Quote, Financials, Valuation and Earnings

Last price:
$9.44
Seasonality move :
-1.34%
Day range:
$9.00 - $9.49
52-week range:
$8.67 - $12.80
Dividend yield:
10.05%
P/E ratio:
8.44x
P/S ratio:
2.67x
P/B ratio:
1.46x
Volume:
4.5M
Avg. volume:
1.8M
1-year change:
-19.98%
Market cap:
$1.5B
Revenue:
$571.8M
EPS (TTM):
$1.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $691M $295.9M $454.1M $560.6M $571.8M
Revenue Growth (YoY) 29.15% -57.19% 53.5% 23.43% 2%
 
Cost of Revenues $347M $298.9M $382.6M $350M $370.1M
Gross Profit $344M -$3M $71.6M $210.6M $201.7M
Gross Profit Margin 49.79% -1.01% 15.76% 37.56% 35.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.9M $16.6M $16.9M $17.4M $18.9M
Other Inc / (Exp) -$19.4M $28.9M $35.8M -$504K $27.9M
Operating Expenses $17.9M $12M $16.9M $17.4M $18.9M
Operating Income $326.2M -$15M $54.7M $193.1M $182.7M
 
Net Interest Expenses $39.5M $25.1M $27.9M $30.6M $28.6M
EBT. Incl. Unusual Items $267.2M -$11.1M $62.6M $162M $182.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $900K $360K $587K $649K $608K
Net Income to Company $266.3M -$11.5M $62M $161.4M $181.5M
 
Minority Interest in Earnings -$14K -$14K -$459K -$43K -$84K
Net Income to Common Excl Extra Items $266.3M -$11.5M $61.5M $161.4M $181.4M
 
Basic EPS (Cont. Ops) $1.71 -$0.07 $0.37 $0.99 $1.12
Diluted EPS (Cont. Ops) $1.61 -$0.07 $0.37 $0.99 $1.12
Weighted Average Basic Share $155.7M $169.1M $164.7M $162.2M $161.4M
Weighted Average Diluted Share $170.1M $169.1M $164.9M $162.4M $161.4M
 
EBITDA $429.8M $143.2M $212M $304M $324.4M
EBIT $305.6M $14.6M $88.8M $195.1M $212.5M
 
Revenue (Reported) $691M $295.9M $454.1M $560.6M $571.8M
Operating Income (Reported) $326.2M -$15M $54.7M $193.1M $182.7M
Operating Income (Adjusted) $305.6M $14.6M $88.8M $195.1M $212.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $91M $83.8M $167.9M $143.4M $131.4M
Revenue Growth (YoY) -52.57% -7.87% 100.27% -14.6% -8.36%
 
Cost of Revenues $67.4M $87.2M $97.4M $95M $92.8M
Gross Profit $23.6M -$3.4M $70.5M $48.4M $38.6M
Gross Profit Margin 25.88% -4.07% 41.98% 33.77% 29.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.5M $1.9M $2.8M $4M $5.6M
Other Inc / (Exp) -$4.9M $4.8M $56K -- $27.9M
Operating Expenses $4.5M -$2.7M $2.8M $4M $5.6M
Operating Income $19.1M -$718K $67.7M $44.4M $33M
 
Net Interest Expenses $6.4M $6.8M $5.8M $8.9M $6M
EBT. Incl. Unusual Items $7.8M -$2.8M $61.9M $35.5M $54.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $195K $130K $110K $227K $194K
Net Income to Company $7.6M -$2.9M $61.8M $35.3M $54.7M
 
Minority Interest in Earnings -$21K -$5K $206K $54K $224K
Net Income to Common Excl Extra Items $7.6M -$2.9M $62M $35.4M $54.9M
 
Basic EPS (Cont. Ops) $0.04 -$0.02 $0.38 $0.22 $0.34
Diluted EPS (Cont. Ops) $0.04 -$0.02 $0.38 $0.22 $0.34
Weighted Average Basic Share $170.9M $166.6M $162.6M $161M $161.3M
Weighted Average Diluted Share $170.9M $166.6M $163.3M $161.2M $161.3M
 
EBITDA $46.1M $36.3M $96.1M $73.2M $88.9M
EBIT $14.1M $3.5M $68.4M $44.7M $61.3M
 
Revenue (Reported) $91M $83.8M $167.9M $143.4M $131.4M
Operating Income (Reported) $19.1M -$718K $67.7M $44.4M $33M
Operating Income (Adjusted) $14.1M $3.5M $68.4M $44.7M $61.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $691M $295.9M $454.1M $560.6M $571.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $347M $298.9M $382.6M $350M $370.1M
Gross Profit $344M -$3M $71.6M $210.6M $201.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.9M $16.6M $16.9M $17.4M $18.9M
Other Inc / (Exp) -$19.4M $28.9M $35.8M -$503K $27.9M
Operating Expenses $17.9M $12M $16.9M $17.4M $18.9M
Operating Income $326.2M -$15M $54.7M $193.1M $182.7M
 
Net Interest Expenses $39.5M $25.1M $27.9M $30.6M $28.6M
EBT. Incl. Unusual Items $267.2M -$11.1M $62.6M $162M $182.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $900K $361K $587K $649K $608K
Net Income to Company $266.3M -$11.5M $62M $161.4M $181.5M
 
Minority Interest in Earnings -$22K -$14K -$459K -$43K -$83K
Net Income to Common Excl Extra Items $266.3M -$11.5M $61.5M $161.4M $181.4M
 
Basic EPS (Cont. Ops) $1.77 -$0.08 $0.38 $0.99 $1.12
Diluted EPS (Cont. Ops) $1.60 -$0.08 $0.38 $0.99 $1.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $429.8M $143.2M $212M $304M $324.4M
EBIT $305.6M $14.6M $88.8M $195.1M $212.5M
 
Revenue (Reported) $691M $295.9M $454.1M $560.6M $571.8M
Operating Income (Reported) $326.2M -$15M $54.7M $193.1M $182.7M
Operating Income (Adjusted) $305.6M $14.6M $88.8M $195.1M $212.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $295.9M $454.1M $560.6M $571.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $298.9M $382.6M $350M $370.1M --
Gross Profit -$3M $71.6M $210.6M $201.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.6M $16.9M $17.4M $18.9M --
Other Inc / (Exp) $28.9M $35.8M -$503K $27.9M --
Operating Expenses $12M $16.9M $17.4M $18.9M --
Operating Income -$15M $54.7M $193.1M $182.7M --
 
Net Interest Expenses $25.1M $27.9M $30.6M $28.6M --
EBT. Incl. Unusual Items -$11.1M $62.6M $162M $182.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $361K $587K $649K $608K --
Net Income to Company -$11.5M $62M $161.4M $181.5M --
 
Minority Interest in Earnings -$14K -$459K -$43K -$83K --
Net Income to Common Excl Extra Items -$11.5M $61.5M $161.4M $181.4M --
 
Basic EPS (Cont. Ops) -$0.08 $0.38 $0.99 $1.12 --
Diluted EPS (Cont. Ops) -$0.08 $0.38 $0.99 $1.12 --
Weighted Average Basic Share $676.4M $658.8M $648.7M $645.4M --
Weighted Average Diluted Share $676.6M $659.7M $649.5M $645.8M --
 
EBITDA $143.2M $212M $304M $324.4M --
EBIT $14.6M $88.8M $195.1M $212.5M --
 
Revenue (Reported) $295.9M $454.1M $560.6M $571.8M --
Operating Income (Reported) -$15M $54.7M $193.1M $182.7M --
Operating Income (Adjusted) $14.6M $88.8M $195.1M $212.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $68.6M $60.4M $125.9M $74.7M $78.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $30.1M $30.4M $59.5M $75.8M $53.7M
Inventory $11.9M $33.4M $33.1M $33.8M $37.7M
Prepaid Expenses $6.7M $6.2M $10.6M $13.6M $7.2M
Other Current Assets $1M $1.4M $2.8M $2.5M $2.5M
Total Current Assets $118.3M $132M $235.6M $200.5M $201.9M
 
Property Plant And Equipment $1.5B $1.5B $1.3B $1.3B $1.3B
Long-Term Investments $5.2M $5.4M -- -- --
Goodwill -- -- $1.4M $1.4M $1.4M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1K $2K -$1K -- -$1K
Total Assets $1.6B $1.6B $1.5B $1.5B $1.5B
 
Accounts Payable $2.8M $11.1M $14.6M $9.2M $10M
Accrued Expenses $11.5M $6.8M $12.4M $8M $10.1M
Current Portion Of Long-Term Debt $3.4M $9.8M $29.6M $30.3M $78.6M
Current Portion Of Capital Lease Obligations -- $624K $1.2M $1.4M $1.4M
Other Current Liabilities $9.8M $7M $1K -$1K $1.4M
Total Current Liabilities $47.9M $41.9M $64.4M $56.6M $109.6M
 
Long-Term Debt $446.6M $512.5M $367.1M $398.4M $330.8M
Capital Leases -- -- -- -- --
Total Liabilities $513M $562M $435M $460.6M $443.9M
 
Common Stock $1.7M $1.7M $1.6M $1.6M $1.6M
Other Common Equity Adj $4.2M $4M $3.6M $3.6M $5.3M
Common Equity $1.1B $1B $1.1B $1B $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19K $34K $5M $4.5M $4.5M
Total Equity $1.1B $1B $1.1B $1B $1B
 
Total Liabilities and Equity $1.6B $1.6B $1.5B $1.5B $1.5B
Cash and Short Terms $68.6M $60.4M $125.9M $74.7M $78.1M
Total Debt $450M $522.3M $396.7M $428.7M $409.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $68.6M $60.4M $125.9M $74.7M $78.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $30.1M $30.4M $59.5M $75.8M $53.7M
Inventory $11.9M $33.4M $33.1M $33.8M $37.7M
Prepaid Expenses $6.7M $6.2M $10.6M $13.6M $7.2M
Other Current Assets $1M $1.4M $2.8M $2.5M $2.5M
Total Current Assets $118.3M $132M $235.6M $200.5M $201.9M
 
Property Plant And Equipment $1.5B $1.5B $1.3B $1.3B $1.3B
Long-Term Investments $5.2M $5.4M -- -- --
Goodwill -- -- $1.4M $1.4M $1.4M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1K $2K -$1K -- -$1K
Total Assets $1.6B $1.6B $1.5B $1.5B $1.5B
 
Accounts Payable $2.8M $11.1M $14.6M $9.2M $10M
Accrued Expenses $11.5M $6.8M $12.4M $8M $10.1M
Current Portion Of Long-Term Debt $3.4M $9.8M $29.6M $30.3M $78.6M
Current Portion Of Capital Lease Obligations -- $624K $1.2M $1.4M $1.4M
Other Current Liabilities $9.8M $7M $1K -$1K $1.4M
Total Current Liabilities $47.9M $41.9M $64.4M $56.6M $109.6M
 
Long-Term Debt $446.6M $512.5M $367.1M $398.4M $330.8M
Capital Leases -- -- -- -- --
Total Liabilities $513M $562M $435M $460.6M $443.9M
 
Common Stock $1.7M $1.7M $1.6M $1.6M $1.6M
Other Common Equity Adj $4.2M $4M $3.6M $3.6M $5.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19K $34K $5M $4.5M $4.5M
Total Equity $1.1B $1B $1.1B $1B $1B
 
Total Liabilities and Equity $1.6B $1.6B $1.5B $1.5B $1.5B
Cash and Short Terms $68.6M $60.4M $125.9M $74.7M $78.1M
Total Debt $450M $522.3M $396.7M $428.7M $409.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $266.3M -$11.5M $62M $161.4M $181.5M
Depreciation & Amoritzation $124.2M $128.6M $123.3M $108.9M $111.9M
Stock-Based Compensation $5.1M $4.3M $4.1M $3.2M $4.3M
Change in Accounts Receivable $77.8M -$301K -$28.7M -$16.4M $22.1M
Change in Inventories $22.2M -$21.5M $327K -$738K -$3.9M
Cash From Operations $529.9M $60.6M $127.9M $251.4M $298.7M
 
Capital Expenditures $27.6M $174.6M $10.1M $128.2M $97M
Cash Acquisitions -- -- $8.3M -- --
Cash From Investing -$26.7M -$86.5M $110.5M -$125M -$97M
 
Dividends Paid (Ex Special Dividend) -$214.7M -$22.1M -$19.7M -$186.7M -$161.4M
Special Dividend Paid
Long-Term Debt Issued $70.9M $355.8M $4M $339.6M $85M
Long-Term Debt Repaid -$358.1M -$283.6M -$132.9M -$311.3M -$108.3M
Repurchase of Common Stock -- -$32.2M -$24.8M -$18.8M -$13.2M
Other Financing Activities $1K -$1K $1K -$590K $1K
Cash From Financing -$501.9M $18M -$173.3M -$177.8M -$197.9M
 
Beginning Cash (CF) $67.4M $68.6M $60.7M $125.9M $74.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3M -$8M $65.1M -$51.3M $3.7M
Ending Cash (CF) $68.6M $60.7M $125.9M $74.7M $78.1M
 
Levered Free Cash Flow $502.3M -$114M $117.8M $123.2M $201.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $11.6M -$17.3M $38M $47.1M --
Depreciation & Amoritzation $32M $33M $25.7M $28.3M --
Stock-Based Compensation $1.9M $2.1M $891K $991K --
Change in Accounts Receivable $273K $7M $4.5M -$4.7M --
Change in Inventories -$7.4M -$2.4M $5.4M -$3.6M --
Cash From Operations $10.9M $5.7M $66.5M $69.9M --
 
Capital Expenditures $141.1M $2.3M $14.9M $3.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$141.1M -$2.3M -$11.6M -$3.9M --
 
Dividends Paid (Ex Special Dividend) -$8.6M -$3.3M -$61.9M -$35.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $125M -- $216.4M $50M --
Long-Term Debt Repaid -$828K -$2.1M -$217.8M -$82M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $1K -- --
Cash From Financing $115.6M -$5.4M -$63.3M -$67.5M --
 
Beginning Cash (CF) $68.6M $60.7M $125.9M $74.7M --
Foreign Exchange Rate Adjustment -- -- $61K -$194K --
Additions / Reductions -$14.7M -$2M -$8.5M -$1.5M --
Ending Cash (CF) $54M $58.6M $117.5M $73.1M --
 
Levered Free Cash Flow -$130.3M $3.4M $51.6M $66M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $266.3M -$11.5M $62M $161.4M $181.5M
Depreciation & Amoritzation $124.2M $128.6M $123.3M $108.9M $111.9M
Stock-Based Compensation $5.1M $4.3M $4.1M $3.2M $4.3M
Change in Accounts Receivable $77.8M -$301K -$28.7M -$16.4M $22.1M
Change in Inventories $22.2M -$21.5M $327K -$738K -$3.9M
Cash From Operations $529.9M $60.6M $127.9M $251.4M $298.7M
 
Capital Expenditures $27.6M $174.6M $10.1M $128.2M $97M
Cash Acquisitions -- -- $8.3M -- --
Cash From Investing -$26.7M -$86.5M $110.5M -$125M -$97M
 
Dividends Paid (Ex Special Dividend) -$214.7M -$22.1M -$19.7M -$186.7M -$161.4M
Special Dividend Paid
Long-Term Debt Issued $70.9M $355.8M -- $339.6M $85M
Long-Term Debt Repaid -$358.1M -$283.6M -$132.9M -$311.3M -$108.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1K -- -- -$590K --
Cash From Financing -$501.9M $18M -$173.3M -$177.8M -$197.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3M -$8M $65.1M -$51.3M $3.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $502.3M -$114M $117.8M $123.2M $201.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $11.6M -$17.3M $38M $47.1M --
Depreciation & Amoritzation $32M $33M $25.7M $28.3M --
Stock-Based Compensation $1.9M $2.1M $891K $991K --
Change in Accounts Receivable $273K $7M $4.5M -$4.7M --
Change in Inventories -$7.4M -$2.4M $5.4M -$3.6M --
Cash From Operations $10.9M $5.7M $66.5M $69.9M --
 
Capital Expenditures $141.1M $2.3M $14.9M $3.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$141.1M -$2.3M -$11.6M -$3.9M --
 
Dividends Paid (Ex Special Dividend) -$8.6M -$3.3M -$61.9M -$35.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $125M -- $216.4M $50M --
Long-Term Debt Repaid -$828K -$2.1M -$217.8M -$82M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $1K -- --
Cash From Financing $115.6M -$5.4M -$63.3M -$67.5M --
 
Beginning Cash (CF) $68.6M $60.7M $125.9M $74.7M --
Foreign Exchange Rate Adjustment -- -- $61K -$194K --
Additions / Reductions -$14.7M -$2M -$8.5M -$1.5M --
Ending Cash (CF) $54M $58.6M $117.5M $73.1M --
 
Levered Free Cash Flow -$130.3M $3.4M $51.6M $66M --

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