Financhill
Sell
40

DHT Quote, Financials, Valuation and Earnings

Last price:
$12.12
Seasonality move :
3.37%
Day range:
$11.97 - $12.12
52-week range:
$9.00 - $13.85
Dividend yield:
6.11%
P/E ratio:
9.74x
P/S ratio:
4.03x
P/B ratio:
1.78x
Volume:
628.2K
Avg. volume:
1.6M
1-year change:
28.15%
Market cap:
$1.9B
Revenue:
$567.8M
EPS (TTM):
$1.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $691M $295.9M $450.4M $556.1M $567.8M
Revenue Growth (YoY) 29.15% -57.19% 52.23% 23.47% 2.12%
 
Cost of Revenues $347M $298.9M $382.6M $350M $370.1M
Gross Profit $344M -$3M $67.8M $206.1M $197.7M
Gross Profit Margin 49.79% -1.01% 15.06% 37.06% 34.82%
 
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 $16.6M $16.9M $17.4M $18.9M
Operating Income $326.2M -$19.6M $50.9M $188.6M $178.8M
 
Net Interest Expenses $38.4M $25.7M $26.2M $33.1M $30.4M
EBT. Incl. Unusual Items $266M -$12.4M $61.2M $162M $182.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $901K $360K $588K $649K $609K
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 $62M $161.4M $181.5M
 
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 $450.4M $109.1M $174.2M $297.5M $290.7M
EBIT $326.2M -$19.6M $50.9M $188.6M $178.8M
 
Revenue (Reported) $691M $295.9M $450.4M $556.1M $567.8M
Operating Income (Reported) $326.2M -$19.6M $50.9M $188.6M $178.8M
Operating Income (Adjusted) $326.2M -$19.6M $50.9M $188.6M $178.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $59.1M $108.2M $130.3M $141.1M $107.2M
Revenue Growth (YoY) -58.44% 83.14% 20.42% 8.29% -24.07%
 
Cost of Revenues $72.4M $100.7M $88.2M $95.7M $72.5M
Gross Profit -$13.3M $7.6M $42.2M $45.5M $34.7M
Gross Profit Margin -22.54% 6.99% 32.35% 32.21% 32.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.4M $3.9M $4.3M $4.2M $4.1M
Other Inc / (Exp) $4.2M $9.6M -- -- --
Operating Expenses $4.4M $3.9M $4.3M $4.2M $4.1M
Operating Income -$17.7M $3.7M $37.9M $41.3M $30.6M
 
Net Interest Expenses $6.3M $6.9M $8.8M $7.3M $2.6M
EBT. Incl. Unusual Items -$21.2M $7.7M $31.1M $35.3M $44.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $97K $246K $137K $79K $93K
Net Income to Company -$21M $7.5M $31M $35.2M $44.8M
 
Minority Interest in Earnings $3K $426K $208K -$17K $2K
Net Income to Common Excl Extra Items -$21M $7.5M $31M $35.2M $44.8M
 
Basic EPS (Cont. Ops) -$0.13 $0.04 $0.19 $0.22 $0.28
Diluted EPS (Cont. Ops) -$0.13 $0.04 $0.19 $0.22 $0.28
Weighted Average Basic Share $167.6M $162.9M $161.7M $161.5M $160.8M
Weighted Average Diluted Share $167.6M $163.1M $161.9M $161.6M $160.9M
 
EBITDA $14M $33.9M $66.2M $69.4M $56.5M
EBIT -$17.7M $3.7M $37.9M $41.3M $30.6M
 
Revenue (Reported) $59.1M $108.2M $130.3M $141.1M $107.2M
Operating Income (Reported) -$17.7M $3.7M $37.9M $41.3M $30.6M
Operating Income (Adjusted) -$17.7M $3.7M $37.9M $41.3M $30.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $303M $367.7M $580.3M $579.4M $484M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $279M $372.4M $352.4M $372.2M $330.1M
Gross Profit $24M -$4.7M $227.9M $207.1M $153.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.1M $16M $16.2M $17.3M $19.9M
Other Inc / (Exp) $19.2M $40.5M -$447K -- --
Operating Expenses $19.1M $16M $16.2M $17.3M $19.9M
Operating Income $4.8M -$20.8M $211.6M $189.8M $134.1M
 
Net Interest Expenses $25.7M $26M $30.3M $33.2M $18.3M
EBT. Incl. Unusual Items -$1.9M -$3.7M $188.4M $162.7M $200M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $426K $607K $534K $640K $400K
Net Income to Company -$985K -$2.7M $187.9M $162.1M $199.6M
 
Minority Interest in Earnings $16K $671K -$110K $254K -$360K
Net Income to Common Excl Extra Items -$986K -$2.7M $187.9M $162.1M $199.6M
 
Basic EPS (Cont. Ops) -$0.01 -$0.02 $1.16 $1.00 $1.24
Diluted EPS (Cont. Ops) -$0.01 -$0.02 $1.15 $1.00 $1.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $132.8M $107.6M $319.8M $302.5M $241.1M
EBIT $4.8M -$20.8M $211.6M $189.8M $134.1M
 
Revenue (Reported) $303M $367.7M $580.3M $579.4M $484M
Operating Income (Reported) $4.8M -$20.8M $211.6M $189.8M $134.1M
Operating Income (Adjusted) $4.8M -$20.8M $211.6M $189.8M $134.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $212M $283.9M $413.8M $437.1M $353.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $211.6M $285.2M $255M $277.3M $237.3M
Gross Profit $412K -$1.3M $158.7M $159.8M $116M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.6M $14.1M $13.5M $13.4M $14.3M
Other Inc / (Exp) $24.1M $35.8M -$503K -- $37.3M
Operating Expenses $14.6M $14.1M $13.5M $13.4M $14.3M
Operating Income -$14.2M -$15.4M $145.3M $146.4M $101.7M
 
Net Interest Expenses $19.4M $19.7M $23.9M $24M $11.9M
EBT. Incl. Unusual Items -$9.4M -$689K $126.5M $127.2M $145.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $230K $477K $422K $414K $206K
Net Income to Company -$8.6M $160K $126.1M $126.8M $144.9M
 
Minority Interest in Earnings $8K $666K $97K $307K -$136K
Net Income to Common Excl Extra Items -$8.6M $161K $126.1M $126.8M $144.9M
 
Basic EPS (Cont. Ops) -$0.05 -$0.00 $0.77 $0.78 $0.90
Diluted EPS (Cont. Ops) -$0.05 -$0.00 $0.77 $0.78 $0.90
Weighted Average Basic Share $509.8M $496.2M $487.7M $484.1M $482M
Weighted Average Diluted Share $510M $496.4M $488.3M $484.5M $482.2M
 
EBITDA $81.7M $80.1M $225.7M $230.7M $181.1M
EBIT -$14.2M -$15.4M $145.3M $146.4M $101.7M
 
Revenue (Reported) $212M $283.9M $413.8M $437.1M $353.3M
Operating Income (Reported) -$14.2M -$15.4M $145.3M $146.4M $101.7M
Operating Income (Adjusted) -$14.2M -$15.4M $145.3M $146.4M $101.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $68.6M $60.7M $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 $369.8M $402.9M $333.5M
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 $33K $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 $60.7M $125.9M $74.7M $78.1M
Total Debt $450M $522.3M $400.6M $434.6M $413.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $64.5M $65.7M $73.9M $73.8M $81.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $17.3M $50.4M $55.7M $58.6M $34M
Inventory $29.4M $36.4M $37.8M $33.3M $23.5M
Prepaid Expenses $6.4M $10.5M $9M $13M $6.4M
Other Current Assets $912K $3.7M $2.8M $2.8M --
Total Current Assets $118.6M $170.4M $179.2M $181.5M $146.6M
 
Property Plant And Equipment $1.5B $1.3B $1.3B $1.3B $1.2B
Long-Term Investments $6.1M -- -- -- --
Goodwill -- $1.4M $1.4M $1.4M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -$1K -- -- -- --
Total Assets $1.6B $1.5B $1.5B $1.5B $1.4B
 
Accounts Payable $13.3M $22.4M $25.1M $22.7M $21.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $9.8M $41.2M $47.9M $48.3M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $9.1M $1.2M $1.3M $1.5M --
Total Current Liabilities $36.3M $67.9M $78.8M $75.3M $60.8M
 
Long-Term Debt $515M $377.7M $388.6M $359.3M $237M
Capital Leases -- -- -- -- --
Total Liabilities $561.9M $449.1M $471M $438.9M $302.4M
 
Common Stock $1.7M $1.6M $1.6M $1.6M $1.6M
Other Common Equity Adj $3.2M $3.1M $3.1M $3.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $29K $4.9M $4.4M $4.9M $64K
Total Equity $1.1B $1B $1B $1B $1.1B
 
Total Liabilities and Equity $1.6B $1.5B $1.5B $1.5B $1.4B
Cash and Short Terms $64.5M $65.7M $73.9M $73.8M $81.3M
Total Debt $524.8M $418.9M $436.6M $407.6M $268.5M
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 $530.7M $61.6M $127.9M $251.4M $298.7M
 
Capital Expenditures $27.6M $174.6M $10.1M $128.2M $97M
Cash Acquisitions -- -- $2K -- --
Cash From Investing -$27.6M -$87.5M $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) $68.6M $60.7M $125.9M $74.7M $78.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3M -$8M $65.3M -$51.2M $3.4M
Ending Cash (CF) $69.9M $52.7M $191.4M $23.6M $81.2M
 
Levered Free Cash Flow $503.2M -$113M $117.8M $123.2M $201.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$21M $7.5M $31M $35.2M $44.8M
Depreciation & Amoritzation $31.7M $30.2M $28.3M $28.1M $26M
Stock-Based Compensation $783K $575K $716K $903K $661K
Change in Accounts Receivable -$316K -$25.2M $1.1M $11.8M $6.2M
Change in Inventories -$8.8M $5.9M -$3.4M $3.5M $7.2M
Cash From Operations -$3.1M $5.6M $55.7M $80.1M $60.9M
 
Capital Expenditures $1.9M $2.4M $93M $27.9M $38.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $27.6M $34.6M -$93M -$27.9M $11.5M
 
Dividends Paid (Ex Special Dividend) $3.3M $6.5M $56.7M $43.6M $38.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$105K -- $99.5M -- --
Long-Term Debt Repaid -$2.1M -$64.5M -$52.2M -$8M --
Repurchase of Common Stock $6.7M $8.8M $9.9M -- --
Other Financing Activities -$2K -- -- -- --
Cash From Financing -$12.3M -$79.8M -$19.3M -$51.6M -$73.8M
 
Beginning Cash (CF) $64.5M $65.7M $73.9M $73.8M $81.3M
Foreign Exchange Rate Adjustment -- -$446K -$90K $509K -$55K
Additions / Reductions $12.2M -$40.1M -$56.7M $1.2M -$1.4M
Ending Cash (CF) $76.7M $25.2M $17.1M $75.5M $79.8M
 
Levered Free Cash Flow -$5.1M $3.2M -$37.3M $52.3M $22.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$985K -$2.7M $187.9M $162.1M $199.6M
Depreciation & Amoritzation $127.9M $128.3M $108.1M $112.7M $107M
Stock-Based Compensation $4.5M $4.3M $3.2M $3.5M $5.1M
Change in Accounts Receivable $44.6M -$32.7M -$5.2M -$2.9M $24.2M
Change in Inventories -$16.3M -$6.9M -$1.4M $4.5M $9.8M
Cash From Operations $123.8M $57.6M $299.4M $275.1M $269.5M
 
Capital Expenditures $171.8M $23.4M $126.9M $86.2M $117.3M
Cash Acquisitions -- -- $2K -- $6.1M
Cash From Investing -$84.8M $98M -$127.7M -$83M $20.1M
 
Dividends Paid (Ex Special Dividend) $52.9M $16.5M $162.6M $156.5M $125.5M
Special Dividend Paid
Long-Term Debt Issued $355.4M -- $319.7M $98.9M --
Long-Term Debt Repaid -$323M -$109.7M -$305M -$132M --
Repurchase of Common Stock $29.2M $27.7M $18.8M -- $13.2M
Other Financing Activities -- -- -$588K -- --
Cash From Financing -$49.7M -$153.9M -$164M -$192.8M -$281.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.6M $1.2M $8.2M -$91K $7.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$48M $34.2M $172.5M $188.9M $152.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$8.6M $160K $126.1M $126.8M $144.9M
Depreciation & Amoritzation $95.9M $95.6M $80.4M $84.3M $79.4M
Stock-Based Compensation $3.6M $3.5M $2.6M $2.9M $3.7M
Change in Accounts Receivable $12.7M -$19.7M $3.8M $17.3M $19.3M
Change in Inventories -$17.6M -$3M -$4.7M $508K $14.2M
Cash From Operations $41.7M $37.6M $209.1M $232.9M $203.7M
 
Capital Expenditures $160.5M $9.3M $126M $84M $104.3M
Cash Acquisitions -- -- -- -- $6.1M
Cash From Investing -$73.4M $112.2M -$126M -$84M $33.1M
 
Dividends Paid (Ex Special Dividend) $18.7M $13.2M $156.1M $125.9M $90M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $355.8M -- $315.7M $75M $64.7M
Long-Term Debt Repaid -$280.3M -$106.4M -$278.4M -$99.1M -$173.4M
Repurchase of Common Stock $29.2M $24.8M $18.8M -- --
Other Financing Activities -- -$1K -$590K -$1K -$6.1M
Cash From Financing $27.6M -$144.3M -$135M -$150M -$233.9M
 
Beginning Cash (CF) $170.7M $230.1M $322.1M $219.5M $244.4M
Foreign Exchange Rate Adjustment -- -$446K -$169K $259K $183K
Additions / Reductions -$4.2M $5.1M -$52M -$908K $3.1M
Ending Cash (CF) $166.5M $234.7M $269.9M $218.9M $247.7M
 
Levered Free Cash Flow -$118.8M $28.4M $83.1M $148.8M $99.4M

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock