Financhill
Sell
44

DASTY Quote, Financials, Valuation and Earnings

Last price:
$37.82
Seasonality move :
4.38%
Day range:
$37.46 - $38.09
52-week range:
$32.85 - $44.18
Dividend yield:
0.66%
P/E ratio:
40.08x
P/S ratio:
7.44x
P/B ratio:
5.12x
Volume:
48.6K
Avg. volume:
117.4K
1-year change:
-7.71%
Market cap:
$49.6B
Revenue:
$6.7B
EPS (TTM):
$0.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.1B $5.8B $6B $6.4B $6.7B
Revenue Growth (YoY) 13.03% 13.1% 3.9% 7.84% 4.38%
 
Cost of Revenues $856.1M $935.1M $969.5M $1.1B $1.1B
Gross Profit $4.2B $4.8B $5B $5.4B $5.6B
Gross Profit Margin 83.16% 83.74% 83.77% 83.69% 83.64%
 
R&D Expenses $1.1B $1.1B $1.1B $1.3B $1.4B
Selling, General & Admin $1.9B $2B $2B $2.2B $2.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.4B $3.6B $3.6B $4B $4.1B
Operating Income $790.5M $1.2B $1.4B $1.4B $1.5B
 
Net Interest Expenses $25.7M $19.3M -- -- --
EBT. Incl. Unusual Items $738.1M $1.2B $1.4B $1.4B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $183.6M $272.6M $395.9M $271.4M $302.9M
Net Income to Company $554.5M $915.5M $981M $1.1B $1.3B
 
Minority Interest in Earnings $6.3M -$236.6K $1.4M $757.8K $2.3M
Net Income to Common Excl Extra Items $560.7M $915.4M $982.4M $1.1B $1.3B
 
Basic EPS (Cont. Ops) $0.43 $0.70 $0.75 $0.87 $0.98
Diluted EPS (Cont. Ops) $0.42 $0.69 $0.74 $0.86 $0.97
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $1.5B $1.9B $2B $2.1B $2.3B
EBIT $780.6M $1.2B $1.4B $1.5B $1.7B
 
Revenue (Reported) $5.1B $5.8B $6B $6.4B $6.7B
Operating Income (Reported) $790.5M $1.2B $1.4B $1.4B $1.5B
Operating Income (Adjusted) $780.6M $1.2B $1.4B $1.5B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.4B $1.5B $1.5B $1.6B $1.7B
Revenue Growth (YoY) 12.87% 5.16% 3.64% 5.74% 1.61%
 
Cost of Revenues $235.7M $236.5M $255.5M $264.7M $273.9M
Gross Profit $1.2B $1.2B $1.3B $1.4B $1.4B
Gross Profit Margin 83.32% 84.09% 83.41% 83.75% 83.45%
 
R&D Expenses $285.6M $274.4M $312.7M $338.2M $366.8M
Selling, General & Admin $486.1M $486.3M $546.7M $570.7M $596.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $899.9M $873.7M $964.3M $1B $1.1B
Operating Income $277.8M $376M $320.6M $351.9M $320.3M
 
Net Interest Expenses $3.4M $5.5M -- -- --
EBT. Incl. Unusual Items $274.5M $370.6M $340.3M $384.7M $352.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64.7M $74.3M $66.3M $74.2M $79.4M
Net Income to Company $209.7M $296.2M $274M $310.7M $272.9M
 
Minority Interest in Earnings $361.5K $336.6K -$429.6K $325.9K $1.3M
Net Income to Common Excl Extra Items $210.2M $296.6M $274.3M $310.3M $274.1M
 
Basic EPS (Cont. Ops) $0.16 $0.22 $0.20 $0.24 $0.21
Diluted EPS (Cont. Ops) $0.16 $0.22 $0.20 $0.23 $0.21
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $443.9M $538.7M $474.6M $507M $467.7M
EBIT $277.8M $376.1M $320.6M $351.9M $320.3M
 
Revenue (Reported) $1.4B $1.5B $1.5B $1.6B $1.7B
Operating Income (Reported) $277.8M $376M $320.6M $351.9M $320.3M
Operating Income (Adjusted) $277.8M $376.1M $320.6M $351.9M $320.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.2B $5.8B $6B $6.5B $6.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $874.3M $935.5M $986.3M $1.1B $1.1B
Gross Profit $4.4B $4.9B $5B $5.5B $5.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $1.1B $1.2B $1.4B $1.4B
Selling, General & Admin $1.9B $2B $2.1B $2.3B $2.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.5B $3.5B $3.7B $4.1B $4.2B
Operating Income $921.3M $1.4B $1.3B $1.4B $1.5B
 
Net Interest Expenses $19.3M $22.3M -- -- --
EBT. Incl. Unusual Items $860.7M $1.3B $1.3B $1.5B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $211.5M $281.2M $389.5M $279.1M $307.8M
Net Income to Company $643.6M $1B $958.7M $1.2B $1.3B
 
Minority Interest in Earnings $2.9M -$240.6K $603.9K $1.5M $3.2M
Net Income to Common Excl Extra Items $651.9M $999.6M $958.5M $1.2B $1.3B
 
Basic EPS (Cont. Ops) $0.50 $0.76 $0.73 $0.89 $0.95
Diluted EPS (Cont. Ops) $0.49 $0.75 $0.71 $0.88 $0.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $2B $2B $2.1B $2.1B
EBIT $907M $1.3B $1.4B $1.4B $1.5B
 
Revenue (Reported) $5.2B $5.8B $6B $6.5B $6.7B
Operating Income (Reported) $921.3M $1.4B $1.3B $1.4B $1.5B
Operating Income (Adjusted) $907M $1.3B $1.4B $1.4B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.4B $1.5B $1.5B $1.6B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $235.7M $236.5M $255.5M $264.7M $273.9M
Gross Profit $1.2B $1.2B $1.3B $1.4B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $285.6M $274.4M $312.7M $338.2M $366.8M
Selling, General & Admin $486.1M $486.3M $546.7M $570.7M $596.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $899.9M $873.7M $964.3M $1B $1.1B
Operating Income $277.8M $376M $320.6M $351.9M $320.3M
 
Net Interest Expenses $3.4M $5.5M -- -- --
EBT. Incl. Unusual Items $274.5M $370.6M $340.3M $384.7M $352.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64.7M $74.3M $66.3M $74.2M $79.4M
Net Income to Company $209.7M $296.2M $274M $310.7M $272.9M
 
Minority Interest in Earnings $361.5K $336.6K -$429.6K $325.9K $1.3M
Net Income to Common Excl Extra Items $210.2M $296.6M $274.3M $310.3M $274.1M
 
Basic EPS (Cont. Ops) $0.16 $0.22 $0.20 $0.24 $0.21
Diluted EPS (Cont. Ops) $0.16 $0.22 $0.20 $0.23 $0.21
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $443.9M $538.7M $474.6M $507M $467.7M
EBIT $277.8M $376.1M $320.6M $351.9M $320.3M
 
Revenue (Reported) $1.4B $1.5B $1.5B $1.6B $1.7B
Operating Income (Reported) $277.8M $376M $320.6M $351.9M $320.3M
Operating Income (Adjusted) $277.8M $376.1M $320.6M $351.9M $320.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.6B $3.4B $3B $3.9B $4.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.5B $1.8B $1.9B $2.2B
Inventory -- -- -- -- --
Prepaid Expenses $128M -- -- $161.8M $174.9M
Other Current Assets $35.9M $32.7M $35.2M $42.7M $27.4M
Total Current Assets $4.6B $5.3B $5.2B $6.4B $6.8B
 
Property Plant And Equipment $1.1B $925M $879.3M $975.6M $984.3M
Long-Term Investments -- -- -- -- --
Goodwill $5.4B $5.3B $5.3B $5.3B $5.3B
Other Intangibles $4.4B $3.9B $3.5B $3.1B $2.7B
Other Long-Term Assets $43.7M $58.6M $106M $145.1M $130.4M
Total Assets $15.9B $16.1B $15.3B $16.2B $16.2B
 
Accounts Payable $211.2M $217.8M $232M $254.8M $270.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $96.9M $94.5M $89.1M $73.5M $91.9M
Other Current Liabilities $25.1M $305.6M $42.4M $46M $283.3M
Total Current Liabilities $2.6B $3.9B $3.1B $3.9B $3.7B
 
Long-Term Debt $5.1B $3.4B $2.9B $2.3B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $9.7B $9.1B $7.4B $7.5B $6.7B
 
Common Stock $163.1M $150.9M $143.2M $147.9M $139.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $6.2B $7B $7.8B $8.7B $9.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $55.1M $15.5M $15.2M $13.2M $14.7M
Total Equity $6.3B $7B $7.9B $8.7B $9.4B
 
Total Liabilities and Equity $15.9B $16.1B $15.3B $16.2B $16.2B
Cash and Short Terms $2.6B $3.4B $3B $3.9B $4.1B
Total Debt $5.2B $4.4B $3.2B $3.3B $2.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $3.2B $3.4B $3.8B $4.4B $4.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.4B $1.4B $1.7B $1.9B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $376.2M $423.9M $432M $502.8M $503.1M
Total Current Assets $4.9B $5.2B $5.6B $6.7B $7B
 
Property Plant And Equipment $1B $909M $884M $983.9M $1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $502.9M $593.7M $358.9M $297M $388.4M
Total Assets $16B $15.9B $15.6B $16.2B $16.6B
 
Accounts Payable $161.8M $187.2M $197.5M $211.8M $215.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $822M $884.7M $871.6M $855.6M $1.2B
Total Current Liabilities $2.6B $3.7B $3.1B $3.9B $3.7B
 
Long-Term Debt $4.9B $3.1B $3B $2.2B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $9.4B $8.6B $7.5B $7.3B $6.9B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $54.6M $16.2M $13.1M $13.7M $15.5M
Total Equity $6.6B $7.3B $8.2B $8.9B $9.7B
 
Total Liabilities and Equity $16B $15.9B $15.6B $16.2B $16.6B
Cash and Short Terms $3.2B $3.4B $3.8B $4.4B $4.6B
Total Debt $4.9B $4.1B $3.3B $3.2B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $554.5M $915.5M $981M $1.1B $1.3B
Depreciation & Amoritzation $690.4M $682.2M $644.1M $622.5M $622.6M
Stock-Based Compensation $203.6M $203M $175.8M $199.4M $206.1M
Change in Accounts Receivable $18.8M -$55.8M -$278.2M -$105.8M -$376.3M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.9B $1.6B $1.7B $1.8B
 
Capital Expenditures $145M $122.7M $139.5M $157.3M $209.3M
Cash Acquisitions -$102.2M -$25.3M -$48.9M -$17.4M -$24.4M
Cash From Investing -$237.5M -$189.8M -$225.6M -$174.9M -$207.5M
 
Dividends Paid (Ex Special Dividend) -$208.4M -$174M -$235.7M -$299M -$327.6M
Special Dividend Paid
Long-Term Debt Issued $21.1M $1.5M $271.9M $22M $216.7M
Long-Term Debt Repaid -$457.8M -$403.7M -$1.2B -$30.4M -$758.6M
Repurchase of Common Stock -$189.8M -$335.1M -$674.5M -$406.4M -$404.8M
Other Financing Activities -$5.9M -$118.3K -$1.9M -$1.1M -$3.5M
Cash From Financing -$847.3M -$842.3M -$1.7B -$581M -$1.3B
 
Beginning Cash (CF) $2.2B $2.5B $3.1B $3B $3.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $332.8M $876.5M -$296.4M $938.5M $277.3M
Ending Cash (CF) $2.5B $3.5B $2.9B $3.9B $4.3B
 
Levered Free Cash Flow $1.3B $1.8B $1.5B $1.5B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $209.7M $296.2M $274M $310.7M $272.9M
Depreciation & Amoritzation $166.2M $162.6M $154M $155.1M $147.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $773.4M $707.5M $841M $728.7M $855.5M
 
Capital Expenditures $33.1M $34.6M $37.3M $62.1M $58.8M
Cash Acquisitions -- -$3.9M -- -$4.9M -$203.9M
Cash From Investing -$43.4M -$68.6M -$42.7M -$42.8M -$302.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $482K $3.3M $13.5M -- --
Long-Term Debt Repaid -$10M -$263.9M -$1.2M -$108.6K -$62M
Repurchase of Common Stock -$106.4M -$591.2M -- -- --
Other Financing Activities $36M -$561.1K -$322.2K -$2.8M -$210.5K
Cash From Financing -$100.6M -$634.9M -$214.8K -$148.3M -$146.9M
 
Beginning Cash (CF) $2.6B $3.3B $3B $3.9B $4.2B
Foreign Exchange Rate Adjustment $51.7M $28.2M -$47M $35.5M -$100.7M
Additions / Reductions $629.4M $4M $798M $537.7M $406.1M
Ending Cash (CF) $3.3B $3.4B $3.7B $4.4B $4.5B
 
Levered Free Cash Flow $740.2M $672.9M $803.7M $666.6M $796.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $643.6M $1B $958.7M $1.2B $1.3B
Depreciation & Amoritzation $678.1M $678.6M $635.6M $623.6M $614.9M
Stock-Based Compensation $203.6M $203M $175.8M $199.4M $206.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.8B $1.7B $1.6B $1.9B
 
Capital Expenditures $111.6M $124.1M $142.2M $182.2M $206M
Cash Acquisitions -$102.2M -$29.2M -$45M -$22.3M -$223.4M
Cash From Investing -$216.5M -$215M -$199.8M -$175M -$467.2M
 
Dividends Paid (Ex Special Dividend) -$208.4M -$174M -$235.7M -$299M -$327.6M
Special Dividend Paid
Long-Term Debt Issued $20M $4.3M $282.2M $8.4M --
Long-Term Debt Repaid -- -$657.6M -$943.6M -$29.3M -$820.5M
Repurchase of Common Stock -$296.2M -$819.9M -- -- --
Other Financing Activities $30.2M -$36.7M -$1.7M -$3.6M -$849.9K
Cash From Financing -$828.2M -$1.4B -$1B -$729.1M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $640.8M $251.2M $497.5M $678.2M $145.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $1.7B $1.6B $1.4B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $209.7M $296.2M $274M $310.7M $272.9M
Depreciation & Amoritzation $166.2M $162.6M $154M $155.1M $147.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $773.4M $707.5M $841M $728.7M $855.5M
 
Capital Expenditures $33.1M $34.6M $37.3M $62.1M $58.8M
Cash Acquisitions -- -$3.9M -- -$4.9M -$203.9M
Cash From Investing -$43.4M -$68.6M -$42.7M -$42.8M -$302.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $482K $3.3M $13.5M -- --
Long-Term Debt Repaid -$10M -$263.9M -$1.2M -$108.6K -$62M
Repurchase of Common Stock -$106.4M -$591.2M -- -- --
Other Financing Activities $36M -$561.1K -$322.2K -$2.8M -$210.5K
Cash From Financing -$100.6M -$634.9M -$214.8K -$148.3M -$146.9M
 
Beginning Cash (CF) $2.6B $3.3B $3B $3.9B $4.2B
Foreign Exchange Rate Adjustment $51.7M $28.2M -$47M $35.5M -$100.7M
Additions / Reductions $629.4M $4M $798M $537.7M $406.1M
Ending Cash (CF) $3.3B $3.4B $3.7B $4.4B $4.5B
 
Levered Free Cash Flow $740.2M $672.9M $803.7M $666.6M $796.6M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock