Financhill
Sell
50

DBOEY Quote, Financials, Valuation and Earnings

Last price:
$26.46
Seasonality move :
-0.64%
Day range:
$26.31 - $26.74
52-week range:
$22.73 - $33.52
Dividend yield:
1.72%
P/E ratio:
22.58x
P/S ratio:
6.18x
P/B ratio:
7.53x
Volume:
350.5K
Avg. volume:
597K
1-year change:
13.81%
Market cap:
$48.5B
Revenue:
$9.7B
EPS (TTM):
$1.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.2B $5.5B $6.2B $8.5B $9.7B
Revenue Growth (YoY) 14.8% 19.91% 13.8% 36.01% 14.21%
 
Cost of Revenues $1.8B $1.8B $2B $3.4B $3.9B
Gross Profit $2.4B $3.7B $4.2B $5.1B $5.8B
Gross Profit Margin 56.63% 67.75% 67.39% 59.86% 59.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.5M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $598.8M $1.7B $1.9B $2.2B $2.6B
Operating Income $1.8B $2B $2.3B $2.8B $3.1B
 
Net Interest Expenses $87.8M $84.6M $89.4M $127.5M $203.5M
EBT. Incl. Unusual Items $1.7B $2B $2.2B $2.6B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $460.4M $524.2M $571M $708.1M $756M
Net Income to Company $1.3B $1.5B $1.6B $1.9B $2.2B
 
Minority Interest in Earnings -$51.6M $65.2M $72.3M $78.7M $105.9M
Net Income to Common Excl Extra Items $1.2B $1.5B $1.6B $1.9B $2.2B
 
Basic EPS (Cont. Ops) $0.67 $0.78 $0.86 $1.01 $1.15
Diluted EPS (Cont. Ops) $0.67 $0.78 $0.85 $1.01 $1.14
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.8B
 
EBITDA $2.2B $2.3B $2.7B $3.2B $3.7B
EBIT $1.9B $2B $2.3B $2.8B $3.1B
 
Revenue (Reported) $4.2B $5.5B $6.2B $8.5B $9.7B
Operating Income (Reported) $1.8B $2B $2.3B $2.8B $3.1B
Operating Income (Adjusted) $1.9B $2B $2.3B $2.8B $3.1B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $1.3B $1.3B $1.6B $1.9B $2B
Revenue Growth (YoY) 30.59% 2.2% 20.76% 18.84% 8.64%
 
Cost of Revenues $693.6M $737.6M $812.6M $1B $1.1B
Gross Profit $588.2M $572.4M $769.4M $878.2M $922.7M
Gross Profit Margin 45.89% 43.7% 48.64% 46.71% 45.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.2M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $72.8M $35.4M $51.1M $102.6M $61.6M
Operating Income $515.5M $537.1M $718.3M $775.6M $861.1M
 
Net Interest Expenses $13.6M $27.4M $11.1M $40.5M $44.5M
EBT. Incl. Unusual Items $525.3M $508.7M $689.9M $734.7M $823.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $136.7M $132.2M $187M $174.8M $214.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$14M -$13.2M -$19.6M -$23M -$31.9M
Net Income to Common Excl Extra Items $374.7M $363.3M $483.3M $536.9M $576.8M
 
Basic EPS (Cont. Ops) $0.20 $0.20 $0.26 $0.29 $0.31
Diluted EPS (Cont. Ops) $0.20 $0.20 $0.26 $0.29 $0.31
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.8B
 
EBITDA $649.2M $673.5M $807.5M $956.8M $1B
EBIT $563.9M $586.6M $709.3M $818.8M $903.8M
 
Revenue (Reported) $1.3B $1.3B $1.6B $1.9B $2B
Operating Income (Reported) $515.5M $537.1M $718.3M $775.6M $861.1M
Operating Income (Adjusted) $563.9M $586.6M $709.3M $818.8M $903.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $4.7B $5.4B $6B $7.2B $7.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $1.5B $1.4B $1.8B $2B
Gross Profit $2.3B $4B $4.6B $5.4B $5.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $452.6M $1.9B $2B $2.5B $2.7B
Operating Income $1.9B $2.1B $2.6B $2.9B $3.2B
 
Net Interest Expenses $80.1M $101.5M $88.5M $221.9M $218M
EBT. Incl. Unusual Items $1.8B $2B $2.5B $2.7B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $484.6M $554.2M $649.4M $709.4M $794.3M
Net Income to Company -- $1.5B $1.7B $2B $2.3B
 
Minority Interest in Earnings -$55.2M $70.2M $79.2M $89.3M $114.4M
Net Income to Common Excl Extra Items $1.3B $1.6B $1.8B $2B $2.3B
 
Basic EPS (Cont. Ops) $0.71 $0.82 $0.94 $1.06 $1.17
Diluted EPS (Cont. Ops) $0.71 $0.82 $0.94 $1.06 $1.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.3B $2.5B $3B $3.4B $3.8B
EBIT $2B $2.1B $2.6B $2.9B $3.2B
 
Revenue (Reported) $4.7B $5.4B $6B $7.2B $7.9B
Operating Income (Reported) $1.9B $2.1B $2.6B $2.9B $3.2B
Operating Income (Adjusted) $2B $2.1B $2.6B $2.9B $3.2B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $2.6B $2.7B $3.2B $3.7B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.3B $1.4B $1.8B $2B
Gross Profit $1.3B $1.4B $1.7B $2B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.2M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $266.1M $203.2M $286.8M $403.7M $367.1M
Operating Income $1.1B $1.2B $1.5B $1.6B $1.7B
 
Net Interest Expenses $30.4M $37.2M $20.9M $86.2M $85.2M
EBT. Incl. Unusual Items $1.1B $1.2B $1.4B $1.5B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $276.2M $305.7M $381.8M $383M $421M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$29M -$34.3M -$41.1M -$51.7M -$60.3M
Net Income to Common Excl Extra Items $757M $835.5M $991.6M $1.1B $1.1B
 
Basic EPS (Cont. Ops) $0.41 $0.46 $0.54 $0.59 $0.62
Diluted EPS (Cont. Ops) $0.41 $0.45 $0.54 $0.59 $0.62
Weighted Average Basic Share $3.7B $3.7B $3.7B $3.7B $3.7B
Weighted Average Diluted Share $3.7B $3.7B $3.7B $3.7B $3.7B
 
EBITDA $1.3B $1.4B $1.6B $1.9B $2B
EBIT $1.1B $1.2B $1.5B $1.6B $1.7B
 
Revenue (Reported) $2.6B $2.7B $3.2B $3.7B $4B
Operating Income (Reported) $1.1B $1.2B $1.5B $1.6B $1.7B
Operating Income (Adjusted) $1.1B $1.2B $1.5B $1.6B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.6B $19.1B $21.3B $21.8B $21.5B
Short Term Investments $107.2B $122.3B $140B $153B $133.2B
Accounts Receivable, Net $758.4M $1.1B $2.5B $2B $1.3B
Inventory -- -- -- -- --
Prepaid Expenses $83.1M $105.3M $137.2M $140.3M $141.5M
Other Current Assets $13.2M $48.3M $40.9M $19.1M $23.1M
Total Current Assets $169.9B $112.7B $126.1B $84.4B $75.3B
 
Property Plant And Equipment $652.4M $675.2M $673.6M $669M $709.4M
Long-Term Investments -- $130.6B $150.9B $163.4B $140.5B
Goodwill $4.9B $6.3B $6.3B $9.1B $8.7B
Other Intangibles $2.2B $2.9B $2.9B $4.7B $4.5B
Other Long-Term Assets $7.3M $18.9M $22.6M $315.6M $375.4M
Total Assets $187.8B $253.7B $287.2B $262.9B $230.3B
 
Accounts Payable $478M $797.5M $2.2B $1.7B $934.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $62.9M $72M $75.9M $94M $76.8M
Other Current Liabilities $519.9M $2.9B $2.3B $816.8M $1.1B
Total Current Liabilities $166.2B $97.9B $107.2B $65.1B $57.4B
 
Long-Term Debt $3.2B $3.9B $4.8B $8.3B $7B
Capital Leases -- -- -- -- --
Total Liabilities $179.7B $244.9B $277.5B $251.7B $218.6B
 
Common Stock $233.7M $216.1M $202.8M $209.9M $195M
Other Common Equity Adj -- -- -- -- --
Common Equity $7.6B $8.2B $9B $10.7B $11.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $477M $624.1M $628.7M $484.6M $506M
Total Equity $8.1B $8.8B $9.7B $11.2B $11.7B
 
Total Liabilities and Equity $187.8B $253.7B $287.2B $262.9B $230.3B
Cash and Short Terms $111.8B $19.1B $21.3B $21.8B $21.5B
Total Debt $5.4B $4B $4.9B $8.4B $7.1B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.1B $828.4M $1.5B $1.8B $2B
Short Term Investments $135.4B $168.6B $226B $188.1B $251.9B
Accounts Receivable, Net $891M $1.4B $1.1B $2.1B $2.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $661.7M $2.1B $1.3B $888.7M $1.3B
Total Current Assets $180.8B $283.5B $287.7B $247.5B $316.6B
 
Property Plant And Equipment $715.7M $649.8M $635.5M $626.4M $750.8M
Long-Term Investments -- -- -- -- --
Goodwill $6.3B $6.2B $6.4B $8.9B $9.5B
Other Intangibles $2.9B $2.8B $2.9B $4.6B $4.9B
Other Long-Term Assets $13.7M $27.6M $17.3M $289.4M $400.8M
Total Assets $205.2B $306.2B $311.7B $274.5B $345.1B
 
Accounts Payable $579.3M $1.1B $651.9M $1.7B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $843.7M $2.3B $1.4B $1.3B $1.3B
Total Current Liabilities $179.4B $281.9B $285.2B $244B $312.7B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $197.1B $297.4B $302B $263.6B $332.1B
 
Common Stock $226.1M $198.5M $206.5M $203.7M $220.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $562.2M $607.5M $593.4M $480.1M $543M
Total Equity $8.2B $8.9B $9.7B $10.9B $12.9B
 
Total Liabilities and Equity $205.2B $306.2B $311.7B $274.5B $345.1B
Cash and Short Terms $136.5B $169.4B $227.5B $189.9B $253.9B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3B $1.5B $1.6B $1.9B $2.2B
Depreciation & Amoritzation $301.8M $334.9M $350.2M $407.5M $513M
Stock-Based Compensation -- -- -- -- $54.7M
Change in Accounts Receivable $734.6M $2.7B -$95.1M -$2.3B $362.2M
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $1.1B $2.6B $2.8B $2.6B
 
Capital Expenditures $223.3M $244M $341.8M $289.6M $390.1M
Cash Acquisitions -$519.3M $2.2B $195M $4.2B $15.5M
Cash From Investing -$899.6M -$2.6B -$1.5B -$4.3B -$120.6M
 
Dividends Paid (Ex Special Dividend) -$607.4M $650.8M $617.6M $715.2M $754.8M
Special Dividend Paid
Long-Term Debt Issued $1.1B $4.4B $2.3B $3.4B --
Long-Term Debt Repaid -$688.5M -$2.7B -$2.5B -$182.4M -$240.6M
Repurchase of Common Stock -- -- -- -- $322.1M
Other Financing Activities -$30.4M -$48.4M -- $138.8M --
Cash From Financing -$290.3M $992.4M -$959.9M $2.5B -$1.4B
 
Beginning Cash (CF) $2.5B $1.2B $1.4B $1.8B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $422.7M -$551.6M $92.7M $911.9M $1B
Ending Cash (CF) $2.9B $611.8M $1.4B $2.7B $3B
 
Levered Free Cash Flow $1.4B $830.3M $2.3B $2.5B $2.2B
Period Ending 2011-12-31 2012-12-31 2013-12-31 2014-12-31 2015-12-31
Net Income to Stockholders $196.8M $230.5M $174M $308.7M $116.2M
Depreciation & Amoritzation $32.6M $39.5M $41.7M $43M $47.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $266.9M -$22.6M -$35.6M -$401.2M -$799.2M
Change in Inventories -- -- -- -- --
Cash From Operations $199.2M $224.2M $254.9M $263.1M -$807.1M
 
Capital Expenditures $54.8M $77.1M $56M $67.1M $57.3M
Cash Acquisitions $34.4M $16.5M -$6.6M -$77.3M -$765.5M
Cash From Investing -$210.3M $461.5M -$120M -$470.9M -$797M
 
Dividends Paid (Ex Special Dividend) $7.4M -$22.1M -$997.7K -$1.8M $631.9K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $799.4M $296.4M $257.1M $976.2M
Long-Term Debt Repaid $95.2K -$794.5M -$502.2M -$297.1M -$457.6M
Repurchase of Common Stock -$155.7M -$130.5M -$3.1K -- --
Other Financing Activities -$34.3K $482.6K -$21.4K -$738.9K -$12.5M
Cash From Financing -$148.2M -$145.8M -$206.7M -$42.4M $507M
 
Beginning Cash (CF) $1.1B $141.4M -$1.6M $157.6M -$658M
Foreign Exchange Rate Adjustment $4.4M -$5.2M -$2.7M $1.9M $2.3M
Additions / Reductions -$159.4M $539.9M -$71.8M -$250.3M -$1.1B
Ending Cash (CF) $916.3M $699.4M -$74.6M -$91.1M -$1.8B
 
Levered Free Cash Flow $144.4M $147.2M $198.9M $196M -$864.4M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- $1.5B $1.7B $2B $2.3B
Depreciation & Amoritzation -- $350.4M $349M $480.6M $521.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- $1.8B $1.1B -$4.2B $813M
Change in Inventories -- -- -- -- --
Cash From Operations -- $2B $2.3B $3B $2.7B
 
Capital Expenditures -- $288.1M $302M $343.8M $399.5M
Cash Acquisitions -- $397.7M $126.5M $4B $4.9M
Cash From Investing -- -$1.4B -$263.2M -$4.1B -$470.1M
 
Dividends Paid (Ex Special Dividend) -- $617.3M $668.4M $754.9M $802.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $321.9M $205.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -- $118.3M -$1.7B $2B -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $695.3M $294.4M $924.8M $890.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $1.8B $2B $2.7B $2.3B
Period Ending 2021-12-28 2022-12-28 2023-12-28 2024-12-28
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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