Financhill
Buy
59

DLMAF Quote, Financials, Valuation and Earnings

Last price:
$119.08
Seasonality move :
7.64%
Day range:
$119.03 - $121.99
52-week range:
$84.07 - $125.12
Dividend yield:
0.18%
P/E ratio:
39.64x
P/S ratio:
7.21x
P/B ratio:
40.24x
Volume:
1.5K
Avg. volume:
34.6K
1-year change:
36.82%
Market cap:
$33B
Revenue:
$4.6B
EPS (TTM):
$3.00
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $3B $3.5B $3.9B $4.3B $4.6B
Revenue Growth (YoY) 5.38% 14.77% 11.75% 12.5% 6.99%
 
Cost of Revenues $1.7B $1.9B $2.2B $2.4B $2.6B
Gross Profit $1.3B $1.5B $1.7B $1.9B $2.1B
Gross Profit Margin 43.84% 43.92% 43.51% 44.54% 45.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $489.3M $521.1M $550.7M $625.8M $674.4M
Other Inc / (Exp) $14.7M $26.5M $34.7M $55.8M $94.2M
Operating Expenses $691M $759M $804.4M $883.6M $951.9M
Operating Income $629.4M $759.5M $876.2M $1.1B $1.1B
 
Net Interest Expenses $71.6M $72.8M $88.2M $107.3M $118.7M
EBT. Incl. Unusual Items $572.6M $713.1M $822.7M $1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $150.4M $183.8M $209.7M $252.1M $274.3M
Net Income to Company $422.2M $529.4M $613.1M $748.4M $847.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $422.2M $529.4M $613.1M $748.4M $847.2M
 
Basic EPS (Cont. Ops) $1.36 $1.75 $2.12 $2.64 $3.03
Diluted EPS (Cont. Ops) $1.35 $1.74 $2.11 $2.64 $3.02
Weighted Average Basic Share $310.7M $303M $289.4M $283.1M $279.8M
Weighted Average Diluted Share $312.5M $304.4M $291M $284.2M $280.8M
 
EBITDA $843.8M $1B $1.2B $1.4B $1.6B
EBIT $642.1M $784.1M $915.7M $1.1B $1.3B
 
Revenue (Reported) $3B $3.5B $3.9B $4.3B $4.6B
Operating Income (Reported) $629.4M $759.5M $876.2M $1.1B $1.1B
Operating Income (Adjusted) $642.1M $784.1M $915.7M $1.1B $1.3B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $857.5M $966.6M $1.1B $1.2B $1.3B
Revenue Growth (YoY) 5.95% 12.73% 13.02% 11.09% 8.67%
 
Cost of Revenues $467.1M $529.9M $604.9M $651.9M $701.5M
Gross Profit $390.4M $436.7M $487.6M $561.6M $617.3M
Gross Profit Margin 45.53% 45.17% 44.63% 46.28% 46.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $144.6M $140.5M $155.4M $175.6M $193.8M
Other Inc / (Exp) $8.2M $14.5M $14.7M $24.3M $40.7M
Operating Expenses $199.6M $202M $219.4M $241.9M $266.6M
Operating Income $190.8M $234.6M $268.2M $319.7M $350.7M
 
Net Interest Expenses $17.7M $18.3M $25.2M $26.2M $31.3M
EBT. Incl. Unusual Items $181.2M $230.9M $257.6M $317.8M $360M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.1M $57.3M $63.8M $78.1M $86M
Net Income to Company $126.9M $177M $206.9M $242.9M $277.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $135.1M $173.6M $193.7M $239.7M $274.1M
 
Basic EPS (Cont. Ops) $0.44 $0.58 $0.67 $0.85 $0.98
Diluted EPS (Cont. Ops) $0.44 $0.58 $0.67 $0.85 $0.97
Weighted Average Basic Share $310.8M $296.5M $286.6M $280.5M $279.1M
Weighted Average Diluted Share $312.3M $298M $287.7M $281.5M $280.1M
 
EBITDA $251.9M $308.9M $351.4M $420M $474.3M
EBIT $196.9M $247.3M $287.4M $350.3M $395.9M
 
Revenue (Reported) $857.5M $966.6M $1.1B $1.2B $1.3B
Operating Income (Reported) $190.8M $234.6M $268.2M $319.7M $350.7M
Operating Income (Adjusted) $196.9M $247.3M $287.4M $350.3M $395.9M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $3B $3.5B $3.9B $4.3B $4.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.9B $2.2B $2.4B $2.5B
Gross Profit $1.3B $1.5B $1.7B $1.9B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $490.2M $520.7M $549.4M $625.7M $673M
Other Inc / (Exp) $14.9M $26.3M $34.4M $55.7M $93.4M
Operating Expenses $692.1M $758.5M $802.9M $883.5M $950.3M
Operating Income $631.9M $758.5M $872.5M $1.1B $1.1B
 
Net Interest Expenses $71.5M $72.8M $87.9M $107.3M $118.6M
EBT. Incl. Unusual Items $575.3M $712.1M $819M $1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $151M $183.5M $208.8M $252.2M $273.3M
Net Income to Company $422.2M $529.4M $613.1M $748.4M $847.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $424.3M $528.6M $610.2M $748.5M $843.8M
 
Basic EPS (Cont. Ops) $1.37 $1.75 $2.12 $2.64 $3.01
Diluted EPS (Cont. Ops) $1.37 $1.75 $2.10 $2.64 $3.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $846.6M $1B $1.2B $1.4B $1.6B
EBIT $644.7M $783.1M $911.5M $1.1B $1.3B
 
Revenue (Reported) $3B $3.5B $3.9B $4.3B $4.6B
Operating Income (Reported) $631.9M $758.5M $872.5M $1.1B $1.1B
Operating Income (Adjusted) $644.7M $783.1M $911.5M $1.1B $1.3B
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $3.5B $3.9B $4.3B $4.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.2B $2.4B $2.5B --
Gross Profit $1.5B $1.7B $1.9B $2.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $520.7M $549.4M $625.7M $673M --
Other Inc / (Exp) $26.3M $34.4M $55.7M $93.4M --
Operating Expenses $758.5M $802.9M $883.5M $950.3M --
Operating Income $758.5M $872.5M $1.1B $1.1B --
 
Net Interest Expenses $72.8M $87.9M $107.3M $118.6M --
EBT. Incl. Unusual Items $712.1M $819M $1B $1.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $183.5M $208.8M $252.2M $273.3M --
Net Income to Company $529.4M $613.1M $748.4M $847.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $528.6M $610.2M $748.5M $843.8M --
 
Basic EPS (Cont. Ops) $1.75 $2.12 $2.64 $3.01 --
Diluted EPS (Cont. Ops) $1.75 $2.10 $2.64 $3.00 --
Weighted Average Basic Share $1.2B $1.2B $1.1B $1.1B --
Weighted Average Diluted Share $1.2B $1.2B $1.1B $1.1B --
 
EBITDA $1B $1.2B $1.4B $1.6B --
EBIT $783.1M $911.5M $1.1B $1.3B --
 
Revenue (Reported) $3.5B $3.9B $4.3B $4.6B --
Operating Income (Reported) $758.5M $872.5M $1.1B $1.1B --
Operating Income (Adjusted) $783.1M $911.5M $1.1B $1.3B --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $343.5M $55.7M $75.7M $234.2M $84.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.1M $20.6M $42.1M $24.2M $32.2M
Inventory $493.4M $463.1M $715.1M $684.1M $635.5M
Prepaid Expenses $7.5M $10.3M $17.5M $10.2M $9.6M
Other Current Assets -- -- -- -- --
Total Current Assets $860.8M $562.2M $864.3M $976.7M $828.8M
 
Property Plant And Equipment $1.6B $1.8B $1.9B $2B $2.2B
Long-Term Investments $140.3M $166.1M $200M $238.3M $780.7M
Goodwill $569.3M $570.3M $543.7M $543M $502.1M
Other Intangibles $126.6M $128.6M $123M $125.2M $124.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $3.3B $3.2B $3.6B $3.9B $4.5B
 
Accounts Payable $52.2M $52.2M $76.9M $81.6M $81M
Accrued Expenses $70.4M $85.1M $77.6M $92.5M $91.5M
Current Portion Of Long-Term Debt $651.5M $201.9M $381.3M $16M $188.9M
Current Portion Of Capital Lease Obligations $142.3M $157.4M $163.5M $175M $192.3M
Other Current Liabilities $20.2M $2.7M $6.3M $2.7M --
Total Current Liabilities $1B $714.6M $868.8M $505.8M $699.8M
 
Long-Term Debt $816.8M $1.2B $1.3B $1.7B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $3B $3.2B $3.6B $3.6B $3.7B
 
Common Stock $379.8M $375.7M $364.6M $390.3M $880.1M
Other Common Equity Adj -$22.8M -$254.7K $8.8M $25.9M $73.2M
Common Equity $262M -$51.7M $21.2M $284.2M $819.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $262M -$51.7M $21.2M $284.2M $819.8M
 
Total Liabilities and Equity $3.3B $3.2B $3.6B $3.9B $4.5B
Cash and Short Terms $343.5M $55.7M $75.7M $234.2M $84.6M
Total Debt $1.5B $1.5B $1.7B $1.7B $1.6B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $343.5M $55.7M $75.7M $234.2M $84.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.1M $20.6M $42.1M $24.2M $32.2M
Inventory $493.4M $463.1M $715.1M $684.1M $635.5M
Prepaid Expenses $7.5M $10.3M $17.5M $10.2M $9.6M
Other Current Assets -- -- -- -- --
Total Current Assets $860.8M $562.2M $864.3M $976.7M $828.8M
 
Property Plant And Equipment $1.6B $1.8B $1.9B $2B $2.2B
Long-Term Investments $140.3M $166.1M $200M $238.3M $780.7M
Goodwill $569.3M $570.3M $543.7M $543M $502.1M
Other Intangibles $126.6M $128.6M $123M $125.2M $124.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $3.3B $3.2B $3.6B $3.9B $4.5B
 
Accounts Payable $52.2M $52.2M $76.9M $81.6M $81M
Accrued Expenses $70.4M $85.1M $77.6M $92.5M $91.5M
Current Portion Of Long-Term Debt $651.5M $201.9M $381.3M $16M $188.9M
Current Portion Of Capital Lease Obligations $142.3M $157.4M $163.5M $175M $192.3M
Other Current Liabilities $20.2M $2.7M $6.3M $2.7M --
Total Current Liabilities $1B $714.6M $868.8M $505.8M $699.8M
 
Long-Term Debt $816.8M $1.2B $1.3B $1.7B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $3B $3.2B $3.6B $3.6B $3.7B
 
Common Stock $379.8M $375.7M $364.6M $390.3M $880.1M
Other Common Equity Adj -$22.8M -$254.7K $8.8M $25.9M $73.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $262M -$51.7M $21.2M $284.2M $819.8M
 
Total Liabilities and Equity $3.3B $3.2B $3.6B $3.9B $4.5B
Cash and Short Terms $343.5M $55.7M $75.7M $234.2M $84.6M
Total Debt $1.5B $1.5B $1.7B $1.7B $1.6B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $422.2M $529.4M $613.1M $748.4M $847.2M
Depreciation & Amoritzation $201.7M $237.8M $253.7M $270.7M $298.1M
Stock-Based Compensation $4.7M $6.9M $10.8M $9.7M $11.2M
Change in Accounts Receivable $10.5M -$4.5M -$22M $17.9M -$9.1M
Change in Inventories -$5.4M $31.7M -$280M $29.9M -$3.1M
Cash From Operations $664.8M $925.3M $664.4M $1.1B $1.2B
 
Capital Expenditures $125.6M $127.3M $119.9M $206.5M $179M
Cash Acquisitions -$72.8M -- -- -- -$3.9M
Cash From Investing -$197.9M -$126.7M -$119.7M -$185.8M -$162.5M
 
Dividends Paid (Ex Special Dividend) -$41M -$48.3M -$48.1M -$56.4M -$70.5M
Special Dividend Paid
Long-Term Debt Issued $224.4M $598.7M $535.2M $370.3M --
Long-Term Debt Repaid -$347M -$841.8M -$452.6M -$581.3M -$230.4M
Repurchase of Common Stock -$65.1M -$846.1M -$526.8M -$485.8M -$790.7M
Other Financing Activities -$1.6M -$2.8M $5M $8.1M -$348K
Cash From Financing -$206M -$1.1B -$521.6M -$790.6M -$1.2B
 
Beginning Cash (CF) $67.7M $350.5M $54.3M $75M $227.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $260.8M -$293.8M $23.1M $157.5M -$138.6M
Ending Cash (CF) $328.5M $56.7M $77.4M $232.5M $88.9M
 
Levered Free Cash Flow $539.2M $798M $544.5M $927.5M $1B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $126.9M $177M $206.9M $242.9M $277.7M
Depreciation & Amoritzation $51.4M $62.9M $69.2M $71M $78.8M
Stock-Based Compensation $1.4M $1.7M $3.6M $3M $2.5M
Change in Accounts Receivable $3.7M -$4.5M -$22M -$246.1K -$1.3M
Change in Inventories -$21.2M $6.7M $32.7M $17.5M $19.7M
Cash From Operations $159.9M $327.3M $333M $358.9M $404.9M
 
Capital Expenditures $37.8M $39.6M $41.6M $45.4M $68.2M
Cash Acquisitions $784K -- -- -- $40K
Cash From Investing -$36.9M -$39.4M -$41.5M -$25.3M -$68.3M
 
Dividends Paid (Ex Special Dividend) -$9.9M -$12.2M -$12.8M -$15.1M -$18.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$2.4M $2.3M $9.3M $2.3M --
Long-Term Debt Repaid -$28.2M -$78.1M -$310.3M -$426.6M -$58.8M
Repurchase of Common Stock -$65.1M -$256.5M -$182.3M -$180.9M -$353.2M
Other Financing Activities $17.7K $564.1K $87K $49.4K $3.6K
Cash From Financing -$130M -$309.6M -$635.1M -$639.1M -$452.7M
 
Beginning Cash (CF) $336.3M $77.1M $420.1M $537.5M $207.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7M -$21.8M -$343.6M -$305.5M -$116M
Ending Cash (CF) $328.5M $56.7M $77.4M $232.5M $88.9M
 
Levered Free Cash Flow $122.1M $287.6M $291.4M $313.5M $336.7M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $422.2M $529.4M $613.1M $748.4M $847.2M
Depreciation & Amoritzation $201.7M $237.8M $253.7M $270.7M $298.1M
Stock-Based Compensation $4.7M $6.9M $10.8M $9.7M $11.2M
Change in Accounts Receivable $10.5M -$4.5M -$22M -- --
Change in Inventories -$5.4M $31.7M -$280M $29.9M -$3.1M
Cash From Operations $664.8M $925.3M $664.4M $1.1B $1.2B
 
Capital Expenditures $125.6M $127.3M $119.9M $206.5M $179M
Cash Acquisitions -$72.8M -- -- -- -$3.9M
Cash From Investing -$197.9M -$126.7M -$119.7M -$185.8M -$162.5M
 
Dividends Paid (Ex Special Dividend) -$41M -$48.3M -$48.1M -$56.4M -$70.5M
Special Dividend Paid
Long-Term Debt Issued $224.4M $598.7M -- -- --
Long-Term Debt Repaid -$347M -$841.8M -$452.6M -$581.3M -$230.4M
Repurchase of Common Stock -$65.1M -$846.1M -$526.8M -$485.8M -$790.7M
Other Financing Activities -$1.6M -$2.8M -- -- -$348K
Cash From Financing -$206M -$1.1B -$521.6M -$790.6M -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $260.8M -$293.8M $23.1M $157.5M -$138.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $539.2M $798M $544.5M $927.5M $1B
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders $529.4M $613.1M $748.4M $847.2M --
Depreciation & Amoritzation $237.8M $253.7M $270.7M $298.1M --
Stock-Based Compensation $6.9M $10.8M $9.7M $11.2M --
Change in Accounts Receivable -$4.5M -$22M $17.9M -$9.1M --
Change in Inventories $31.7M -$280M $29.9M -$3.1M --
Cash From Operations $925.3M $664.4M $1.1B $1.2B --
 
Capital Expenditures $127.3M $119.9M $206.5M $179M --
Cash Acquisitions -- -- -- -$3.9M --
Cash From Investing -$126.7M -$119.7M -$185.8M -$162.5M --
 
Dividends Paid (Ex Special Dividend) -$48.3M -$48.1M -$56.4M -$70.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $598.7M $535.2M $370.3M -- --
Long-Term Debt Repaid -$841.8M -$452.6M -$581.3M -$230.4M --
Repurchase of Common Stock -$846.1M -$526.8M -$485.8M -$790.7M --
Other Financing Activities -$2.8M $5M $8.1M -$348K --
Cash From Financing -$1.1B -$521.6M -$790.6M -$1.2B --
 
Beginning Cash (CF) $571.7M $587.6M $987.1M $852.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$293.8M $23.1M $157.5M -$138.6M --
Ending Cash (CF) $279.8M $609M $1.1B $710M --
 
Levered Free Cash Flow $798M $544.5M $927.5M $1B --

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