Financhill
Buy
74

DLMAF Quote, Financials, Valuation and Earnings

Last price:
$160.86
Seasonality move :
0.76%
Day range:
$150.45 - $160.86
52-week range:
$88.12 - $160.86
Dividend yield:
0.18%
P/E ratio:
47.93x
P/S ratio:
8.90x
P/B ratio:
47.51x
Volume:
691
Avg. volume:
10K
1-year change:
63.14%
Market cap:
$44B
Revenue:
$4.7B
EPS (TTM):
$3.36
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 $4.7B
Revenue Growth (YoY) 5.23% 14.93% 11.73% 12.57% 7.04%
 
Cost of Revenues $1.9B $2.1B $2.4B $2.6B $2.8B
Gross Profit $1.1B $1.3B $1.4B $1.7B $1.8B
Gross Profit Margin 36.43% 37.96% 37.31% 39.24% 38.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $488.5M $521M $550.5M $626M $674.9M
Other Inc / (Exp) $14.7M $26.5M $34.7M $55.8M $94.2M
Operating Expenses $488.5M $521M $550.5M $626M $674.9M
Operating Income $607.1M $791.1M $890.4M $1.1B $1.1B
 
Net Interest Expenses $71.4M $72.8M $88.2M $127.5M $139.5M
EBT. Incl. Unusual Items $557M $686.5M $787.8M $945.1M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $150.1M $183.8M $209.6M $252.2M $274.5M
Net Income to Company $421.5M $529.3M $612.9M $748.7M $847.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $421.5M $529.3M $612.9M $748.7M $847.9M
 
Basic EPS (Cont. Ops) $1.36 $1.75 $2.12 $2.64 $3.03
Diluted EPS (Cont. Ops) $1.35 $1.74 $2.11 $2.63 $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 $808.5M $1B $1.1B $1.4B $1.4B
EBIT $607.1M $791.1M $890.4M $1.1B $1.1B
 
Revenue (Reported) $3B $3.5B $3.9B $4.3B $4.7B
Operating Income (Reported) $607.1M $791.1M $890.4M $1.1B $1.1B
Operating Income (Adjusted) $607.1M $791.1M $890.4M $1.1B $1.1B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $892.7M $969.2M $1.1B $1.1B $1.4B
Revenue Growth (YoY) 10.94% 8.56% 12.3% 5.14% 20.24%
 
Cost of Revenues $545.9M $607M $654.4M $699M $847.2M
Gross Profit $346.8M $362.2M $433.9M $445.3M $528.7M
Gross Profit Margin 38.85% 37.37% 39.87% 38.91% 38.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $126.5M $136.6M $157.4M $163.7M $212.4M
Other Inc / (Exp) $5.8M $6.9M $13.2M $19.8M --
Operating Expenses $126.5M $136.6M $157.4M $163.7M $212.4M
Operating Income $220.3M $225.6M $276.5M $281.6M $316.3M
 
Net Interest Expenses $18.3M $22.8M $27M $30.5M $41M
EBT. Incl. Unusual Items $191.9M $197.7M $244.5M $248.1M $280.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51.9M $53.1M $65.5M $66M $79.6M
Net Income to Company $145.9M $151.5M $192.3M $202M $227.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $145.9M $151.5M $192.3M $202M $231.8M
 
Basic EPS (Cont. Ops) $0.48 $0.53 $0.68 $0.72 $0.84
Diluted EPS (Cont. Ops) $0.48 $0.52 $0.68 $0.72 $0.84
Weighted Average Basic Share $301.1M $287.8M $282.6M $281.4M $275M
Weighted Average Diluted Share $302.6M $289.6M $283.6M $282.3M $276M
 
EBITDA $280.3M $288.4M $344.3M $356.4M $410.6M
EBIT $220.3M $225.6M $276.5M $281.6M $316.3M
 
Revenue (Reported) $892.7M $969.2M $1.1B $1.1B $1.4B
Operating Income (Reported) $220.3M $225.6M $276.5M $281.6M $316.3M
Operating Income (Adjusted) $220.3M $225.6M $276.5M $281.6M $316.3M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $3.3B $3.7B $4.2B $4.5B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.3B $2.6B $2.8B $3B
Gross Profit $1.2B $1.4B $1.6B $1.8B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $524.9M $534.7M $605.9M $654.6M $746.9M
Other Inc / (Exp) $20M $34.3M $46.1M $77M --
Operating Expenses $524.9M $534.7M $605.9M $654.6M $746.9M
Operating Income $694.6M $851.7M $1B $1.1B $1.2B
 
Net Interest Expenses $72.2M $81M $106.4M $113.4M $142M
EBT. Incl. Unusual Items $642.6M $758.4M $894.9M $997.7M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $172.4M $202.3M $238.1M $265.4M $309.7M
Net Income to Company $490.2M $590.4M $703M $809.2M $913.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $490.2M $590.4M $703M $809.2M $933.7M
 
Basic EPS (Cont. Ops) $1.60 $2.02 $2.47 $2.89 $3.37
Diluted EPS (Cont. Ops) $1.59 $2.01 $2.46 $2.88 $3.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $925.9M $1.1B $1.3B $1.4B $1.6B
EBIT $694.6M $851.7M $1B $1.1B $1.2B
 
Revenue (Reported) $3.3B $3.7B $4.2B $4.5B $5B
Operating Income (Reported) $694.6M $851.7M $1B $1.1B $1.2B
Operating Income (Adjusted) $694.6M $851.7M $1B $1.1B $1.2B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $2.5B $2.8B $3.1B $3.3B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.8B $1.9B $2B $2.3B
Gross Profit $896M $1B $1.2B $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $380.4M $394.2M $450.5M $479.2M $552.3M
Other Inc / (Exp) $11.9M $19.8M $31.4M $52.7M $35.6M
Operating Expenses $380.4M $394.2M $450.5M $479.2M $552.3M
Operating Income $515.6M $613.6M $755.9M $800.8M $897.3M
 
Net Interest Expenses $54.5M $62.8M $81.1M $87.3M $110.5M
EBT. Incl. Unusual Items $469.5M $542M $651.9M $704.5M $795M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $126.3M $145M $174.2M $187.4M $223.4M
Net Income to Company $355.1M $416.7M $509.2M $569.8M $660.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $355.1M $416.7M $509.2M $569.8M $658.4M
 
Basic EPS (Cont. Ops) $1.17 $1.44 $1.79 $2.03 $2.38
Diluted EPS (Cont. Ops) $1.16 $1.43 $1.79 $2.03 $2.37
Weighted Average Basic Share $915.3M $871M $851.8M $840.2M $829M
Weighted Average Diluted Share $919.6M $876.3M $855M $843.2M $832.5M
 
EBITDA $691.8M $803.2M $954.8M $1B $1.1B
EBIT $515.6M $613.6M $755.9M $800.8M $897.3M
 
Revenue (Reported) $2.5B $2.8B $3.1B $3.3B $3.7B
Operating Income (Reported) $515.6M $613.6M $755.9M $800.8M $897.3M
Operating Income (Adjusted) $515.6M $613.6M $755.9M $800.8M $897.3M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $343.8M $55.9M $75.9M $235M $84.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.1M $20.6M $42.2M $24.3M $32.2M
Inventory $493.7M $464.6M $717.3M $686.2M $636M
Prepaid Expenses $7.5M $10.3M $17.6M $10.2M $9.6M
Other Current Assets -- -- -- -- --
Total Current Assets $861.4M $564.1M $867M $979.8M $829.5M
 
Property Plant And Equipment $1.6B $1.8B $1.9B $2.1B $2.2B
Long-Term Investments $140.7M $166.9M $200.7M $239M $840.3M
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 $3.6B $3.6B $4B $4.4B $4.9B
 
Accounts Payable $52.2M $52.4M $77.1M $81.9M $81.1M
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 $717M $871.5M $507.4M $700.4M
 
Long-Term Debt $1.9B $2.4B $2.6B $3.1B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $3.6B $4B $4.1B $4.1B
 
Common Stock $380M $377M $365.8M $391.5M $880.9M
Other Common Equity Adj -$22.8M -$254.7K $8.8M $25.9M $73.2M
Common Equity $262.1M -$51.9M $21.3M $285.1M $820.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $262.1M -$51.9M $21.3M $285.1M $820.5M
 
Total Liabilities and Equity $3.6B $3.6B $4B $4.4B $4.9B
Cash and Short Terms $343.8M $55.9M $75.9M $235M $84.7M
Total Debt $2.7B $2.8B $3.2B $3.2B $3.3B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $78.3M $409.9M $526M $203.1M $146.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.7M $30M $25.4M $31.4M $50.6M
Inventory $483.4M $738.3M $677.3M $680M $841.4M
Prepaid Expenses $9.8M $6.5M $9.2M $10.2M $14.8M
Other Current Assets -- -- -- -- --
Total Current Assets $594M $1.2B $1.2B $940.5M $1.1B
 
Property Plant And Equipment $1.8B $1.7B $1.9B $2.2B $2.6B
Long-Term Investments $151.3M $191M $246M $834.8M $949.5M
Goodwill $587.3M $534.8M $526.3M $523.2M --
Other Intangibles $131.2M $119.1M $119.2M $129.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.2B $3.8B $4.1B $4.6B $5.3B
 
Accounts Payable $225.5M $226.5M $245.7M $263.5M $349.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $13.3M $197.5M $376.4M $199.4M --
Current Portion Of Capital Lease Obligations $158.7M $154.7M $169M $175.2M --
Other Current Liabilities $11.8M $6.7M $196.7K -- --
Total Current Liabilities $450.8M $820.5M $829.5M $659.3M $980.5M
 
Long-Term Debt $2.6B $2.8B $2.9B $3B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.8B $3.9B $3.7B $4.4B
 
Common Stock $391.4M $360.1M $379.2M $925.7M $905.6M
Other Common Equity Adj -$20M $33.1M $36.1M $32.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14.9M $29.9M $234.8M $904.1M $926.4M
 
Total Liabilities and Equity $3.2B $3.8B $4.1B $4.6B $5.3B
Cash and Short Terms $78.3M $409.9M $526M $203.1M $146.7M
Total Debt $2.8B $3.2B $3.5B $3.3B $3.8B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $421.5M $529.3M $612.9M $748.7M $847.9M
Depreciation & Amoritzation $201.4M $237.8M $253.6M $270.8M $298.3M
Stock-Based Compensation $4.7M $6.9M $10.8M $9.7M $11.3M
Change in Accounts Receivable $10.5M -$4.5M -$22M $17.9M -$9.1M
Change in Inventories -$5.4M $31.7M -$279.9M $29.9M -$3.1M
Cash From Operations $664.1M $850.7M $615.2M $1.1B $1.1B
 
Capital Expenditures $125.4M $127.3M $119.9M $206.5M $179.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$197.6M -$126.6M -$119.7M -$185.9M -$162.6M
 
Dividends Paid (Ex Special Dividend) $40.9M $48.3M $48.1M $56.4M $70.6M
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 $65M $845.9M $526.6M $485.9M $805.7M
Other Financing Activities -$1.6M -$2.8M $5M $8.1M -$348K
Cash From Financing -$206.1M -$1B -$472.4M -$716.2M -$1.1B
 
Beginning Cash (CF) $343.8M $55.9M $75.9M $235M $84.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $260.5M -$293.8M $23.1M $157.6M -$138.8M
Ending Cash (CF) $604.2M -$237.9M $99M $392.5M -$54M
 
Levered Free Cash Flow $538.7M $723.4M $495.3M $853.1M $937.3M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $145.9M $151.5M $192.3M $202M $227.6M
Depreciation & Amoritzation $60M $62.8M $67.9M $74.8M $92.8M
Stock-Based Compensation $1.7M $2.6M $2.2M $3M $2.6M
Change in Accounts Receivable -$2.9M -$3.4M $2.1M -$5.1M -$3.9M
Change in Inventories -$10.3M -$138M -$21.6M -$46.6M -$59.4M
Cash From Operations $281.2M $94.8M $253.5M $256.7M $356.8M
 
Capital Expenditures $28M $26.9M $95.7M $37.4M $52.8M
Cash Acquisitions -- -- -- -- -$1.3M
Cash From Investing -$27.9M -$26.9M -$95.4M -$37.2M -$105.2M
 
Dividends Paid (Ex Special Dividend) $12.2M $12M $14.8M $19M $20.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$14M $282M $368.1M -- --
Long-Term Debt Repaid -$21.1M -$45.8M -$51.9M -$58.4M --
Repurchase of Common Stock $234.3M $57.3M $122.3M $138.2M $355M
Other Financing Activities $78K $5.5M $8.4M -$1.1K --
Cash From Financing -$280.8M $299M $193.8M -$211.1M -$602.7M
 
Beginning Cash (CF) $78.3M $409.9M $526M $203.1M $146.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$27.4M $367M $351.8M $8.5M -$351.1M
Ending Cash (CF) $50.8M $776.9M $877.8M $211.5M -$204.5M
 
Levered Free Cash Flow $253.2M $67.9M $157.8M $219.4M $304M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $490.2M $590.4M $703M $809.2M $913.9M
Depreciation & Amoritzation $231.3M $251.2M $265.1M $289.1M $310.1M
Stock-Based Compensation $6.7M $9.2M $10.1M $11.8M $10M
Change in Accounts Receivable -$604.7K -$10M $6.5M -$8.1M -$4.5M
Change in Inventories $3.9M -$312.9M $49.8M -$5.3M -$73.9M
Cash From Operations $774.6M $540.2M $1B $1.1B $1.2B
 
Capital Expenditures $128.7M $119.4M $200.7M $155.2M $193.6M
Cash Acquisitions -- -- -- -- $131M
Cash From Investing -$128.1M -$119M -$200.1M -$118.4M -$360.8M
 
Dividends Paid (Ex Special Dividend) $47M $48.3M $53.4M $67.1M $76.8M
Special Dividend Paid
Long-Term Debt Issued $593.9M -- -- -- --
Long-Term Debt Repaid -$791.9M -$220.4M -$464.9M -$598.3M --
Repurchase of Common Stock $660.1M $607.1M $479.2M $616.3M $841.1M
Other Financing Activities -$3.3M -- -- -$302.2K --
Cash From Financing -$921M -$74.8M -$718.2M -$1.3B -$902.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$274.6M $346.3M $123.9M -$330.5M -$52.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $645.9M $420.8M $841.4M $913M $1B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $355.1M $416.7M $509.2M $569.8M $660.8M
Depreciation & Amoritzation $176.2M $189.6M $201.1M $219.4M $239.9M
Stock-Based Compensation $5.2M $7.5M $6.7M $8.8M $7.9M
Change in Accounts Receivable -$4.5M -$10M $18.3M -$7.7M -$3.5M
Change in Inventories $25.8M -$319.4M $12.8M -$22.6M -$93.7M
Cash From Operations $603M $292.5M $725.8M $734M $861.7M
 
Capital Expenditures $88.5M $80.5M $161.8M $110.8M $130.5M
Cash Acquisitions -- -- -- -- $131M
Cash From Investing -$88M -$80.4M -$161.2M -$94.1M -$297.2M
 
Dividends Paid (Ex Special Dividend) $36.4M $36.4M $41.6M $52.3M $60.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $596.3M $525.9M $368.1M -- --
Long-Term Debt Repaid -$763.7M -$142.3M -$154.7M -$171.7M -$78.4M
Repurchase of Common Stock $592.5M $355.7M $308.2M $437.6M $496.9M
Other Financing Activities -$3.3M $4.9M $8.1M -$351.5K -$15.2M
Cash From Financing -$785.2M $154.7M -$101.1M -$662.5M -$504.8M
 
Beginning Cash (CF) $223.5M $521.2M $903.6M $612.5M $809.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$270.3M $366.8M $463.5M -$22.7M $59.7M
Ending Cash (CF) -$46.8M $888.1M $1.4B $589.9M $869.2M
 
Levered Free Cash Flow $514.5M $212M $564M $623.1M $731.2M

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