Financhill
Buy
65

DMCHY Quote, Financials, Valuation and Earnings

Last price:
$2.10
Seasonality move :
8.33%
Day range:
$2.10 - $2.10
52-week range:
$1.56 - $2.30
Dividend yield:
9.94%
P/E ratio:
7.79x
P/S ratio:
1.47x
P/B ratio:
1.37x
Volume:
--
Avg. volume:
--
1-year change:
34.62%
Market cap:
$2.8B
Revenue:
$2.2B
EPS (TTM):
$0.27
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.7B $1.4B $2.2B $2.6B $2.2B
Revenue Growth (YoY) 7.76% -19.47% 61.06% 19.07% -15.75%
 
Cost of Revenues $1.2B $1B $1.4B $1.3B $1.2B
Gross Profit $535.3M $318.2M $785.1M $1.4B $999.8M
Gross Profit Margin 31.57% 23.3% 35.7% 51.96% 45.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.3M $12.1M $12.9M $14.8M $18.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $233.2M $176.6M $286M $456.5M $371.9M
Operating Income $302.1M $141.5M $499.1M $904.2M $627.9M
 
Net Interest Expenses $10.2M $13.9M $15.1M $4.6M --
EBT. Incl. Unusual Items $320.8M $176.5M $556.7M $977M $739.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34M $27.1M $35.7M $86.7M $77.6M
Net Income to Company $320.8M $176.5M $556.7M $977M $739.2M
 
Minority Interest in Earnings -$83.3M -$31.2M -$147.6M -$319.3M -$217.6M
Net Income to Common Excl Extra Items $203.5M $118.2M $373.4M $570.9M $444.1M
 
Basic EPS (Cont. Ops) $0.15 $0.09 $0.28 $0.43 $0.33
Diluted EPS (Cont. Ops) $0.15 $0.09 $0.28 $0.43 $0.33
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 $526.5M $363.4M $750.8M $1.1B $910.3M
EBIT $348.7M $198.7M $574.7M $995.7M $755.3M
 
Revenue (Reported) $1.7B $1.4B $2.2B $2.6B $2.2B
Operating Income (Reported) $302.1M $141.5M $499.1M $904.2M $627.9M
Operating Income (Adjusted) $348.7M $198.7M $574.7M $995.7M $755.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $368.9M $654.8M $580.8M $400M $381.7M
Revenue Growth (YoY) -13.76% 77.5% -11.31% -31.13% -4.56%
 
Cost of Revenues $291.8M $326.3M $289.4M $269.1M $253.2M
Gross Profit $77.1M $328.5M $291.4M $130.9M $128.5M
Gross Profit Margin 20.9% 50.17% 50.17% 32.72% 33.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $33.3M $107.3M $95.2M $52.8M $53.1M
Operating Income $43.8M $221.2M $196.2M $78M $75.4M
 
Net Interest Expenses $1.7M -- -- $3.8M $1.3M
EBT. Incl. Unusual Items $57.1M $254.9M $226.1M $109.1M $108.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.8M $20.6M $18.3M $13.9M $14.9M
Net Income to Company $59M $111.3M $184.1M $107.3M $112M
 
Minority Interest in Earnings -$6.9M -$87.9M -$78M -$26.1M -$23.5M
Net Income to Common Excl Extra Items $38.4M $146.3M $129.8M $69.2M $69.9M
 
Basic EPS (Cont. Ops) $0.03 $0.11 $0.10 $0.05 $0.05
Diluted EPS (Cont. Ops) $0.03 $0.11 $0.10 $0.05 $0.05
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 $105.6M $304.7M $263.9M $163.1M $162.7M
EBIT $60.7M $259.4M $230.1M $123.2M $119.4M
 
Revenue (Reported) $368.9M $654.8M $580.8M $400M $381.7M
Operating Income (Reported) $43.8M $221.2M $196.2M $78M $75.4M
Operating Income (Adjusted) $60.7M $259.4M $230.1M $123.2M $119.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $2.3B $2.7B $2.2B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $943M $1.5B $1.3B $1.2B $1.1B
Gross Profit $365.8M $799.4M $1.4B $999.2M $769.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $191.4M $288.1M $462.4M $346.7M $323.8M
Operating Income $174.4M $511.3M $947.2M $652.5M $445.3M
 
Net Interest Expenses $12.8M $10.5M $8.7M $11.9M --
EBT. Incl. Unusual Items $169.6M $583M $1B $711.3M $583.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.3M $47.6M $73.1M $92.9M $65.1M
Net Income to Company $170.8M $436.6M $996.1M $743.8M $586.4M
 
Minority Interest in Earnings -$39.7M -$152M -$345.6M -$206.4M -$160.8M
Net Income to Common Excl Extra Items $102.6M $383.4M $615.8M $412.1M $357.4M
 
Basic EPS (Cont. Ops) $0.08 $0.29 $0.47 $0.31 $0.27
Diluted EPS (Cont. Ops) $0.08 $0.29 $0.47 $0.31 $0.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $357M $785.9M $1.2B $899.3M $753.4M
EBIT $192.5M $603.3M $1B $754.2M $595.4M
 
Revenue (Reported) $1.3B $2.3B $2.7B $2.2B $1.9B
Operating Income (Reported) $174.4M $511.3M $947.2M $652.5M $445.3M
Operating Income (Adjusted) $192.5M $603.3M $1B $754.2M $595.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $879.6M $1.8B $2.1B $1.7B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $674.8M $1.1B $985.9M $886.1M $809.5M
Gross Profit $204.9M $684.7M $1.2B $779.9M $547M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4M $3.2M $3.7M $4.6M $5.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $115M $226.2M $362M $249.8M $201.5M
Operating Income $89.9M $458.5M $793M $530.2M $345.6M
 
Net Interest Expenses $10.2M $7.3M $6.3M $13M $5.8M
EBT. Incl. Unusual Items $119M $524.3M $870M $592.4M $436.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13M $32.9M $57.4M $64.1M $51.5M
Net Income to Company $121.1M $381.1M $820.5M $587.4M $434.6M
 
Minority Interest in Earnings -$27.4M -$148.4M -$294.1M -$176.6M -$119.2M
Net Income to Common Excl Extra Items $78.6M $343M $518.5M $351.7M $265.5M
 
Basic EPS (Cont. Ops) $0.06 $0.26 $0.39 $0.27 $0.20
Diluted EPS (Cont. Ops) $0.06 $0.26 $0.39 $0.27 $0.20
Weighted Average Basic Share $4B $4B $4B $4B $4B
Weighted Average Diluted Share $4B $4B $4B $4B $4B
 
EBITDA $256.3M $677.6M $998.8M $746.4M $589M
EBIT $136.7M $540.4M $885M $631.4M $470.9M
 
Revenue (Reported) $879.6M $1.8B $2.1B $1.7B $1.4B
Operating Income (Reported) $89.9M $458.5M $793M $530.2M $345.6M
Operating Income (Adjusted) $136.7M $540.4M $885M $631.4M $470.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $425.2M $393.9M $357M $510.1M $580.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $304.3M $402.4M $405.1M $411.6M $347.7M
Inventory $977.7M $1.1B $1.1B $1.1B $1.2B
Prepaid Expenses $75.4M $84.1M $100.7M $72.3M $103.9M
Other Current Assets $4M $6.1M $28.2M $17.2M $18.8M
Total Current Assets $2.1B $2.3B $2.4B $2.6B $2.8B
 
Property Plant And Equipment $1.3B $1.3B $1.2B $1B $979.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.4M $1.6M $575K $880.5K $1M
Other Long-Term Assets $1.4M $1.9M $1.9M $18.9M $25.5M
Total Assets $4B $4.3B $4.2B $4.3B $4.5B
 
Accounts Payable $262.9M $273.8M $270.3M $264.3M $232.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $13.2M $17.7M $13.5M $17.2M $13.6M
Total Current Liabilities $981.8M $1B $1.1B $892.9M $1B
 
Long-Term Debt $649.1M $846.6M $810M $802.1M $744.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.1B $2.1B $1.9B $2B
 
Common Stock $261.4M $276.5M $258.4M $238.4M $239.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.6B $1.7B $1.7B $1.9B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $402.3M $407.2M $410.5M $524.7M $512.6M
Total Equity $2B $2.1B $2.1B $2.4B $2.5B
 
Total Liabilities and Equity $4B $4.3B $4.2B $4.3B $4.5B
Cash and Short Terms $425.2M $393.9M $357M $510.1M $580.1M
Total Debt $923.3M $1.1B $1B $943.8M $892.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $343.2M $475.7M $733.8M $680.5M $701.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $408.9M $363.5M $458.7M $347.2M $382.9M
Inventory $1.2B $1B $1B $1.2B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $162.7M $180.8M $169M $180.1M $174.2M
Total Current Assets $2.3B $2.4B $2.7B $2.7B $2.8B
 
Property Plant And Equipment $1.3B $1.2B $979.3M $979.1M $939.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $116.5M $90.9M $70.1M $130.2M $141.8M
Total Assets $4.2B $4.3B $4.3B $4.4B $4.4B
 
Accounts Payable $472.2M $521.9M $482.4M $481.1M $474.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $21.5M $13.6M $17.6M $13.2M $9.8M
Total Current Liabilities $1.1B $1B $847.3M $811.6M $924.6M
 
Long-Term Debt $768.6M $893M $785.9M $746.4M $675M
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.1B $1.8B $1.8B $1.8B
 
Common Stock $274.4M $260.7M $225.7M $234.1M $236.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $402.8M $430.4M $578M $573.9M $512.3M
Total Equity $2.1B $2.2B $2.4B $2.6B $2.6B
 
Total Liabilities and Equity $4.2B $4.3B $4.3B $4.4B $4.4B
Cash and Short Terms $343.2M $475.7M $733.8M $680.5M $701.7M
Total Debt $1.1B $1.1B $939.7M $872.1M $800.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $320.8M $176.5M $556.7M $977M $739.2M
Depreciation & Amoritzation $177.8M $164.7M $176.1M $143.6M $155M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$37.6M -$62.6M -$240M -$111.9M $57.9M
Change in Inventories -$73.7M -$54.2M $28.5M -$98.7M -$87.4M
Cash From Operations $485.6M $218M $456.2M $784.5M $800.6M
 
Capital Expenditures $293.4M $152.2M $131.1M $122.8M $98.9M
Cash Acquisitions -$9.7M -$1.1M -$4.2M -- --
Cash From Investing -$323.4M -$108.6M -$90.8M -$159.7M -$71.5M
 
Dividends Paid (Ex Special Dividend) -$123.1M -$128.5M -$258.7M -$292.6M -$343.4M
Special Dividend Paid
Long-Term Debt Issued $1.1B $359.4M $367.6M $238.2M $96.7M
Long-Term Debt Repaid -$1B -$260.3M -$344.1M -$247.2M -$153M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $51.2M -$66.9M $3.3M $27.8M -$3.9M
Cash From Financing -$44.4M -$163.3M -$377.2M -$463.6M -$657.9M
 
Beginning Cash (CF) $299.1M $435.6M $384M $336.8M $510.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $117.8M -$53.9M -$11.8M $161.3M $71.3M
Ending Cash (CF) $417.3M $381.6M $372.3M $521.7M $577.6M
 
Levered Free Cash Flow $192.2M $65.8M $325.1M $661.7M $701.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $55.5M $175.6M $156.4M $151.9M --
Depreciation & Amoritzation $42.4M $42.4M $35.8M $41M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$68.6M -$29.8M $2.8M -$60.9M --
Change in Inventories $64.4M -$11.7M $18M $927.2K --
Cash From Operations $135.9M $190.3M $131M $185.7M --
 
Capital Expenditures $44.7M $29.4M $18.5M $33.3M --
Cash Acquisitions $2.3M -$4.2M -- -- --
Cash From Investing -$3.3M -$10.4M -$45.8M $11.6M --
 
Dividends Paid (Ex Special Dividend) $1.8M -$131.6M -$179.9M -$172.8M --
Special Dividend Paid -- $95.6K $125.2K -- $81.6K
Long-Term Debt Issued $32.1M $71.2M $33.5M $34.7M --
Long-Term Debt Repaid -$42.4M -$127.5M -$82M -$35.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$77M -$27.9M $23.7M -$5.8M --
Cash From Financing -$86.7M -$295.5M -$331.5M -$306.4M --
 
Beginning Cash (CF) $339.6M $483.2M $763.6M $689M --
Foreign Exchange Rate Adjustment $2.1M -$2M -$8M -$5.4M --
Additions / Reductions $45.9M -$115.6M -$246.3M -$109.2M --
Ending Cash (CF) $381.6M $372.3M $521.7M $577.6M --
 
Levered Free Cash Flow $91.2M $160.9M $112.5M $152.4M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $170.8M $436.6M $996.1M $743.8M $586.4M
Depreciation & Amoritzation $166.5M $176.1M $150.2M $149.8M $158.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$24.4M -$278.9M -$144.4M $121.6M $122.1M
Change in Inventories -$108.1M $104.5M -$128.4M -$70.3M -$52.8M
Cash From Operations $291.9M $401.8M $843.8M $745.9M $823.2M
 
Capital Expenditures $218.2M $146.4M $133.7M $84.1M $124.3M
Cash Acquisitions -$3.4M $2.3M -$4.2M -- -$44.3M
Cash From Investing -$251M -$83.7M -$124.3M -$128.8M -$101.9M
 
Dividends Paid (Ex Special Dividend) -$130.3M -$125.3M -$244.4M -$350.5M -$339.8M
Special Dividend Paid
Long-Term Debt Issued $941.5M $328.5M $276M $95.5M $61.5M
Long-Term Debt Repaid -$893.5M -$258.9M -$292.8M -$199.1M -$142.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $60.6M -$45.8M -$23.8M $25.6M -$10.6M
Cash From Financing -$98.2M -$168.5M -$427.6M -$682.9M -$704.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$57.3M $149.7M $292M -$65.9M $16.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $73.7M $255.4M $710.1M $661.8M $698.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $176.5M $556.7M $977M $739.2M $434.6M
Depreciation & Amoritzation $164.7M $176.1M $143.6M $155M $117.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$62.6M -$240M -$111.9M $57.9M $182.9M
Change in Inventories -$54.2M $28.5M -$98.7M -$87.4M -$53.7M
Cash From Operations $218M $456.2M $784.5M $800.6M $637.4M
 
Capital Expenditures $152.2M $131.1M $122.8M $98.9M $91.1M
Cash Acquisitions -$1.1M -$4.2M -- -- -$44.3M
Cash From Investing -$108.6M -$90.8M -$159.7M -$71.5M -$113.5M
 
Dividends Paid (Ex Special Dividend) -$128.5M -$258.7M -$292.6M -$343.4M -$167M
Special Dividend Paid -- $95.6K $125.2K $19.8K $127K
Long-Term Debt Issued $359.4M $367.6M $238.2M $96.7M $26.8M
Long-Term Debt Repaid -$260.3M -$344.1M -$247.2M -$153M -$106.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$66.9M $3.3M $27.8M -$3.9M -$4.8M
Cash From Financing -$163.3M -$377.2M -$463.6M -$657.9M -$398.3M
 
Beginning Cash (CF) $1.5B $1.7B $2.4B $2.5B $1.8B
Foreign Exchange Rate Adjustment -$124.5K $109.9K $23.6M -$3.9M $731.7K
Additions / Reductions -$53.9M -$11.8M $161.3M $71.3M $125.7M
Ending Cash (CF) $1.4B $1.6B $2.6B $2.6B $1.9B
 
Levered Free Cash Flow $65.8M $325.1M $661.7M $701.7M $546.4M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock