Financhill
Sell
43

DQJCY Quote, Financials, Valuation and Earnings

Last price:
$30.97
Seasonality move :
-0.08%
Day range:
$29.89 - $32.31
52-week range:
$20.00 - $32.82
Dividend yield:
0.76%
P/E ratio:
29.39x
P/S ratio:
1.30x
P/B ratio:
5.05x
Volume:
12K
Avg. volume:
33.9K
1-year change:
31.01%
Market cap:
$18.5B
Revenue:
$14.1B
EPS (TTM):
$0.94
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $15.6B $16B $15.7B $14.1B $14.1B
Revenue Growth (YoY) 30.02% 3.18% -2.39% -9.83% -0.44%
 
Cost of Revenues $11.1B $11.4B $11B $9.7B $9.6B
Gross Profit $4.4B $4.7B $4.6B $4.4B $4.5B
Gross Profit Margin 28.61% 29.1% 29.67% 31% 31.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.8B $3.9B $3.9B $3.6B $3.5B
Operating Income $697.5M $763M $758.7M $767.7M $941.1M
 
Net Interest Expenses $41.3M $47.8M $56.9M $49.7M $39.8M
EBT. Incl. Unusual Items $671.3M $602.9M $787.2M $734.8M $876.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $204.5M $88.6M $259M $255M $290.7M
Net Income to Company $671.3M $602.9M $787.2M $734.8M $876.1M
 
Minority Interest in Earnings -$5.1M -$9.6M $1.6M $2.9M $10.1M
Net Income to Common Excl Extra Items $461.7M $504.7M $529.8M $482.6M $595.5M
 
Basic EPS (Cont. Ops) $0.73 $0.80 $0.88 $0.81 $1.00
Diluted EPS (Cont. Ops) $0.73 $0.79 $0.88 $0.81 $0.99
Weighted Average Basic Share $633.6M $634.1M $603.3M $596.5M $596.8M
Weighted Average Diluted Share $635.4M $635.8M $604.7M $597.9M $599M
 
EBITDA $991M $952.7M $1.2B $1.1B $1.2B
EBIT $719.2M $656.5M $851.5M $790.9M $923M
 
Revenue (Reported) $15.6B $16B $15.7B $14.1B $14.1B
Operating Income (Reported) $697.5M $763M $758.7M $767.7M $941.1M
Operating Income (Adjusted) $719.2M $656.5M $851.5M $790.9M $923M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.9B $4B $3.4B $3.5B $3.7B
Revenue Growth (YoY) -1.35% 2.64% -15.28% 2.83% 5.13%
 
Cost of Revenues $2.8B $2.9B $2.4B $2.4B $2.5B
Gross Profit $1.2B $1.2B $1B $1.1B $1.2B
Gross Profit Margin 29.5% 28.62% 30.46% 31.07% 32.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $944.6M $1B $871.6M $867.7M $913.8M
Operating Income $218.6M $146.2M $172.8M $227.7M $276.4M
 
Net Interest Expenses $10.5M $12.9M $11.7M $10.5M $7.5M
EBT. Incl. Unusual Items $220.4M $148M $206.1M $247.6M $221.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61.6M $33.4M $68.8M $75.9M $77.9M
Net Income to Company $220.4M $148M $206.1M $247.6M $221.2M
 
Minority Interest in Earnings -$3.6M -$2M -$3.8M -$1.3M -$5.5M
Net Income to Common Excl Extra Items $155.2M $112.6M $133.5M $170.4M $137.8M
 
Basic EPS (Cont. Ops) $0.24 $0.18 $0.22 $0.29 $0.23
Diluted EPS (Cont. Ops) $0.24 $0.18 $0.22 $0.28 $0.23
Weighted Average Basic Share $634M $624.7M $596.3M $596.6M $597M
Weighted Average Diluted Share $635.7M $626.1M $597.8M $598.3M $599.5M
 
EBITDA $301.9M $247.8M $293.9M $336.4M $311.7M
EBIT $232.4M $165.6M $220.3M $261.4M $232M
 
Revenue (Reported) $3.9B $4B $3.4B $3.5B $3.7B
Operating Income (Reported) $218.6M $146.2M $172.8M $227.7M $276.4M
Operating Income (Adjusted) $232.4M $165.6M $220.3M $261.4M $232M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.5B $16.2B $15B $14.2B $14.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11B $11.5B $10.5B $9.8B $9.7B
Gross Profit $4.5B $4.7B $4.5B $4.4B $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.8B $4B $3.7B $3.6B $3.6B
Operating Income $720.1M $693.2M $780.1M $821.1M $991.3M
 
Net Interest Expenses $40.6M $50.1M $55.4M $48.5M $36.8M
EBT. Incl. Unusual Items $709.8M $537.7M $840.8M $775.3M $854.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $202.4M $65.5M $290.7M $262M $294.6M
Net Income to Company $709.6M $530.5M $845.4M $776.2M $849.7M
 
Minority Interest in Earnings -$7.3M -$8.1M -$1.1M $5.4M $5.4M
Net Income to Common Excl Extra Items $500M $464M $549.1M $518.7M $565.1M
 
Basic EPS (Cont. Ops) $0.79 $0.73 $0.92 $0.87 $0.95
Diluted EPS (Cont. Ops) $0.79 $0.73 $0.92 $0.87 $0.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1B $905.1M $1.2B $1.1B $1.2B
EBIT $756.9M $596.6M $901.5M $831.2M $898.2M
 
Revenue (Reported) $15.5B $16.2B $15B $14.2B $14.2B
Operating Income (Reported) $720.1M $693.2M $780.1M $821.1M $991.3M
Operating Income (Adjusted) $756.9M $596.6M $901.5M $831.2M $898.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.9B $4B $3.4B $3.5B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $2.9B $2.4B $2.4B $2.5B
Gross Profit $1.2B $1.2B $1B $1.1B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $944.6M $1B $871.6M $867.7M $913.8M
Operating Income $218.6M $146.2M $172.8M $227.7M $276.4M
 
Net Interest Expenses $10.5M $12.9M $11.7M $10.5M $7.5M
EBT. Incl. Unusual Items $220.4M $148M $206.1M $247.6M $221.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61.6M $33.4M $68.8M $75.9M $77.9M
Net Income to Company $220.4M $148M $206.1M $247.6M $221.2M
 
Minority Interest in Earnings -$3.6M -$2M -$3.8M -$1.3M -$5.5M
Net Income to Common Excl Extra Items $155.2M $112.6M $133.5M $170.4M $137.8M
 
Basic EPS (Cont. Ops) $0.24 $0.18 $0.22 $0.29 $0.23
Diluted EPS (Cont. Ops) $0.24 $0.18 $0.22 $0.28 $0.23
Weighted Average Basic Share $634M $624.7M $596.3M $596.6M $597M
Weighted Average Diluted Share $635.7M $626.1M $597.8M $598.3M $599.5M
 
EBITDA $301.9M $247.8M $293.9M $336.4M $311.7M
EBIT $232.4M $165.6M $220.3M $261.4M $232M
 
Revenue (Reported) $3.9B $4B $3.4B $3.5B $3.7B
Operating Income (Reported) $218.6M $146.2M $172.8M $227.7M $276.4M
Operating Income (Adjusted) $232.4M $165.6M $220.3M $261.4M $232M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $1.7B $1.4B $1.3B $1.7B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $805.5M $783.1M $474.8M $477.4M $462.3M
Inventory $1.7B $1.8B $1.5B $1.3B $1.2B
Prepaid Expenses $103.6M $108.9M $92.8M $96.6M $152.2M
Other Current Assets $192.2M $255.2M $133.4M $159.2M $206.5M
Total Current Assets $4.6B $4.5B $3.6B $3.8B $3.2B
 
Property Plant And Equipment $6.5B $6.5B $5.4B $5.3B $5B
Long-Term Investments -- -- -- -- --
Goodwill $148.1M $501.2M $452.1M $421.3M $388.8M
Other Intangibles $194.7M $210.4M $179.1M $190.1M $199.3M
Other Long-Term Assets $9.1M $15.2M $9.5M $14.7M $11.3M
Total Assets $12.1B $12.4B $10.1B $10.2B $9.3B
 
Accounts Payable $1.4B $1.4B $1.1B $1.2B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $427.5K $12.5M $13.2M $15.6M $17.5M
Other Current Liabilities $375.1M $499.4M $236.1M $205.6M $198.4M
Total Current Liabilities $2.9B $3.2B $2.4B $2.5B $2.6B
 
Long-Term Debt $4.7B $4.3B $4B $3.7B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $8.4B $8.4B $7.2B $7B $5.9B
 
Common Stock $213.8M $209.4M $170M $161.3M $146.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.5B $3.8B $2.9B $3.1B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $157.5M $179.9M $49.5M $65.7M $56.3M
Total Equity $3.6B $4B $2.9B $3.2B $3.4B
 
Total Liabilities and Equity $12.1B $12.4B $10.1B $10.2B $9.3B
Cash and Short Terms $1.7B $1.4B $1.3B $1.7B $1.1B
Total Debt $4.9B $4.8B $4.3B $4B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2B $1.4B $1.6B $1.3B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $989.8M $966.6M $601.8M $578.1M $551.4M
Inventory $2B $1.9B $1.6B $1.5B $1.5B
Prepaid Expenses $226.1M $217.9M $197.9M $223.1M $171.2M
Other Current Assets $201.8M $151.6M $202.8M $219M $215.6M
Total Current Assets $5.5B $4.7B $4.3B $3.9B $3.8B
 
Property Plant And Equipment $6.8B $6.3B $5.8B $5.6B $5.1B
Long-Term Investments -- -- -- -- --
Goodwill $146.2M $479.9M $461.6M $419.8M $371.6M
Other Intangibles $211.5M $205.3M $206.5M $210.1M $229.6M
Other Long-Term Assets $10.3M $13.2M $11.2M $16.9M $11.8M
Total Assets $13.2B $12.3B $11.3B $10.6B $10B
 
Accounts Payable $1.9B $1.8B $1.6B $1.6B $1.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $13M $14.1M $17.9M $15.5M
Other Current Liabilities $436.3M $319.5M $312M $273.4M $218.7M
Total Current Liabilities $3.5B $3.5B $3.1B $3.2B $3.1B
 
Long-Term Debt $4.7B $4.7B $4B $3B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $9.2B $9B $7.9B $7B $6.2B
 
Common Stock $223.9M $201.5M $177.6M $166.2M $150.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $182.5M $176.5M $39.8M $71.8M $60.2M
Total Equity $4B $3.3B $3.3B $3.6B $3.7B
 
Total Liabilities and Equity $13.2B $12.3B $11.3B $10.6B $10B
Cash and Short Terms $2B $1.4B $1.6B $1.3B $1.3B
Total Debt $5.1B $5.2B $4.4B $3.5B --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $671.3M $602.9M $787.2M $734.8M $876.1M
Depreciation & Amoritzation $271.8M $296.2M $327M $308.2M $310.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$9.5M $13.8M $184.3M -$31M -$34.7M
Change in Inventories -$44.4M -$104.9M $932.4K $95.9M -$10.9M
Cash From Operations $602.4M $743.4M $813.8M $1B $1B
 
Capital Expenditures $328.4M $422.4M $433.8M $434.4M $635M
Cash Acquisitions $19.4M -$256.7M -$6.9M -$29.2M -$1.7M
Cash From Investing -$309.4M -$733.9M -$382.9M -$452.2M -$636M
 
Dividends Paid (Ex Special Dividend) -$61.5M -$89.3M -$85.8M -$78.3M -$84.1M
Special Dividend Paid
Long-Term Debt Issued $301.5M $271.1M $937.7M $218.8M $804.2M
Long-Term Debt Repaid -$402.9M -$297.5M -$504.4M -$281.5M -$1.6B
Repurchase of Common Stock -$74.4M -- -$692.4M -- --
Other Financing Activities -$63.4M -$36.2M -$104.1M $8.1M -$9.8M
Cash From Financing -$314.7M -$272M -$460.7M -$132.9M -$872.3M
 
Beginning Cash (CF) $1.7B $1.7B $1.4B $1.3B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21.7M -$262.5M -$29.7M $421.1M -$497.6M
Ending Cash (CF) $1.7B $1.5B $1.5B $1.8B $1.3B
 
Levered Free Cash Flow $274M $320.9M $380M $571.8M $375.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $220.4M $148M $206.1M $247.6M $221.2M
Depreciation & Amoritzation $69.5M $82.2M $73.6M $75M $79.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $38.9M $13.8M -$21.7M $13.9K $16.8M
Change in Inventories -$3.9M -$81.8K $58.2M $42.8M -$39.9M
Cash From Operations $119.4M -$34M $142.4M $284M $56.2M
 
Capital Expenditures $113.6M $101.7M $154.1M $117M $108.1M
Cash Acquisitions -$8.7M -$1.6M -$26.4M -$3M -$3.3M
Cash From Investing -$101.1M -$102.7M -$183M -$119M -$93.2M
 
Dividends Paid (Ex Special Dividend) -$71.7M -$74.9M -$60.4M -$66.1M -$100.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$61.2M -$152.4M -$88.7M -$118.4M -$36.8M
Repurchase of Common Stock -- -$735.4M -- -- --
Other Financing Activities -$17.6M -$4.8M -$19.6M -$5.4M -$4.1M
Cash From Financing -$102.4M -$344.8M -$161.2M -$189.5M -$141.4M
 
Beginning Cash (CF) $1.7B $1.5B $1.3B $1.7B $1.3B
Foreign Exchange Rate Adjustment -$7.5M $772.3K $69.1M $36.5M -$65.5M
Additions / Reductions -$84.1M -$481.4M -$201.7M -$24.6M -$178.4M
Ending Cash (CF) $1.6B $980.9M $1.2B $1.7B $1B
 
Levered Free Cash Flow $5.8M -$135.7M -$11.7M $167M -$51.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $709.6M $530.5M $845.4M $776.2M $849.7M
Depreciation & Amoritzation $275.2M $308.9M $318.4M $309.6M $315.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $123.4M -$11.3M $148.8M -$9.4M -$18M
Change in Inventories -$108.6M -$101.1M $59.3M $80.5M -$93.6M
Cash From Operations $620.4M $589.9M $990.3M $1.1B $782.9M
 
Capital Expenditures $351.6M $410.4M $486.3M $397.3M $518M
Cash Acquisitions $11.8M -$249.7M -$31.6M -$5.7M $1.3M
Cash From Investing -$318.1M -$735.4M -$463.2M -$388.2M -$610.2M
 
Dividends Paid (Ex Special Dividend) -$88.9M -$92.5M -$71.4M -$83.9M -$18M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$360.4M -$388.6M -$440.7M -$311.2M -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$63.5M -$23.3M -$118.8M $22.2M -$8.4M
Cash From Financing -$252.3M -$514.3M -$277.1M -$161.2M -$824.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50M -$659.8M $250M $598.3M -$651.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $268.8M $179.5M $504M $750.4M $156.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $220.4M $148M $206.1M $247.6M $221.2M
Depreciation & Amoritzation $69.5M $82.2M $73.6M $75M $79.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $38.9M $13.8M -$21.7M $13.9K $16.8M
Change in Inventories -$3.9M -$81.8K $58.2M $42.8M -$39.9M
Cash From Operations $119.4M -$34M $142.4M $284M $56.2M
 
Capital Expenditures $113.6M $101.7M $154.1M $117M $108.1M
Cash Acquisitions -$8.7M -$1.6M -$26.4M -$3M -$3.3M
Cash From Investing -$101.1M -$102.7M -$183M -$119M -$93.2M
 
Dividends Paid (Ex Special Dividend) -$71.7M -$74.9M -$60.4M -$66.1M -$100.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$61.2M -$152.4M -$88.7M -$118.4M -$36.8M
Repurchase of Common Stock -- -$735.4M -- -- --
Other Financing Activities -$17.6M -$4.8M -$19.6M -$5.4M -$4.1M
Cash From Financing -$102.4M -$344.8M -$161.2M -$189.5M -$141.4M
 
Beginning Cash (CF) $1.7B $1.5B $1.3B $1.7B $1.3B
Foreign Exchange Rate Adjustment -$7.5M $772.3K $69.1M $36.5M -$65.5M
Additions / Reductions -$84.1M -$481.4M -$201.7M -$24.6M -$178.4M
Ending Cash (CF) $1.6B $980.9M $1.2B $1.7B $1B
 
Levered Free Cash Flow $5.8M -$135.7M -$11.7M $167M -$51.9M

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