Financhill
Sell
27

DSRLF Quote, Financials, Valuation and Earnings

Last price:
$69.4900
Seasonality move :
66668.84%
Day range:
$69.4900 - $69.4900
52-week range:
$66.5000 - $112.3000
Dividend yield:
1.93%
P/E ratio:
18.52x
P/S ratio:
2.92x
P/B ratio:
5.36x
Volume:
--
Avg. volume:
486
1-year change:
-36.12%
Market cap:
$3.7B
Revenue:
$1.3B
EPS (TTM):
$3.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1B $1.5B $1.4B $1.2B $1.3B
Revenue Growth (YoY) 27.09% 45.61% -2.21% -13.22% 3.3%
 
Cost of Revenues $340.8M $538.5M $561.9M $518M $516.9M
Gross Profit $663.9M $924.4M $868.6M $723.4M $765.3M
Gross Profit Margin 66.08% 63.19% 60.72% 58.27% 59.69%
 
R&D Expenses $57.9M $74.9M $97.9M $97M $74.1M
Selling, General & Admin $246.4M $360M $435.9M $448M $449.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $284.2M $399M $466.9M $468.4M $465M
Operating Income $379.7M $525.4M $401.7M $254.9M $300.3M
 
Net Interest Expenses $3.9M $25.8M $36.2M $31.8M $29.9M
EBT. Incl. Unusual Items $366.4M $472M $342.6M $217.5M $262.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $83.3M $104.7M $90.2M $46.2M $59.9M
Net Income to Company $283.1M $367.3M $252.3M $171.4M $202.3M
 
Minority Interest in Earnings $484.5K -$278.9K -$837.6K -$1.4M -$1.1M
Net Income to Common Excl Extra Items $283.1M $367.3M $252.3M $171.4M $202.3M
 
Basic EPS (Cont. Ops) $5.16 $6.44 $4.38 $3.10 $3.64
Diluted EPS (Cont. Ops) $5.13 $6.38 $4.36 $3.10 $3.62
Weighted Average Basic Share $54.8M $57.1M $57.8M $55.7M $55.9M
Weighted Average Diluted Share $55.1M $57.6M $58M $55.7M $56.2M
 
EBITDA $446.7M $624M $527.1M $379.3M $439.9M
EBIT $379.7M $525.4M $401.7M $254.9M $300.3M
 
Revenue (Reported) $1B $1.5B $1.4B $1.2B $1.3B
Operating Income (Reported) $379.7M $525.4M $401.7M $254.9M $300.3M
Operating Income (Adjusted) $379.7M $525.4M $401.7M $254.9M $300.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $299.7M $349.2M $312.7M $323.2M $347.3M
Revenue Growth (YoY) 31.03% 16.49% -10.43% 3.36% 10.64%
 
Cost of Revenues $94.6M $120.5M $109M $110.1M $118.3M
Gross Profit $205.1M $228.7M $203.7M $213.1M $229M
Gross Profit Margin 68.44% 65.5% 65.13% 65.93% 65.93%
 
R&D Expenses $13.9M $25.5M $25.1M $22.9M $26.3M
Selling, General & Admin $68.5M $109.1M $111.1M $90.4M $92.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $84.8M $137.2M $137.4M $136.8M $143.5M
Operating Income $120.3M $91.5M $66.3M $76.3M $85.4M
 
Net Interest Expenses $6M $8M -- $4M $3.1M
EBT. Incl. Unusual Items $112.7M $80.5M $63.9M $70M $70.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.2M $18.2M $14.7M $15.6M $19M
Net Income to Company $180.8M -- $94.7M $102.8M $112M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $86.5M $62.3M $49.2M $53.8M $53.8M
 
Basic EPS (Cont. Ops) $1.58 $1.15 $0.92 $1.01 $1.00
Diluted EPS (Cont. Ops) $1.58 $1.15 $0.92 $1.01 $1.00
Weighted Average Basic Share $54.7M $54.2M $53.3M $53.3M $53.9M
Weighted Average Diluted Share $54.7M $54.2M $53.3M $53.3M $53.9M
 
EBITDA $120.3M $91.5M $66.3M $80.3M $79.6M
EBIT $120.3M $91.5M $66.3M $80.3M $79.6M
 
Revenue (Reported) $299.7M $349.2M $312.7M $323.2M $347.3M
Operating Income (Reported) $120.3M $91.5M $66.3M $76.3M $85.4M
Operating Income (Adjusted) $120.3M $91.5M $66.3M $80.3M $79.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $1.2B $1.6B $1.3B $1.3B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $392.3M $610.2M $497.5M $501.4M $517.1M
Gross Profit $817.8M $976.7M $809.9M $754M $804.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $58.2M $104.6M $101.4M $95M $92.2M
Selling, General & Admin $266M $439.9M $438.7M $450.3M $450.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $315.9M $490.3M $488.4M $487.1M $478.8M
Operating Income $501.9M $486.5M $321.6M $266.9M $325.9M
 
Net Interest Expenses $9M $37.6M $33.1M $30.5M $28.2M
EBT. Incl. Unusual Items $471.3M $434.4M $268M $229.7M $271.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $109.3M $94.1M $73.5M $49M $64.8M
Net Income to Company $362M $340.3M $194.5M $180.7M $207.1M
 
Minority Interest in Earnings $388.3K -$938.1K -$1.5M -$631.3K -$1.3M
Net Income to Common Excl Extra Items $362M $340.3M $194.5M $180.7M $206.9M
 
Basic EPS (Cont. Ops) $6.48 $6.24 $3.59 $3.32 $3.86
Diluted EPS (Cont. Ops) $6.43 $6.05 $3.28 $3.27 $3.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $571.4M $636.7M $463.4M $414.5M $467.1M
EBIT $501.9M $486.5M $321.6M $266.9M $325.9M
 
Revenue (Reported) $1.2B $1.6B $1.3B $1.3B $1.3B
Operating Income (Reported) $501.9M $486.5M $321.6M $266.9M $325.9M
Operating Income (Adjusted) $501.9M $486.5M $321.6M $266.9M $325.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $621.1M $750.4M $624.2M $637.2M $676.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $192.8M $258.3M $214.3M $215.5M $233M
Gross Profit $428.3M $492.2M $409.9M $421.7M $443.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $28.3M $50.6M $49.8M $46.8M $51.6M
Selling, General & Admin $135.6M $217.1M $220.7M $201.2M $201.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $169.3M $273.2M $279.2M $276.9M $281.4M
Operating Income $259M $219M $130.7M $144.8M $162.2M
 
Net Interest Expenses $6.9M $16.3M $6.4M $8.3M $7.3M
EBT. Incl. Unusual Items $236.3M $199.7M $121.9M $134.1M $143.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55.6M $45M $27.6M $30.8M $35.8M
Net Income to Company $180.8M -- $94.7M $102.8M $112M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $180.8M $154.7M $94.3M $103.8M $108.5M
 
Basic EPS (Cont. Ops) $3.30 $2.84 $1.77 $1.95 $2.01
Diluted EPS (Cont. Ops) $3.30 $2.84 $1.77 $1.95 $2.01
Weighted Average Basic Share $109.5M $108.9M $106.8M $106.7M $107.8M
Weighted Average Diluted Share $109.5M $108.9M $106.8M $106.7M $107.8M
 
EBITDA $259M $219M $130.7M $148.7M $156.4M
EBIT $259M $219M $130.7M $148.7M $156.4M
 
Revenue (Reported) $621.1M $750.4M $624.2M $637.2M $676.6M
Operating Income (Reported) $259M $219M $130.7M $144.8M $162.2M
Operating Income (Adjusted) $259M $219M $130.7M $148.7M $156.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $416M $458.3M $441M $445.6M $407.2M
Short Term Investments $155K -- $183.9M $136M $59.3K
Accounts Receivable, Net $202.7M $247.4M $234.8M $219.3M $201.6M
Inventory $234M $338.9M $327.1M $348.5M $356.3M
Prepaid Expenses -- -- $11.7M -- --
Other Current Assets $20.9M $44.9M $95.6M $33.3M $26.8M
Total Current Assets $873.5M $1.1B $1.1B $1.1B $1B
 
Property Plant And Equipment $171.9M $314.1M $286.5M $283.1M $281M
Long-Term Investments $31.8K $12.2M $34.3M $14.3M $3.7M
Goodwill $190.4M $894M $886.2M $883.6M $881.2M
Other Intangibles $248.4M $1.3B $1.3B $1.2B $1.2B
Other Long-Term Assets -- -- -- $3.1M $2.8M
Total Assets $1.5B $3.7B $3.6B $3.5B $3.4B
 
Accounts Payable $80.1M $96.4M $111.2M $111.2M $103.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- $9.7M
Other Current Liabilities -- -- -- -- $37.5M
Total Current Liabilities $196M $339.1M $364.3M $353.6M $285.1M
 
Long-Term Debt $37.3M $1.5B $1.3B $1.2B $1B
Capital Leases -- -- -- -- --
Total Liabilities $355M $2.1B $2B $1.8B $1.6B
 
Common Stock $68.5M $63.6M $59.7M $61.8M $57.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.2B $1.6B $1.6B $1.7B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M $1.8M $812.2K -$710.3K -$2M
Total Equity $1.2B $1.6B $1.6B $1.7B $1.9B
 
Total Liabilities and Equity $1.5B $3.7B $3.6B $3.5B $3.4B
Cash and Short Terms $416M $458.3M $441M $445.6M $407.2M
Total Debt $42.4M $1.5B $1.3B $1.2B $1B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents -- $399.5M -- $181.8M $203M
Short Term Investments -- -- -- $50.7M $1.5M
Accounts Receivable, Net -- $210.2M -- $209.4M $245.1M
Inventory -- $327.4M -- $351.3M $384.6M
Prepaid Expenses -- -- -- -- $15.5M
Other Current Assets -- $7.7M -- $38.5M $31.1M
Total Current Assets -- $1B -- $890.6M $890.8M
 
Property Plant And Equipment $190M $302.8M $285.2M $284.8M $300.6M
Long-Term Investments -- -- -- -- --
Goodwill -- $894.2M -- $882.6M $886.5M
Other Intangibles -- $1.3B -- $1.2B $1.1B
Other Long-Term Assets -- $1.1K $41.6M $3.2M $2.6M
Total Assets -- $3.6B $2.5B $3.4B $3.4B
 
Accounts Payable -- $78.9M -- $105.8M $118.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $8.7M $11.8M
Other Current Liabilities -- -- -- $41.5M $43.1M
Total Current Liabilities -- $244.1M -- $285.5M $651.3M
 
Long-Term Debt -- $1.4B -- $968.3M $553.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $2B $827.4M $1.6B $1.6B
 
Common Stock -- $58.4M -- $60M $65.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $933.9K -- -$1.3M -$2.8M
Total Equity $1.4B $1.6B $1.6B $1.7B $1.8B
 
Total Liabilities and Equity $1.4B $3.6B $2.5B $3.4B $3.4B
Cash and Short Terms -- $399.5M -- $232.5M $204.5M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $283.1M $367.3M $252.3M $171.4M $202.3M
Depreciation & Amoritzation $67M $113.5M $144.6M $148M $139.6M
Stock-Based Compensation $7.8M $7.6M $10M $10.9M $11.9M
Change in Accounts Receivable -$44.4M -$8.5M $4.2M $20M $9.4M
Change in Inventories -$34.4M -$1.1M -$27.6M -$5.2M -$18.4M
Cash From Operations $347.2M $473.6M $409.2M $336.9M $388.1M
 
Capital Expenditures $85.3M $138.7M $119.5M $122.4M $129.5M
Cash Acquisitions -- $1.8B -- -- --
Cash From Investing -$78.7M -$1.9B -$243.8M -$31.5M -$53.9M
 
Dividends Paid (Ex Special Dividend) $59.3M $64.7M $60M $63.8M $66.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $29.7M $10.1M $168M $20M --
Other Financing Activities $51.1M -$1.2K -- -- --
Cash From Financing -$51.1M $1.5B -$350M -$255.1M -$280.3M
 
Beginning Cash (CF) $415.9M $458.3M $258M $309.6M $356.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $207.9M $74.6M -$169.5M $41.7M $69.2M
Ending Cash (CF) $614.2M $553.3M $103.7M $342.6M $440.9M
 
Levered Free Cash Flow $261.9M $334.8M $289.7M $214.5M $258.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$180.8M -- -$94.7M -$102.8M --
Depreciation & Amoritzation -$35.5M -- -$70.9M -$69.6M --
Stock-Based Compensation -$3.8M -- -$2.8M -$5.7M --
Change in Accounts Receivable -$9.9M -- -$35.1M -$5.9M --
Change in Inventories $24.1M -- $21.1M $7M --
Cash From Operations $145.7M $117.4M $87.3M $147.7M --
 
Capital Expenditures -$61.2M -- -$51.4M -$70.2M --
Cash Acquisitions -- -- -$41.9M -- --
Cash From Investing -$38.4M -$15.2M -$95.7M -$28.9M --
 
Dividends Paid (Ex Special Dividend) $65.1M -- $63.9M $66M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $616.9M -$81.3M -$52.1M -$55.9M --
 
Beginning Cash (CF) $1.1B $407.3M $279.5M $182.6M --
Foreign Exchange Rate Adjustment -$4.4M -- $4.5M -$6.4M --
Additions / Reductions -$681.2M $20.9M -$19.2M $63M --
Ending Cash (CF) $386.4M $405M $264.6M $245.3M --
 
Levered Free Cash Flow $206.9M $117.4M $138.7M $217.9M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $362M $340.3M $194.5M $180.7M $207.1M
Depreciation & Amoritzation $69.5M $150.3M $141.8M $147.6M $141.4M
Stock-Based Compensation $9.3M $7.9M $8.6M $13.8M $11.4M
Change in Accounts Receivable -$2.2M $11.1M $11.9M -$9M -$24.8M
Change in Inventories -$25M $26.5M -$51.5M $8.7M -$20.3M
Cash From Operations $444.3M $460.2M $369.4M $347M $379.3M
 
Capital Expenditures $109.2M $137.9M $109.9M $141.9M $128.1M
Cash Acquisitions -- $1.7B -- -- --
Cash From Investing -$104.2M -$1.9B -$66M -$159.9M -$72.4M
 
Dividends Paid (Ex Special Dividend) $65.2M $61.7M $64.7M $66.6M $68.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $32M $76.7M $120.7M $3.2M -$7.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $572.4M $768.8M -$413.7M -$283M -$292.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $908.6M -$595.6M -$126.8M -$93.7M $2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $335.1M $322.3M $259.5M $205.1M $251.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- $112M
Depreciation & Amoritzation -- -- -- -- $74.3M
Stock-Based Compensation -- -- -- -- $5.4M
Change in Accounts Receivable -- -- -- -- -$29.4M
Change in Inventories -- -- -- -- -$9.3M
Cash From Operations $355M $309.3M $246.1M $314.5M $164.4M
 
Capital Expenditures -- -- -- -- $71.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$98.2M -$70.5M $21.8M -$40.7M -$31.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$71.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.1B -$239.8M -$308.1M -$336.5M -$304.6M
 
Beginning Cash (CF) $2B $1.4B $940M $821.3M $746M
Foreign Exchange Rate Adjustment -- -- -- -- -$22.5M
Additions / Reductions -$14.4M -$1M $1.1M -$62.7M -$171.7M
Ending Cash (CF) $2B $1.4B $944.7M $762.4M $580.3M
 
Levered Free Cash Flow $355M $309.3M $246.1M $314.5M $92.8M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
54
SMX alert for Dec 12

SMX (Security Matters) Plc [SMX] is down 8.52% over the past day.

Buy
77
DHIL alert for Dec 12

Diamond Hill Investment Group, Inc. [DHIL] is down 0.48% over the past day.

Sell
28
OXM alert for Dec 12

Oxford Industries, Inc. [OXM] is up 10.73% over the past day.

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

Show me the best stock