Financhill
Sell
2

DVCMY Quote, Financials, Valuation and Earnings

Last price:
$6.09
Seasonality move :
-3.96%
Day range:
$6.03 - $6.27
52-week range:
$5.69 - $10.90
Dividend yield:
1.13%
P/E ratio:
32.49x
P/S ratio:
2.22x
P/B ratio:
1.80x
Volume:
111.1K
Avg. volume:
116K
1-year change:
-44.61%
Market cap:
$7.3B
Revenue:
$3.2B
EPS (TTM):
$0.19
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.1B $2B $2.6B $2.8B $3.2B
Revenue Growth (YoY) 2.05% -1.89% 27.03% 10.67% 11.07%
 
Cost of Revenues $807.4M $852M $1B $1.2B $1.3B
Gross Profit $1.3B $1.2B $1.5B $1.7B $1.8B
Gross Profit Margin 60.86% 57.9% 59.69% 58.89% 58.25%
 
R&D Expenses -- $28.3M $27.1M $25.1M $25M
Selling, General & Admin $442.2M $389.5M $500.1M $571.8M $601.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $822.8M $906.7M $1.1B $1.1B $1.2B
Operating Income $432.5M $265.1M $474.2M $580.6M $655.3M
 
Net Interest Expenses $35.6M $38.1M $23.4M $26.7M $51.4M
EBT. Incl. Unusual Items $397M $239.4M $459.8M $500.9M $505M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51.7M $25.9M $124.9M $151.3M $145.1M
Net Income to Company $432.5M $264.7M $474.2M $539.4M $584.8M
 
Minority Interest in Earnings -- $1.1M $2.1M $1.6M -$2.2M
Net Income to Common Excl Extra Items $345.3M $214.6M $337M $351.2M $357.8M
 
Basic EPS (Cont. Ops) $0.30 $0.19 $0.30 $0.32 $0.31
Diluted EPS (Cont. Ops) $0.29 $0.18 $0.30 $0.31 $0.31
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.2B $1.2B $1.1B $1.1B $1.1B
 
EBITDA $523.6M $369.1M $587.6M $629.6M $701M
EBIT $443.2M $280M $493.3M $534.2M $581.7M
 
Revenue (Reported) $2.1B $2B $2.6B $2.8B $3.2B
Operating Income (Reported) $432.5M $265.1M $474.2M $580.6M $655.3M
Operating Income (Adjusted) $443.2M $280M $493.3M $534.2M $581.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $600.8M $677.7M $754.3M $809.5M $828.8M
Revenue Growth (YoY) 18.6% 12.8% 11.3% 7.32% 2.39%
 
Cost of Revenues $240M $256.1M $307.4M $340.5M $350.1M
Gross Profit $360.9M $421.6M $447M $469M $478.7M
Gross Profit Margin 60.06% 62.21% 59.26% 57.94% 57.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $222.7M $260.6M $264.2M $294M $325.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $247.1M $264.8M $268.4M $308.6M $332.7M
Operating Income $113.8M $156.8M $178.6M $160.5M $146.1M
 
Net Interest Expenses $9.1M $7.3M $6.2M $19.7M $27.1M
EBT. Incl. Unusual Items $103.4M $149.4M $172.7M $145.1M $117.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $350.8K -- -$302.2K $2.5M $1.5M
Net Income to Common Excl Extra Items $103.7M $149.3M $172.4M $147.5M $118.7M
 
Basic EPS (Cont. Ops) $0.09 $0.13 $0.15 $0.13 $0.10
Diluted EPS (Cont. Ops) $0.09 $0.13 $0.15 $0.13 $0.10
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.2B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.2B
 
EBITDA $113.8M $156.8M $178.6M $160.5M $146.1M
EBIT $113.8M $156.8M $178.6M $160.5M $146.1M
 
Revenue (Reported) $600.8M $677.7M $754.3M $809.5M $828.8M
Operating Income (Reported) $113.8M $156.8M $178.6M $160.5M $146.1M
Operating Income (Adjusted) $113.8M $156.8M $178.6M $160.5M $146.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $2.5B $2.8B $3.1B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $838.4M $1B $1.1B $1.3B $1.4B
Gross Profit $1.2B $1.5B $1.7B $1.8B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $253.9M $268.1M $314.5M $386.2M $361.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $854.9M $1B $1.1B $1.2B $1.2B
Operating Income $351.4M $462.4M $564.2M $637.9M $656M
 
Net Interest Expenses $34.1M $27M $23.8M $50.3M $73.4M
EBT. Incl. Unusual Items $335.9M $431.9M $533.8M $503.9M $476.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $571.3K $359K $1.2M $4.2M $1.8M
Net Income to Common Excl Extra Items $254.3M $338.9M $326M $259.5M $233.1M
 
Basic EPS (Cont. Ops) $0.22 $0.30 $0.29 $0.23 $0.19
Diluted EPS (Cont. Ops) $0.22 $0.30 $0.29 $0.23 $0.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $381M $485.5M $563.2M $559.2M $587.8M
EBIT $381M $485.5M $563.2M $559.2M $587.8M
 
Revenue (Reported) $2B $2.5B $2.8B $3.1B $3.2B
Operating Income (Reported) $351.4M $462.4M $564.2M $637.9M $656M
Operating Income (Adjusted) $381M $485.5M $563.2M $559.2M $587.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $1.9B $2.1B $2.4B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $588.1M $734.9M $842.5M $975.4M $1B
Gross Profit $860.1M $1.1B $1.3B $1.4B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $392.9M $473M $518.8M $565.9M $606.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $632.9M $724.4M $774.7M $861.2M $915.6M
Operating Income $227.2M $424.5M $506.4M $551.6M $533.1M
 
Net Interest Expenses $27M $17.4M $17.6M $43.5M $63.5M
EBT. Incl. Unusual Items $214.7M $407.8M $479.5M $482.1M $453M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $113.4M $261.6M $307.7M $374.8M $361.4M
 
Minority Interest in Earnings $571.3K $120.6K -$751.1K $1.8M $4.9M
Net Income to Common Excl Extra Items $184.2M $341.6M $390.5M $381.9M $356.6M
 
Basic EPS (Cont. Ops) $0.16 $0.30 $0.35 $0.34 $0.30
Diluted EPS (Cont. Ops) $0.16 $0.30 $0.35 $0.34 $0.30
Weighted Average Basic Share $3.4B $3.4B $3.4B $3.4B $3.6B
Weighted Average Diluted Share $3.4B $3.4B $3.4B $3.4B $3.6B
 
EBITDA $246.1M $431.9M $500.6M $527.1M $539.4M
EBIT $246.1M $431.9M $500.6M $527.1M $539.4M
 
Revenue (Reported) $1.4B $1.9B $2.1B $2.4B $2.5B
Operating Income (Reported) $227.2M $424.5M $506.4M $551.6M $533.1M
Operating Income (Adjusted) $246.1M $431.9M $500.6M $527.1M $539.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $789M $674.1M $895.9M $466.9M $685.7M
Short Term Investments $6.5M -- $15.3M $16.1M $18.5M
Accounts Receivable, Net $354.9M $346.6M $328.8M $330.5M $413.8M
Inventory $690.9M $809.7M $844.4M $1.1B $1.4B
Prepaid Expenses $11.3M $11.7M $13.7M $9.8M $32.6M
Other Current Assets $11.9M $11.1M $6.5M $5.8M $5.4M
Total Current Assets $1.9B $1.9B $2.2B $2B $2.7B
 
Property Plant And Equipment $659.7M $681.8M $715.6M $911.2M $1.1B
Long-Term Investments -- -- -- -- --
Goodwill $1.6B $1.7B $1.6B $2B $2B
Other Intangibles $1.2B $1.2B $1.2B $1.3B $1.3B
Other Long-Term Assets -- -- -- $5.7M $7.3M
Total Assets $5.4B $5.6B $5.8B $6.5B $7.4B
 
Accounts Payable $270.1M $395.1M $446.8M $580.8M $576M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $17.3M $17.1M $15.3M -- $17.7M
Other Current Liabilities $4.5M $10.7M $12.2M $185M $10.3M
Total Current Liabilities $1.3B $927M $1.1B $992.6M $1.4B
 
Long-Term Debt $670.6M $1.5B $1.4B $1.7B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $3.1B $3.1B $3.6B $4.1B
 
Common Stock $65.1M $22.5M $20.7M $19.6M $39.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.7B $2.5B $2.7B $2.9B $3.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.1M $2.2M $3.4M $1.5M $1.8M
Total Equity $2.7B $2.5B $2.7B $2.9B $3.2B
 
Total Liabilities and Equity $5.4B $5.6B $5.8B $6.5B $7.4B
Cash and Short Terms $795.5M $674.1M $911.2M $483M $704.1M
Total Debt $1.4B $1.8B $1.6B $1.8B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- -- --
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- -- -- --
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- --
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- -- --
 
Total Liabilities and Equity -- -- -- -- --
Cash and Short Terms -- -- -- -- --
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $432.5M $264.7M $474.2M $539.4M $584.8M
Depreciation & Amoritzation $80.4M $89.1M $94.3M $95.4M $119.3M
Stock-Based Compensation -- -- -- $20.9M $23.9M
Change in Accounts Receivable -- -$10M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $406.4M $317.6M $572.3M $401.2M $169.4M
 
Capital Expenditures $103M $96.7M $172.5M $374.7M $341.3M
Cash Acquisitions -$90.1M -$105.1M -$3.7M -$454.8M -$3.2M
Cash From Investing $4.8M -$288.2M -$181.3M -$849.9M -$304.3M
 
Dividends Paid (Ex Special Dividend) -$64.1M -$71.8M -$72.9M -$71.3M -$73.1M
Special Dividend Paid
Long-Term Debt Issued $445.6M $845.2M $153.8M $468M $810.3M
Long-Term Debt Repaid -$581.1M -$678.5M -$187.2M -$102.1M -$270.7M
Repurchase of Common Stock -- -$331.8M -$84M -$134.9M -$22.7M
Other Financing Activities -$26M $13.9M -$4.5M -$2.6M -$10.4M
Cash From Financing -$305.8M -$159.5M -$136.8M $40.3M $349.7M
 
Beginning Cash (CF) $687.3M $804.4M $648.5M $834.5M $471.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $101.3M -$130.2M $254.3M -$408.4M $214.8M
Ending Cash (CF) $788.6M $625.9M $936.3M $459.2M $671.5M
 
Levered Free Cash Flow $303.4M $220.9M $399.8M $26.5M -$171.9M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $113.4M $261.6M $307.7M $374.8M $361.4M
Depreciation & Amoritzation $43.4M $46.4M $44.8M $55.9M $63.3M
Stock-Based Compensation -- -- -- $12.6M $13M
Change in Accounts Receivable $20.8M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $37M $199.5M $99.8M -$79.7M $199.2M
 
Capital Expenditures $31.2M $96.5M $203.7M $103.3M $245.3M
Cash Acquisitions -$100.1M -$602.6K -- -$3.3M -$1.2B
Cash From Investing -$136.1M -$87.4M -$193.8M -$93M -$1.4B
 
Dividends Paid (Ex Special Dividend) -$69.3M -$74.2M -$72M -$73.6M -$84.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $219.2M $156.7M -- $817.8M $820.2M
Long-Term Debt Repaid -- -$5.2M -$62M -$304.1M -$347.6M
Repurchase of Common Stock -$115M -$14.2M -$77M -$22.9M --
Other Financing Activities $5.4M -$5.4M -$7.2M $15.2M $538.4K
Cash From Financing $206.4M $16.1M -$249.6M $384.6M $1.1B
 
Beginning Cash (CF) $775.8M $660.6M $842.9M $474.8M $667.9M
Foreign Exchange Rate Adjustment -$16.2M $16.6M $68.6M -$6.4M -$1.9M
Additions / Reductions $107.3M $128.2M -$343.5M $211.9M -$67.9M
Ending Cash (CF) $866.8M $805.4M $567.8M $680.1M $598M
 
Levered Free Cash Flow $5.8M $102.9M -$103.9M -$183M -$46.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- $12.6M $13M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $31.2M $96.5M $203.7M $103.3M $245.3M
Cash Acquisitions -$100.1M -$602.6K -- -$3.3M -$1.2B
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -$69.3M -$74.2M -$72M -$73.6M -$84.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $113.4M $261.6M $307.7M $374.8M $361.4M
Depreciation & Amoritzation $43.4M $46.4M $44.8M $55.9M $63.3M
Stock-Based Compensation -- -- -- $12.6M $13M
Change in Accounts Receivable $20.8M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $37M $199.5M $99.8M -$79.7M $199.2M
 
Capital Expenditures $31.2M $96.5M $203.7M $103.3M $245.3M
Cash Acquisitions -$100.1M -$602.6K -- -$3.3M -$1.2B
Cash From Investing -$136.1M -$87.4M -$193.8M -$93M -$1.4B
 
Dividends Paid (Ex Special Dividend) -$69.3M -$74.2M -$72M -$73.6M -$84.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $219.2M $156.7M -- $817.8M $820.2M
Long-Term Debt Repaid -- -$5.2M -$62M -$304.1M -$347.6M
Repurchase of Common Stock -$115M -$14.2M -$77M -$22.9M --
Other Financing Activities $5.4M -$5.4M -$7.2M $15.2M $538.4K
Cash From Financing $206.4M $16.1M -$249.6M $384.6M $1.1B
 
Beginning Cash (CF) $775.8M $660.6M $842.9M $474.8M $667.9M
Foreign Exchange Rate Adjustment -$16.2M $16.6M $68.6M -$6.4M -$1.9M
Additions / Reductions $107.3M $128.2M -$343.5M $211.9M -$67.9M
Ending Cash (CF) $866.8M $805.4M $567.8M $680.1M $598M
 
Levered Free Cash Flow $5.8M $102.9M -$103.9M -$183M -$46.1M

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