Financhill
Sell
25

DHI Quote, Financials, Valuation and Earnings

Last price:
$122.02
Seasonality move :
3.14%
Day range:
$121.71 - $124.26
52-week range:
$110.44 - $199.85
Dividend yield:
1.23%
P/E ratio:
9.24x
P/S ratio:
1.12x
P/B ratio:
1.54x
Volume:
4M
Avg. volume:
3.8M
1-year change:
-18.37%
Market cap:
$37.5B
Revenue:
$36.8B
EPS (TTM):
$13.21
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $20.3B $27.8B $33.5B $35.5B $36.8B
Revenue Growth (YoY) 15.45% 36.74% 20.54% 5.92% 3.78%
 
Cost of Revenues $15.4B $19.9B $23B $26.1B $27.3B
Gross Profit $4.9B $7.9B $10.5B $9.4B $9.5B
Gross Profit Margin 24.31% 28.35% 31.37% 26.37% 25.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $2.6B $2.9B $3.2B $3.6B
Other Inc / (Exp) $92.9M $37.5M $59.3M $213.1M $348.8M
Operating Expenses $2B $2.6B $2.9B $3.2B $3.6B
Operating Income $2.9B $5.3B $7.6B $6.1B $5.9B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3B $5.4B $7.6B $6.3B $6.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $602.5M $1.2B $1.7B $1.5B $1.5B
Net Income to Company $2.4B $4.2B $5.9B $4.8B $4.8B
 
Minority Interest in Earnings -$6.8M -$15.4M -$38.1M -$49.5M -$49.6M
Net Income to Common Excl Extra Items $2.4B $4.2B $5.9B $4.7B $4.8B
 
Basic EPS (Cont. Ops) $6.49 $11.56 $16.65 $13.93 $14.44
Diluted EPS (Cont. Ops) $6.41 $11.41 $16.51 $13.82 $14.34
Weighted Average Basic Share $365.5M $361.1M $351.7M $340.7M $329.5M
Weighted Average Diluted Share $370.2M $365.8M $354.8M $343.3M $331.6M
 
EBITDA $3B $5.4B $7.7B $6.2B $6B
EBIT $2.9B $5.3B $7.6B $6.1B $5.9B
 
Revenue (Reported) $20.3B $27.8B $33.5B $35.5B $36.8B
Operating Income (Reported) $2.9B $5.3B $7.6B $6.1B $5.9B
Operating Income (Adjusted) $2.9B $5.3B $7.6B $6.1B $5.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.4B $8B $8B $9.1B $7.7B
Revenue Growth (YoY) 43.26% 24.08% -0.33% 14.23% -15.08%
 
Cost of Revenues $4.7B $5.4B $6B $6.8B $5.8B
Gross Profit $1.8B $2.6B $2B $2.3B $1.9B
Gross Profit Margin 27.86% 32.12% 24.79% 25.62% 24.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $621.5M $695.1M $773.6M $880.6M $898.7M
Other Inc / (Exp) $5.4M $9.3M $42.2M $76.2M $65.6M
Operating Expenses $621.5M $695.1M $773.6M $880.6M $898.7M
Operating Income $1.2B $1.9B $1.2B $1.5B $1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.2B $1.9B $1.2B $1.5B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $246M $441M $295.7M $344.8M $248M
Net Income to Company $933.9M $1.4B $949.6M $1.2B $819.1M
 
Minority Interest in Earnings -$4.4M -$6M -$7.4M -$11.6M -$8.7M
Net Income to Common Excl Extra Items $929.5M $1.4B $942.2M $1.2B $810.4M
 
Basic EPS (Cont. Ops) $2.57 $4.07 $2.75 $3.54 $2.59
Diluted EPS (Cont. Ops) $2.53 $4.03 $2.73 $3.52 $2.58
Weighted Average Basic Share $362.3M $353.1M $342.1M $330.9M $312.5M
Weighted Average Diluted Share $367.2M $356.3M $344.9M $333.3M $314M
 
EBITDA $1.2B $1.9B $1.2B $1.5B $1B
EBIT $1.2B $1.9B $1.2B $1.5B $1B
 
Revenue (Reported) $6.4B $8B $8B $9.1B $7.7B
Operating Income (Reported) $1.2B $1.9B $1.2B $1.5B $1B
Operating Income (Adjusted) $1.2B $1.9B $1.2B $1.5B $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $24.2B $30.4B $33.7B $37.1B $35.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.8B $21.3B $23.9B $27.3B $26.3B
Gross Profit $6.3B $9.2B $9.7B $9.7B $9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $2.7B $3.1B $3.5B $3.7B
Other Inc / (Exp) $36.3M $37.5M $114.5M $285.9M $339.7M
Operating Expenses $2.3B $2.7B $3.1B $3.5B $3.7B
Operating Income $4B $6.5B $6.6B $6.3B $5.3B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.1B $6.5B $6.8B $6.6B $5.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $859.5M $1.5B $1.5B $1.6B $1.3B
Net Income to Company $3.2B $5.1B $5.2B $5B $4.3B
 
Minority Interest in Earnings -$12.2M -$17.7M -$44.9M -$52.3M -$45.3M
Net Income to Common Excl Extra Items $3.2B $5B $5.2B $5B $4.3B
 
Basic EPS (Cont. Ops) $8.75 $14.12 $14.94 $14.80 $13.29
Diluted EPS (Cont. Ops) $8.63 $13.96 $14.83 $14.69 $13.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.1B $6.6B $6.7B $6.4B $5.4B
EBIT $4B $6.5B $6.6B $6.3B $5.3B
 
Revenue (Reported) $24.2B $30.4B $33.7B $37.1B $35.3B
Operating Income (Reported) $4B $6.5B $6.6B $6.3B $5.3B
Operating Income (Adjusted) $4B $6.5B $6.6B $6.3B $5.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.4B $15.1B $15.2B $16.8B $15.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9B $10.3B $11.3B $12.5B $11.5B
Gross Profit $3.4B $4.7B $3.9B $4.3B $3.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.4B $1.5B $1.7B $1.8B
Other Inc / (Exp) $24.7M $24.8M $79.9M $152.5M $143.4M
Operating Expenses $1.2B $1.4B $1.5B $1.7B $1.8B
Operating Income $2.2B $3.4B $2.4B $2.6B $2B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.2B $3.4B $2.5B $2.8B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $485.1M $792.5M $594.6M $636.6M $506M
Net Income to Company $1.7B $2.6B $1.9B $2.1B $1.7B
 
Minority Interest in Earnings -$7.8M -$10.2M -$17M -$19.9M -$15.7M
Net Income to Common Excl Extra Items $1.7B $2.6B $1.9B $2.1B $1.7B
 
Basic EPS (Cont. Ops) $4.74 $7.28 $5.54 $6.38 $5.22
Diluted EPS (Cont. Ops) $4.67 $7.20 $5.49 $6.34 $5.19
Weighted Average Basic Share $726.7M $709.2M $686.3M $664.2M $634M
Weighted Average Diluted Share $737.2M $716.4M $691.8M $669M $637.3M
 
EBITDA $2.2B $3.4B $2.5B $2.7B $2.1B
EBIT $2.2B $3.4B $2.4B $2.6B $2B
 
Revenue (Reported) $12.4B $15.1B $15.2B $16.8B $15.3B
Operating Income (Reported) $2.2B $3.4B $2.4B $2.6B $2B
Operating Income (Adjusted) $2.2B $3.4B $2.4B $2.6B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3B $3.2B $2.5B $3.9B $4.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $12.2B $16.5B $21.7B $22.4B $24.9B
Prepaid Expenses $46M $51.6M $77.4M $93M $117.9M
Other Current Assets -- -- -- -- --
Total Current Assets $17.8B $23.2B $28.8B $31.2B $34.7B
 
Property Plant And Equipment $104.4M $114.6M $144.4M $64.6M $70M
Long-Term Investments -- -- -- -- --
Goodwill $163.5M $163.5M $163.5M $163.5M $163.5M
Other Intangibles $17.1M $4.1M $10.6M $11.1M $5.9M
Other Long-Term Assets $34.6M $41.2M $339M $399.9M $391.8M
Total Assets $18.9B $24B $30.4B $32.6B $36.1B
 
Accounts Payable $900.5M $1.2B $1.4B $1.2B $1.3B
Accrued Expenses $129.2M $292.7M $437.4M $387.2M $486M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $1.8B $2.2B $2.1B $2B
 
Long-Term Debt $4.3B $5.4B $6.1B $5.1B $5.9B
Capital Leases -- -- -- -- --
Total Liabilities $6.8B $8.8B $10.6B $9.4B $10.3B
 
Common Stock $3.9M $4M $4M $4M $4M
Other Common Equity Adj -- -- -- -- --
Common Equity $11.8B $14.9B $19.4B $22.7B $25.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $281.5M $329.7M $389.3M $441.7M $511.6M
Total Equity $12.1B $15.2B $19.8B $23.1B $25.8B
 
Total Liabilities and Equity $18.9B $24B $30.4B $32.6B $36.1B
Cash and Short Terms $3B $3.2B $2.5B $3.9B $4.5B
Total Debt $4.3B $5.4B $6.1B $5.1B $5.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.2B $1.7B $3.1B $3.1B $2.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $14.5B $19.8B $22.6B $24.8B $26.5B
Prepaid Expenses $51.7M $77.2M $83.1M $98.1M $116.4M
Other Current Assets -- -- -- -- --
Total Current Assets $19.7B $25.6B $29.9B $33.1B $34.4B
 
Property Plant And Equipment $105M $41.7M $43.4M $526.4M $48.8M
Long-Term Investments -- -- -- -- --
Goodwill $163.5M $163.5M $163.5M $163.5M $163.5M
Other Intangibles $6.4M $5M $323.9M $325.8M $5.3M
Other Long-Term Assets $42.9M $56.7M $51.2M $56.6M $403.4M
Total Assets $21.1B $26.7B $31.2B $34.4B $35.7B
 
Accounts Payable $1.1B $1.4B $1.3B $1.4B $1.4B
Accrued Expenses $203.2M $349.6M $381.4M $406.5M $494.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $2.1B $2.2B $2.1B $2B
 
Long-Term Debt $4.5B $5.6B $6B $5.9B $6.5B
Capital Leases -- -- -- -- --
Total Liabilities $7.8B $9.6B $10B $10.1B $10.8B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $312.9M $342.9M $409.1M $480.9M $531.6M
Total Equity $13.3B $17.1B $21.1B $24.3B $24.9B
 
Total Liabilities and Equity $21.1B $26.7B $31.2B $34.4B $35.7B
Cash and Short Terms $2.2B $1.7B $3.1B $3.1B $2.5B
Total Debt $4.5B $5.6B $6B $5.9B $6.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.4B $4.2B $5.9B $4.8B $4.8B
Depreciation & Amoritzation $90.6M $82.1M $81.4M $91.6M $87.1M
Stock-Based Compensation $77.8M $91.4M $105.1M $111.2M $118.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$1.1B -$3.8B -$5.2B -$516.4M -$2.6B
Cash From Operations $1.4B $534.4M $561.8M $4.3B $2.2B
 
Capital Expenditures $286.8M $267.4M $148.2M $148.6M $165.3M
Cash Acquisitions -$9.7M -$24.5M -$271.5M -$212.9M -$40.4M
Cash From Investing -$166.1M -$252.2M -$414.9M -$310.2M -$190.6M
 
Dividends Paid (Ex Special Dividend) -$256M -$289.3M -$316.5M -$341.2M -$395.2M
Special Dividend Paid
Long-Term Debt Issued $2.6B $1.9B $4.4B $762.3M $2.1B
Long-Term Debt Repaid -$1.7B -$826.3M -$3.8B -$1.8B -$1.2B
Repurchase of Common Stock -$398.6M -$926.9M -$1.2B -$1.2B -$1.9B
Other Financing Activities -$5.1M -$2.4M $91.4M -$54.8M -$23.7M
Cash From Financing $270.6M -$85.1M -$811.2M -$2.7B -$1.4B
 
Beginning Cash (CF) $1.5B $3B $3.2B $2.6B $3.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B $197.1M -$664.3M $1.3B $643.9M
Ending Cash (CF) $3B $3.2B $2.6B $3.9B $4.5B
 
Levered Free Cash Flow $1.1B $267M $413.6M $4.2B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $933.9M $1.4B $949.6M $1.2B $819.1M
Depreciation & Amoritzation $21.2M $19.9M $26.7M $21.1M $24.6M
Stock-Based Compensation $25.4M $30.9M $28.4M $25M $32.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$963M -$1.7B -$146.8M -$806.4M -$426.8M
Cash From Operations $97.2M -$660.5M $644.5M -$316.7M -$436.2M
 
Capital Expenditures $101.9M $41.6M $31.7M $23.7M $34.3M
Cash Acquisitions -$1.2M -- -$6.4M -- -$2.1M
Cash From Investing -$104.7M -$42.2M -$37.7M -$26.7M -$37.4M
 
Dividends Paid (Ex Special Dividend) -$72.7M -$79.1M -$85.6M -$99.2M -$125.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $70.9M $834.3M $275M $479.4M $1.6B
Long-Term Debt Repaid $163.5M -$515.6M -$9M $159.9M -$150.2M
Repurchase of Common Stock -$423M -$294.7M -$331.8M -$461.7M -$1.4B
Other Financing Activities -$2.2M -$24.3M -$700K -$16.5M $15.9M
Cash From Financing -$235.5M -$72.8M -$144.7M $92.2M -$77.3M
 
Beginning Cash (CF) $2.5B $2.5B $2.6B $3.3B $3.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$243M -$775.5M $462.1M -$251.2M -$550.9M
Ending Cash (CF) $2.2B $1.7B $3.1B $3.1B $2.5B
 
Levered Free Cash Flow -$4.7M -$702.1M $612.8M -$340.4M -$470.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.2B $5.1B $5.2B $5B $4.3B
Depreciation & Amoritzation $95.9M $77.3M $88.6M $86.2M $94.7M
Stock-Based Compensation $87M $98.9M $101.8M $125.8M $127.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$2.3B -$4.8B -$2.7B -$2.2B -$1.8B
Cash From Operations $1.7B -$145.3M $2.9B $2.4B $2.9B
 
Capital Expenditures $330.6M $135.5M $154.9M $140.7M $141.6M
Cash Acquisitions -$30.7M -$300K -$375M -$110.4M -$92.5M
Cash From Investing -$327.6M -$124.8M -$526.8M -$195.6M -$219.1M
 
Dividends Paid (Ex Special Dividend) -$272.9M -$302.9M -$329M -$368.6M -$450.1M
Special Dividend Paid
Long-Term Debt Issued $1.3B $2.2B $4.1B $1.4B $3.1B
Long-Term Debt Repaid -$1.2B -$1.2B -$3.8B -$1.5B -$2.4B
Repurchase of Common Stock -$503.2M -$1.1B -$1B -$1.6B -$3.5B
Other Financing Activities -$4.7M $38.4M $34.4M -$63M $8.4M
Cash From Financing -$639.6M -$272.7M -$957.7M -$2.1B -$3.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $694.6M -$542.8M $1.4B $18.8M -$575.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B -$280.8M $2.7B $2.2B $2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.7B $2.6B $1.9B $2.1B $1.7B
Depreciation & Amoritzation $44.1M $39.3M $46.5M $41.1M $48.7M
Stock-Based Compensation $47.1M $54.6M $51.3M $65.9M $75.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$2.3B -$3.3B -$820.6M -$2.5B -$1.6B
Cash From Operations -$154.9M -$834.6M $1.5B -$470.1M $210.5M
 
Capital Expenditures $204.4M $72.5M $79.2M $71.3M $47.6M
Cash Acquisitions -$24.2M -- -$103.5M -$1M -$53.1M
Cash From Investing -$196.1M -$68.7M -$180.6M -$66M -$94.5M
 
Dividends Paid (Ex Special Dividend) -$145.6M -$159.2M -$171.7M -$199.1M -$254M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $565M $834.3M $575M $1.2B $2.2B
Long-Term Debt Repaid -$400.1M -$750.8M -$713.4M -$400M -$1.7B
Repurchase of Common Stock -$503.1M -$631.5M -$475.6M -$876.1M -$2.5B
Other Financing Activities -$2.3M $38.5M -$18.5M -$26.7M $5.4M
Cash From Financing -$457.2M -$644.8M -$791.3M -$270.6M -$2.1B
 
Beginning Cash (CF) $5.5B $5.7B $5.2B $7.2B $7.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$808.2M -$1.5B $501.7M -$806.7M -$2B
Ending Cash (CF) $4.7B $4.2B $5.7B $6.4B $5.6B
 
Levered Free Cash Flow -$359.3M -$907.1M $1.4B -$541.4M $162.9M

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