Financhill
Buy
69

DFY.TO Quote, Financials, Valuation and Earnings

Last price:
$75.97
Seasonality move :
0.32%
Day range:
$74.02 - $75.49
52-week range:
$53.26 - $79.95
Dividend yield:
1%
P/E ratio:
18.75x
P/S ratio:
1.72x
P/B ratio:
2.26x
Volume:
76.8K
Avg. volume:
133K
1-year change:
30.57%
Market cap:
$9B
Revenue:
$4.9B
EPS (TTM):
$4.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $3B $3.6B $3.9B $4.9B
Revenue Growth (YoY) 4.72% 13.45% 21.72% 7.75% 24.15%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7.5M $8.2M $19.9M $127.4M $186M
Operating Expenses -$220.1M -$315.7M -$94.5M -$345.1M -$590M
Operating Income $220.1M $315.7M $94.5M $345.1M $590M
 
Net Interest Expenses -- -- $600K $5.3M $9.6M
EBT. Incl. Unusual Items $200.6M $281.2M $113.8M $467.2M $580.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.7M $68M $2.3M $112.7M $143.8M
Net Income to Company -- -- $113.8M $467.2M $578.7M
 
Minority Interest in Earnings -- -- $600K $4.4M $4.5M
Net Income to Common Excl Extra Items $153.9M $213.2M $111.5M $354.5M $434.9M
 
Basic EPS (Cont. Ops) $1.34 $2.03 $0.96 $3.04 $3.75
Diluted EPS (Cont. Ops) $1.34 $2.02 $0.95 $3.00 $3.69
Weighted Average Basic Share $115.3M $105.2M $115.1M $115M $114.8M
Weighted Average Diluted Share $115.3M $105.4M $116.9M $116.6M $116.5M
 
EBITDA -- -- -- -- --
EBIT $200.6M $281.2M $113.8M $467.2M $580.4M
 
Revenue (Reported) $2.6B $3B $3.6B $3.9B $4.9B
Operating Income (Reported) $220.1M $315.7M $94.5M $345.1M $590M
Operating Income (Adjusted) $200.6M $281.2M $113.8M $467.2M $580.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $754.9M $912.5M $1B $1.2B $1.4B
Revenue Growth (YoY) 12.14% 20.88% 9.78% 16.28% 19.69%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.1M -- $34.1M $50.6M --
Operating Expenses -$74.5M -$43.8M $96.7M -$92.6M -$257.5M
Operating Income $74.5M $43.8M -$96.7M $92.6M $257.5M
 
Net Interest Expenses -- -- $1.7M $2.6M $5M
EBT. Incl. Unusual Items $69.5M $43.8M -$64.3M $140.6M $252.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.2M $8.1M -$18.1M $34.3M $56.9M
Net Income to Company -- $43.8M -$64.3M $140.6M --
 
Minority Interest in Earnings -- -- $2.1M $1.5M $2.5M
Net Income to Common Excl Extra Items $53.3M $35.7M -$46.2M $106.3M $195.6M
 
Basic EPS (Cont. Ops) $0.46 $0.31 -$0.42 $0.91 $1.61
Diluted EPS (Cont. Ops) $0.46 $0.31 -$0.42 $0.90 $1.59
Weighted Average Basic Share $115.3M $114.9M $115.1M $114.8M $119.9M
Weighted Average Diluted Share $115.3M $116.8M $115.1M $116.6M $121.7M
 
EBITDA -- -- -- -- --
EBIT $69.5M $43.8M -$64.3M $140.6M $252.5M
 
Revenue (Reported) $754.9M $912.5M $1B $1.2B $1.4B
Operating Income (Reported) $74.5M $43.8M -$96.7M $92.6M $257.5M
Operating Income (Adjusted) $69.5M $43.8M -$64.3M $140.6M $252.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $3.5B $3.9B $4.3B $5.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.2M $2M $91.6M $175.2M --
Operating Expenses -$341.9M $45.3M -$280.7M -$560M -$659M
Operating Income $341.9M -$45.3M $280.7M $560M $659M
 
Net Interest Expenses -- -- $3.6M $9.3M $12.1M
EBT. Incl. Unusual Items $324.8M -$66.3M $388.6M $725.9M $646.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $78.5M -$25.8M $74.9M $182.1M $164.3M
Net Income to Company -- -- $388.6M $725.9M --
 
Minority Interest in Earnings -- -- $4.5M $4.1M $7.4M
Net Income to Common Excl Extra Items $246.3M -$40.5M $313.7M $543.8M $484.2M
 
Basic EPS (Cont. Ops) $2.14 -$0.35 $2.70 $4.70 $4.09
Diluted EPS (Cont. Ops) $2.14 -$0.36 $2.65 $4.63 $4.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $324.8M -$66.3M $388.6M $725.9M $646.9M
 
Revenue (Reported) $2.9B $3.5B $3.9B $4.3B $5.2B
Operating Income (Reported) $341.9M -$45.3M $280.7M $560M $659M
Operating Income (Adjusted) $324.8M -$66.3M $388.6M $725.9M $646.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2B $2.7B $2.9B $3.3B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.2M -- $91.6M $139.4M $111.9M
Operating Expenses -$249.7M $111.4M -$74.8M -$290.3M -$502M
Operating Income $249.7M -$111.4M $74.8M $290.3M $502M
 
Net Interest Expenses -- -- $3M $7.6M $10.1M
EBT. Incl. Unusual Items $236.1M -$111.4M $163.4M $422.1M $491.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56.5M -$37.3M $35.3M $104.7M $125.2M
Net Income to Company -- -$111.4M $163.4M $422.1M $239.4M
 
Minority Interest in Earnings -- -- $3.9M $3.6M $6.5M
Net Income to Common Excl Extra Items $179.6M -$74.1M $128.1M $317.4M $366.7M
 
Basic EPS (Cont. Ops) $1.56 -$0.64 $1.08 $2.73 $3.07
Diluted EPS (Cont. Ops) $1.56 -$0.65 $1.06 $2.69 $3.02
Weighted Average Basic Share $345.8M $346.1M $344.9M $344.9M $349.3M
Weighted Average Diluted Share $345.8M $348M $348.2M $349.6M $354.8M
 
EBITDA -- -- -- -- --
EBIT $236.1M -$111.4M $163.4M $422.1M $491.9M
 
Revenue (Reported) $2.2B $2.7B $2.9B $3.3B $3.9B
Operating Income (Reported) $249.7M -$111.4M $74.8M $290.3M $502M
Operating Income (Adjusted) $236.1M -$111.4M $163.4M $422.1M $491.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $510.3M $498.1M $502.6M $441.5M $336.9M
Short Term Investments $2.4B -- $178.2M $183.7M $182.8M
Accounts Receivable, Net $948.7M -- $282.8M $284.7M $322.7M
Inventory -- -- -- -- --
Prepaid Expenses $49.6M -- $22.3M $45.7M $23.5M
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $1.9B $1B $979.6M $867.8M
 
Property Plant And Equipment $56.9M $57M $83.8M $103.1M $104.8M
Long-Term Investments $381M $232.9M $194.5M $282M $233.8M
Goodwill $46.1M -- $338M $572.4M $686.3M
Other Intangibles $165.5M -- $433.6M $657.5M $711.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $6.6B $7.9B $6.8B $7.3B $7.7B
 
Accounts Payable $61.1M $86.5M $103.5M -- $73M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.2B $3.6B $111.2M $210.3M $270.5M
 
Long-Term Debt $16.1M $13.6M $63.8M $140.6M $140.3M
Capital Leases -- -- -- -- --
Total Liabilities $4.8B $5.5B $4.2B $4.3B $4.2B
 
Common Stock -- $2.3B $2.3B $2.3B $2.2B
Other Common Equity Adj $62.1M $6.5M -$32.4M -$27M -$1.1M
Common Equity $1.8B $2.4B $2.5B $2.8B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $108.5M $159.2M $186.3M
Total Equity $1.8B $2.4B $2.7B $3B $3.5B
 
Total Liabilities and Equity $6.6B $7.9B $6.8B $7.3B $7.7B
Cash and Short Terms $2.9B $387.3M $378.7M $381.2M $504.9M
Total Debt $21.7M $18.9M $70.8M $149.9M $149.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $339.9M $707.3M $662.4M $431.6M $343M
Short Term Investments -- $2.8B $169M $175M --
Accounts Receivable, Net -- $1.2B $290.7M $352M --
Inventory -- -- -- -- --
Prepaid Expenses -- $45.6M $15.2M $48.9M --
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $2.2B $1.2B $998.4M $2.1B
 
Property Plant And Equipment $54.8M $62.1M $105M $105M $97.1M
Long-Term Investments $117.7M $99.7M $67.5M $61.8M $49.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.3B $7.7B $6.9B $7.5B $9.6B
 
Accounts Payable $81.7M $88.5M $115.7M $51.3M $64.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.5B $3.4B $119.3M $112.7M $208.2M
 
Long-Term Debt $20.2M $21.3M $114.3M $151.3M $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $5.2B $5.5B $4.1B $4.3B $5.3B
 
Common Stock $5M $2.3B $2.3B $2.3B $2.6B
Other Common Equity Adj -- -$111.3M -$34.8M -$7.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $155.9M $170.2M $238.2M
Total Equity $2B $2.2B $2.8B $3.3B $4.2B
 
Total Liabilities and Equity $7.3B $7.7B $6.9B $7.5B $9.6B
Cash and Short Terms $5M $3B $574.1M $420.9M --
Total Debt $20.2M $21.3M $114.3M $151.3M $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- $113.8M $467.2M $578.7M
Depreciation & Amoritzation -- -- $73M $105.8M $125.3M
Stock-Based Compensation -- -- $20.9M $20.5M $23.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $490.2M $655.2M $305.8M $351.8M $307.2M
 
Capital Expenditures $42.8M $49.4M $90.8M $87.5M $75.6M
Cash Acquisitions -- -- $242M $409.3M $158.7M
Cash From Investing -$74.6M -$1B -$374.7M -$351.9M -$298M
 
Dividends Paid (Ex Special Dividend) -- -- $63.3M $63.2M $73.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $114.3M --
Long-Term Debt Repaid -- -- -$1M -$39.1M --
Repurchase of Common Stock -- -- $53.6M $13.9M $68.3M
Other Financing Activities -- -$1.9B $191.3M -$59.1M -$81.9M
Cash From Financing -- $376.8M $73.4M -$61M -$113.8M
 
Beginning Cash (CF) $510.3M $498.1M $502.6M $441.5M $336.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $415.6M -$12.2M $4.5M -$61.1M -$104.6M
Ending Cash (CF) $925.9M $485.9M $507.1M $380.4M $232.3M
 
Levered Free Cash Flow $447.4M $605.8M $215M $264.3M $231.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $43.8M -$64.3M $140.6M --
Depreciation & Amoritzation -- $17.1M $27.3M $31.9M $34.5M
Stock-Based Compensation -- $6.2M $4.6M $5.7M $9.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $256.2M $173M $217.1M $170.9M $226.3M
 
Capital Expenditures $22M $18.5M $26.1M $19.6M $29M
Cash Acquisitions -- -- $11.6M $14.8M $22.9M
Cash From Investing -$173.7M -$17.6M $18.5M -$88.9M -$1.2B
 
Dividends Paid (Ex Special Dividend) -- $14.3M $15.9M $18.4M $22.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $12.5M -- $14.8M --
Other Financing Activities -- -$8.7M -$11.8M -$25.1M --
Cash From Financing -- -$35.5M -$27.7M -$108.3M $902.8M
 
Beginning Cash (CF) $339.9M $707.3M $662.4M $431.6M $343M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $82.5M $119.9M $207.9M -$26.3M -$114M
Ending Cash (CF) $422.4M $827.2M $870.3M $405.3M $229M
 
Levered Free Cash Flow $234.2M $154.5M $191M $151.3M $197.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $388.6M $725.9M --
Depreciation & Amoritzation -- -- $99.8M $122.4M $132M
Stock-Based Compensation -- $15.1M $20.5M $21M $31.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $370M $336.3M $313.2M $479.3M
 
Capital Expenditures $33.7M $76.7M $90.5M $78.7M $94.5M
Cash Acquisitions -- $15M $429.6M $306.7M $206.8M
Cash From Investing -- -$489.6M -$321.7M -$355.7M -$1.9B
 
Dividends Paid (Ex Special Dividend) -- $49M $61.8M $71M $84.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$40.1M -- --
Repurchase of Common Stock -- $40.4M $18.1M $43.1M $46.4M
Other Financing Activities -- -- -$53.8M -$74.2M --
Cash From Financing -- $487M -$59.5M -$188.3M $1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $367.4M -$44.9M -$230.8M -$88.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $293.3M $245.8M $234.5M $384.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$111.4M $163.4M $422.1M $239.4M
Depreciation & Amoritzation -- $50.5M $77.3M $93.9M $100.6M
Stock-Based Compensation -- $15.1M $14.7M $15.2M $23.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $256.2M $193.3M $223.8M $185.2M $357.3M
 
Capital Expenditures $22M $70.4M $70.1M $61.3M $80.2M
Cash Acquisitions -- $15M $202.6M $100M $148.1M
Cash From Investing -$173.7M -$94.3M -$41.3M -$45.1M -$1.6B
 
Dividends Paid (Ex Special Dividend) -- $49M $47.5M $55.3M $66.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $114.3M -- --
Long-Term Debt Repaid -- -- -$39.1M -- --
Repurchase of Common Stock -- $40.4M $4.9M $34.1M $12.2M
Other Financing Activities -- $199.6M -$45.5M -$60.6M $8.3M
Cash From Financing -- $110.2M -$22.7M -$150M $1.3B
 
Beginning Cash (CF) $597.3M $1.7B $1.6B $1.3B $951M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $82.5M $209.2M $159.8M -$9.9M $6.1M
Ending Cash (CF) $422.4M $1.9B $1.7B $1.3B $957.1M
 
Levered Free Cash Flow $234.2M $122.9M $153.7M $123.9M $277.1M

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Sell
46
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
67
Is GOOG Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 37x

Alerts

Sell
46
BE alert for Dec 18

Bloom Energy Corp. [BE] is up 4.27% over the past day.

Sell
44
STRL alert for Dec 18

Sterling Infrastructure, Inc. [STRL] is up 6.62% over the past day.

Sell
39
SOXL alert for Dec 18

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 7.28% over the past day.

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

Show me the best stock