Financhill
Buy
89

DPM.TO Quote, Financials, Valuation and Earnings

Last price:
$40.44
Seasonality move :
13.73%
Day range:
$40.10 - $42.53
52-week range:
$12.76 - $42.53
Dividend yield:
0.56%
P/E ratio:
16.74x
P/S ratio:
6.96x
P/B ratio:
2.66x
Volume:
507K
Avg. volume:
679.3K
1-year change:
202.24%
Market cap:
$9B
Revenue:
$815.1M
EPS (TTM):
$2.42
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $811M $775.6M $567.3M $681.8M $815.1M
Revenue Growth (YoY) 52.97% -4.36% -26.86% 20.17% 19.55%
 
Cost of Revenues $469M $487M $341.7M $392.1M $448.7M
Gross Profit $342M $288.6M $225.6M $289.7M $366.3M
Gross Profit Margin 42.17% 37.21% 39.77% 42.49% 44.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41M $22.8M $37.2M $49.3M $56.6M
Other Inc / (Exp) $398K -$11.2M -$2M -$2.6M $10.3M
Operating Expenses $39.7M $20.8M $34.4M $46.1M $53.7M
Operating Income $302.3M $267.9M $191.2M $243.6M $312.6M
 
Net Interest Expenses $6.5M $4M $3.5M $3.2M $2.8M
EBT. Incl. Unusual Items $292.3M $287.6M $181.5M $277.6M $378.3M
Earnings of Discontinued Ops. -$5.6M $23.9M -$105M $14.8M -$10.1M
Income Tax Expense $25.3M $48.5M $29.7M $32M $45.1M
Net Income to Company $292.3M $287.6M $181.5M $277.6M $378.3M
 
Minority Interest in Earnings -$1.5M -$347.3K -- -- --
Net Income to Common Excl Extra Items $267M $239.1M $151.8M $245.6M $333.2M
 
Basic EPS (Cont. Ops) $1.45 $1.28 $0.25 $1.41 $1.79
Diluted EPS (Cont. Ops) $1.44 $1.27 $0.24 $1.40 $1.79
Weighted Average Basic Share $181.1M $186.1M $190.5M $185M $180.2M
Weighted Average Diluted Share $182.4M $187.5M $191.2M $185.4M $180.4M
 
EBITDA $439.6M $391.5M $301.7M $359.1M $436.3M
EBIT $302.3M $267.9M $191.2M $243.6M $312.6M
 
Revenue (Reported) $811M $775.6M $567.3M $681.8M $815.1M
Operating Income (Reported) $302.3M $267.9M $191.2M $243.6M $312.6M
Operating Income (Adjusted) $302.3M $267.9M $191.2M $243.6M $312.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $212.9M $169.1M $163.8M $183.6M $320.4M
Revenue Growth (YoY) 3.64% -20.59% -3.13% 12.09% 74.54%
 
Cost of Revenues $112.2M $138.1M $99.5M $114.5M $178.5M
Gross Profit $100.7M $31M $64.3M $69.1M $141.9M
Gross Profit Margin 47.29% 18.33% 39.25% 37.62% 44.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.5M $4.6M $9.2M $17.3M $29.9M
Other Inc / (Exp) -$2.9M -$105.7M -$905.8K -$3.1M --
Operating Expenses $9.5M $4.6M $9.2M $17.3M $29.9M
Operating Income $91.2M $26.4M $55.1M $51.7M $112.1M
 
Net Interest Expenses $1.8M $2.5M $1.1M $1.1M $2.5M
EBT. Incl. Unusual Items $74.3M -$70.1M $59.2M $75.4M $149.3M
Earnings of Discontinued Ops. -- -- -$12.8M -$13.6M --
Income Tax Expense $10.7M $5.3M $9.9M $12.4M $17.1M
Net Income to Company $74.8M -$68M $59.1M $75.1M $150.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $63.5M -$75.4M $49.2M $63M $132.2M
 
Basic EPS (Cont. Ops) $0.34 -$0.40 $0.20 $0.28 $0.74
Diluted EPS (Cont. Ops) $0.34 -$0.40 $0.20 $0.27 $0.74
Weighted Average Basic Share $186.7M $190.8M $183.3M $179.1M $177.7M
Weighted Average Diluted Share $186.7M $190.8M $183.3M $181.3M $178.3M
 
EBITDA $121.7M $61.7M $84.2M $81.2M $150.9M
EBIT $91.2M $26.4M $55.1M $51.7M $112.1M
 
Revenue (Reported) $212.9M $169.1M $163.8M $183.6M $320.4M
Operating Income (Reported) $91.2M $26.4M $55.1M $51.7M $112.1M
Operating Income (Adjusted) $91.2M $26.4M $55.1M $51.7M $112.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $796M $701.3M $646.8M $737.4M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $443.2M $527.4M $387.2M $426.2M $514M
Gross Profit $352.7M $173.9M $259.6M $311.2M $501.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.2M $28.1M $49.8M $59.4M $79.6M
Other Inc / (Exp) -$9.8M -$117.8M $116.9M $7.7M --
Operating Expenses $24.2M $28.1M $49.8M $59.4M $79.6M
Operating Income $328.5M $145.8M $209.8M $251.8M $422.3M
 
Net Interest Expenses $6.3M $7.9M $4.5M $4.3M $6.3M
EBT. Incl. Unusual Items $285.3M $101M $233.9M $327.2M $463.9M
Earnings of Discontinued Ops. $18.8M -$810.6K $22.8M -$9.2M $6.6M
Income Tax Expense $42M $34M $29.1M $43.2M $48.2M
Net Income to Company $281.2M $102.5M $352.5M $334.8M $465.1M
 
Minority Interest in Earnings -$611.5K -$3.8K -- -- --
Net Income to Common Excl Extra Items $243.3M $67M $204.8M $284M $415.6M
 
Basic EPS (Cont. Ops) $1.30 $0.35 $1.21 $1.52 $2.43
Diluted EPS (Cont. Ops) $1.29 $0.34 $1.20 $1.51 $2.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $450.4M $276.3M $304M $369.9M $556M
EBIT $328.5M $145.8M $209.8M $251.8M $422.3M
 
Revenue (Reported) $796M $701.3M $646.8M $737.4M $1B
Operating Income (Reported) $328.5M $145.8M $209.8M $251.8M $422.3M
Operating Income (Adjusted) $328.5M $145.8M $209.8M $251.8M $422.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $610.2M $527.6M $491.9M $554.5M $753.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $338.7M $384M $288.5M $326.3M $395.7M
Gross Profit $271.5M $143.6M $203.4M $228.2M $357.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.1M $23.4M $35.7M $45.8M $68.9M
Other Inc / (Exp) -$11.5M -$117.9M -$3.6M $6.7M -$44.8M
Operating Expenses $18.1M $23.4M $35.7M $45.8M $68.9M
Operating Income $253.4M $120.2M $167.7M $182.4M $288.9M
 
Net Interest Expenses $5.2M $6.1M $3.4M $3M $5M
EBT. Incl. Unusual Items $210.9M $25M $198.1M $247.6M $331.9M
Earnings of Discontinued Ops. $24.2M -- $7.5M -$16.6M --
Income Tax Expense $38.3M $23.7M $23.3M $34.4M $37.6M
Net Income to Company $212.2M $27.1M $198.1M $255.5M $334.1M
 
Minority Interest in Earnings -$345.6K -- -- -- --
Net Income to Common Excl Extra Items $172.6M $1.4M $174.9M $213.1M $294.3M
 
Basic EPS (Cont. Ops) $0.93 $0.01 $0.98 $1.09 $1.71
Diluted EPS (Cont. Ops) $0.93 $0.00 $0.96 $1.08 $1.69
Weighted Average Basic Share $550.8M $572.4M $559.2M $540.5M $514M
Weighted Average Diluted Share $550.8M $578.6M $565.9M $547.8M $522.8M
 
EBITDA $344.3M $221M $253.3M $275.2M $389.5M
EBIT $253.4M $120.2M $167.7M $182.4M $288.9M
 
Revenue (Reported) $610.2M $527.6M $491.9M $554.5M $753.6M
Operating Income (Reported) $253.4M $120.2M $167.7M $182.4M $288.9M
Operating Income (Adjusted) $253.4M $120.2M $167.7M $182.4M $288.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $190.5M $422.4M $586.9M $784.9M $913M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $94.9M $147.4M $154.4M $120.4M $443.9M
Inventory $54.8M $62.7M $62.1M $50.8M $47.4M
Prepaid Expenses $10.8M $12.3M $13M $6.1M $6.2M
Other Current Assets $13.8M $1.9M $7.5M $1.5M $10.7M
Total Current Assets $367.3M $649M $827.8M $1.1B $1.4B
 
Property Plant And Equipment $662.2M $597.9M $475.1M $371.4M $329.9M
Long-Term Investments $135.8M $60.6M $55.2M $15.7M $4M
Goodwill -- -- -- -- --
Other Intangibles $20.6M $22.1M $21M $19.7M $23.4M
Other Long-Term Assets $4.9M $10.6M $9M $5.9M $7.6M
Total Assets $1.2B $1.5B $1.6B $1.7B $2B
 
Accounts Payable $16.7M $25.7M $29.8M $16.3M $11.9M
Accrued Expenses $58.3M $51.2M $55.4M $62.8M $61.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.3M $5.6M $6.2M $4.1M $6.6M
Other Current Liabilities $17.3M $6.7M $15.1M $54.5M $3.7M
Total Current Liabilities $100.7M $108.4M $131.3M $160.7M $120.1M
 
Long-Term Debt $16.5M $13.6M $13.6M $12.4M $12.8M
Capital Leases -- -- -- -- --
Total Liabilities $216M $207.2M $222.4M $223.7M $193.3M
 
Common Stock $669.1M $739M $790M $737.2M $787.6M
Other Common Equity Adj $53.1M -$2.1M -$11.1M -$2.1M -$2M
Common Equity $1B $1.3B $1.3B $1.5B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.4M -- -- -- --
Total Equity $1B $1.3B $1.3B $1.5B $1.9B
 
Total Liabilities and Equity $1.2B $1.5B $1.6B $1.7B $2B
Cash and Short Terms $190.5M $422.4M $586.9M $784.9M $913M
Total Debt $21.8M $19.2M $19.8M $16.5M $19.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $341.4M $576.5M $760.7M $889.2M $575.5M
Short Term Investments $62.6M -- -- -- --
Accounts Receivable, Net $163M $115.7M $166.7M $196.3M $291.2M
Inventory $57.8M $66.9M $60.4M $292.8M $97.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8M $15.3M $3.7M $9M --
Total Current Assets $570.1M $774.5M $991.4M $1.4B $966.3M
 
Property Plant And Equipment $615.2M $481.1M $425.5M $329.6M $2.8B
Long-Term Investments $61.5M $43.9M $7.3M $3.9M $4.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $10.8M $8.2M $9.5M $7M --
Total Assets $1.4B $1.5B $1.7B $2B $4.1B
 
Accounts Payable $76.7M $85.7M $112.4M $221.6M $316.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $7.6M $12.8M $8.9M $10.8M --
Total Current Liabilities $91.9M $104.7M $136.4M $251.6M $348.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $190.8M $187.5M $222.5M $324.6M $714.3M
 
Common Stock $740.5M $801.1M $754.1M $749.5M $2.2B
Other Common Equity Adj -$452.8K -$29.2M -$6.4M -$1.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.3B $1.4B $1.7B $3.4B
 
Total Liabilities and Equity $1.4B $1.5B $1.7B $2B $4.1B
Cash and Short Terms $341.4M $576.5M $760.7M $889.2M $575.5M
Total Debt $7.5M $12.9M $8.9M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $292.3M $287.6M $181.5M $277.6M $378.3M
Depreciation & Amoritzation $137.4M $120.6M $109.7M $115.5M $122.3M
Stock-Based Compensation $1.2M $1.3M $1.5M $1.3M $1.2M
Change in Accounts Receivable -$66.9M -$52.9M $18.7M -$8.2M -$73M
Change in Inventories -$4.2M -$6.4M $835.8K -$5.1M $6.2M
Cash From Operations $260.2M $314M $297.9M $370.1M $195.8M
 
Capital Expenditures $50.4M $80.4M $86.5M $74.8M $62M
Cash Acquisitions -- $2M -- -- --
Cash From Investing -$58.8M -$40.2M -$111.7M -$16.7M -$32.7M
 
Dividends Paid (Ex Special Dividend) $14.6M $27.8M $37.2M $40.7M $39.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$13.4M -- -- -$4M -$6.8M
Repurchase of Common Stock -- $12.8M $17.7M $88.5M $68.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$31.5M -$42.8M -$57.6M -$132.2M -$111.4M
 
Beginning Cash (CF) $190.5M $422.4M $586.9M $784.9M $834.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $169.9M $231M $128.6M $221.3M $51.7M
Ending Cash (CF) $360.4M $653.4M $715.6M $1B $886.3M
 
Levered Free Cash Flow $209.8M $233.6M $211.4M $295.3M $133.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $74.8M -$68M $59.1M $75.1M $150.1M
Depreciation & Amoritzation $30.8M $35.2M $29.1M $29.4M $38.9M
Stock-Based Compensation $337.5K $336.3K $312.5K $273.1K $322.4K
Change in Accounts Receivable -$35.3M -$9.5M $19.9M -$22.1M $4.5M
Change in Inventories -$1.5M $379.7K -$930K $297.7K $5.3M
Cash From Operations $51.2M $39.5M $89.6M -$64.8M $252.5M
 
Capital Expenditures $18.8M $27.2M $18.2M $14.8M $30.4M
Cash Acquisitions $2M -- -- -- $558.1M
Cash From Investing -$82.8M -$27.2M -$23.6M $22.9M $66.3M
 
Dividends Paid (Ex Special Dividend) $7M $9.9M $10.3M $9.8M $9.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.5M $2.9M -- $4.8M --
Repurchase of Common Stock $11.1M $5.4M $26.4M $13.3M -$1.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$18.5M -$16M -$38.4M -$25.2M -$200.9M
 
Beginning Cash (CF) $279.2M $576.5M $760.7M $889.2M $575.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$50.1M -$3.8M $27.6M -$67M $117.9M
Ending Cash (CF) $229.1M $572.8M $788.3M $822.1M $693.4M
 
Levered Free Cash Flow $32.4M $12.3M $71.4M -$79.6M $222.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $281.2M $102.5M $352.5M $334.8M $465.1M
Depreciation & Amoritzation $125.6M $130.2M $94.5M $122.5M $132.4M
Stock-Based Compensation $1.3M $1.4M $1.3M $1.2M $1.3M
Change in Accounts Receivable -$31.9M $51.5M -$28.3M -$31.9M $145.1M
Change in Inventories -$3.3M -$6.3M $2.6M -$1.5M $8.8M
Cash From Operations $294.9M $341.3M $331.6M $271M $736M
 
Capital Expenditures $73.5M $98.4M $65.6M $63.7M $96.3M
Cash Acquisitions $2M -$1.1K -- -- $558.1M
Cash From Investing -$97.8M -$41.5M -$21M -$44.5M -$646.1M
 
Dividends Paid (Ex Special Dividend) $25.4M $34.1M $41M $39.5M $38.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$4M --
Repurchase of Common Stock $11.1M $19.2M $72M $54.5M $194.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$39.2M -$54M -$117.1M -$96.8M -$430.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $157.9M $245.7M $193.5M $129.8M -$340.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $221.4M $243M $266M $207.3M $639.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $212.2M $27.1M $198.1M $255.5M $334.1M
Depreciation & Amoritzation $91.2M $100.7M $85.6M $92.7M $100.7M
Stock-Based Compensation $970.9K $1.1M $955.4K $841K $943.8K
Change in Accounts Receivable -$54.5M $49.8M $2.9M -$20.9M $183.2M
Change in Inventories -$1M -$934K $854.5K $4.4M $6.2M
Cash From Operations $203.1M $230.4M $264.1M $165.3M $705.8M
 
Capital Expenditures $58M $76M $55M $44M $76.8M
Cash Acquisitions $2M -- -- -- $558.1M
Cash From Investing -$75.3M -$76.6M $14.1M -$13.6M -$627M
 
Dividends Paid (Ex Special Dividend) $20.6M $26.9M $30.7M $29.5M $28.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.1M -- -- -- -$3.9M
Repurchase of Common Stock $11.1M $17.5M $71.8M $37.8M $163.8M
Other Financing Activities -- -- -- -- -$1.4M
Cash From Financing -$33.2M -$44.5M -$104M -$68.7M -$388.1M
 
Beginning Cash (CF) $822.6M $1.6B $2.1B $2.7B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $94.6M $109.3M $174.2M $83M -$309.3M
Ending Cash (CF) $917.2M $1.7B $2.3B $2.8B $1.8B
 
Levered Free Cash Flow $145.1M $154.4M $209.1M $121.3M $629M

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

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 60x

Buy
58
Is AAPL Stock a Buy?

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

Buy
73
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 39x

Alerts

Buy
80
FEIM alert for Dec 13

Frequency Electronics, Inc. [FEIM] is up 28.76% over the past day.

Buy
57
MOD alert for Dec 13

Modine Manufacturing Co. [MOD] is down 15.32% over the past day.

Sell
42
OKLO alert for Dec 13

Oklo, Inc. [OKLO] is down 14.91% over the past day.

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

Show me the best stock