Financhill
Buy
62

DSG.TO Quote, Financials, Valuation and Earnings

Last price:
$121.96
Seasonality move :
13.21%
Day range:
$121.55 - $122.26
52-week range:
$110.55 - $177.98
Dividend yield:
0%
P/E ratio:
49.06x
P/S ratio:
10.84x
P/B ratio:
4.82x
Volume:
31.8K
Avg. volume:
239.8K
1-year change:
-26.84%
Market cap:
$10.5B
Revenue:
$897.2M
EPS (TTM):
$2.49
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $466.8M $532.1M $635.9M $773.3M $897.2M
Revenue Growth (YoY) 8.12% 14% 19.5% 21.61% 16.03%
 
Cost of Revenues $195.2M $201.6M $227M $268.3M $314.2M
Gross Profit $271.6M $330.5M $408.9M $505M $583M
Gross Profit Margin 58.18% 62.11% 64.3% 65.3% 64.98%
 
R&D Expenses $72.4M $78.4M $92M $113.5M $131.6M
Selling, General & Admin $100.5M $114.5M $139.1M $169.4M $191.5M
Other Inc / (Exp) -$2.9M -$7.7M -$1.3M -$16.2M $5.6M
Operating Expenses $178.2M $196.5M $229.4M $276.7M $339.4M
Operating Income $93.4M $134M $179.5M $228.2M $243.6M
 
Net Interest Expenses $1.6M $1.4M $1.5M $1.8M $1.4M
EBT. Incl. Unusual Items $94.2M $128.6M $175M $204M $264.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.5M $20.5M $41.2M $47.6M $66.6M
Net Income to Company $69.7M $108.1M $133.8M $156.4M $197.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $69.7M $108.1M $133.8M $156.4M $197.5M
 
Basic EPS (Cont. Ops) $0.83 $1.28 $1.58 $1.84 $2.31
Diluted EPS (Cont. Ops) $0.81 $1.25 $1.55 $1.80 $2.26
Weighted Average Basic Share $84.4M $84.6M $84.8M $85.1M $85.4M
Weighted Average Diluted Share $85.8M $86.2M $86.5M $86.8M $87.3M
 
EBITDA $175.9M $214.5M $265M $317.3M $347M
EBIT $93.4M $134M $179.5M $228.2M $243.6M
 
Revenue (Reported) $466.8M $532.1M $635.9M $773.3M $897.2M
Operating Income (Reported) $93.4M $134M $179.5M $228.2M $243.6M
Operating Income (Adjusted) $93.4M $134M $179.5M $228.2M $243.6M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $136.9M $161.6M $196.5M $230.4M $260.5M
Revenue Growth (YoY) 18.31% 18.05% 21.55% 17.3% 13.02%
 
Cost of Revenues $51.5M $56.2M $67.3M $82.9M $87.7M
Gross Profit $85.4M $105.4M $129.2M $147.6M $172.8M
Gross Profit Margin 62.38% 65.23% 65.74% 64.05% 66.35%
 
R&D Expenses $20.1M $23.2M $28.7M $33.4M $36.9M
Selling, General & Admin $29.4M $35.8M $43.3M $49.1M $56.4M
Other Inc / (Exp) -$780.6K $1.1M -$9.5M $1.4M --
Operating Expenses $52.1M $58.2M $71.2M $83.9M $86.5M
Operating Income $33.3M $47.2M $58M $63.7M $86.3M
 
Net Interest Expenses $367.1K $379.2K $465.7K $333.2K $338.6K
EBT. Incl. Unusual Items $34.8M $47.2M $47.2M $66.1M $81M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7M $11.9M $11.1M $16.2M $20M
Net Income to Company $32.2M $34.9M $36.1M $49.7M $61M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32M $35.2M $36.1M $49.9M $60.9M
 
Basic EPS (Cont. Ops) $0.38 $0.42 $0.42 $0.58 $0.71
Diluted EPS (Cont. Ops) $0.37 $0.41 $0.42 $0.57 $0.70
Weighted Average Basic Share $84.6M $84.8M $85.1M $85.5M $86M
Weighted Average Diluted Share $86.3M $86.5M $86.8M $87.3M $87.6M
 
EBITDA $54.2M $68.5M $80.6M $89.5M $117.1M
EBIT $33.3M $47.2M $58M $63.7M $86.3M
 
Revenue (Reported) $136.9M $161.6M $196.5M $230.4M $260.5M
Operating Income (Reported) $33.3M $47.2M $58M $63.7M $86.3M
Operating Income (Adjusted) $33.3M $47.2M $58M $63.7M $86.3M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $510.1M $609.7M $741.6M $860.1M $985.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $196.4M $221.5M $257.6M $299.9M $340.3M
Gross Profit $313.6M $388.2M $484.1M $560.2M $644.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $76.7M $87.6M $109.4M $124.9M $144.7M
Selling, General & Admin $110.9M $132.2M $164.3M $184M $207.8M
Other Inc / (Exp) -$933.7K -$7.6M -$10.1M -$535K --
Operating Expenses $195.6M $216.2M $274.3M $304.3M $338.9M
Operating Income $118.1M $172.1M $209.8M $255.9M $306M
 
Net Interest Expenses $1.4M $1.5M $1.8M $1.5M $1.4M
EBT. Incl. Unusual Items $123.7M $159.4M $198.4M $249.2M $286.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.8M $41.1M $44.9M $61.7M $68.5M
Net Income to Company $106.5M $117.9M $153.5M $187.3M $217.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $105.9M $118.3M $153.5M $187.5M $217.8M
 
Basic EPS (Cont. Ops) $1.25 $1.40 $1.81 $2.20 $2.54
Diluted EPS (Cont. Ops) $1.23 $1.37 $1.77 $2.15 $2.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $197.7M $257.1M $297.7M $352M $425.9M
EBIT $118.1M $172.1M $209.8M $255.9M $306M
 
Revenue (Reported) $510.1M $609.7M $741.6M $860.1M $985.2M
Operating Income (Reported) $118.1M $172.1M $209.8M $255.9M $306M
Operating Income (Adjusted) $118.1M $172.1M $209.8M $255.9M $306M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $389.9M $467.4M $572.9M $659.7M $747.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $148.6M $168.4M $199.1M $230.7M $256.6M
Gross Profit $241.3M $298.9M $373.8M $429M $490.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $58.3M $67.5M $84.9M $96.3M $109.3M
Selling, General & Admin $84.4M $102.1M $127.2M $141.8M $158.1M
Other Inc / (Exp) -$1.8M -$1.6M -$10.6M $5.1M -$2.1M
Operating Expenses $148.4M $168.1M $212.8M $240.5M $246M
Operating Income $92.9M $130.8M $161M $188.5M $244.7M
 
Net Interest Expenses $1.1M $1.1M $1.4M $1M $1M
EBT. Incl. Unusual Items $95.8M $126.6M $149.8M $195M $217.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.1M $32.6M $36.4M $50.5M $52.4M
Net Income to Company $83.9M $93.7M $113.3M $144.2M $164.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $83.7M $94M $113.4M $144.5M $164.7M
 
Basic EPS (Cont. Ops) $0.99 $1.11 $1.33 $1.69 $1.92
Diluted EPS (Cont. Ops) $0.97 $1.09 $1.31 $1.66 $1.88
Weighted Average Basic Share $253.7M $254.3M $255.1M $256.2M $257.5M
Weighted Average Diluted Share $258.5M $259.2M $260.3M $261.7M $262.8M
 
EBITDA $152.7M $195.1M $227.8M $262.3M $334.9M
EBIT $92.9M $130.8M $161M $188.5M $244.7M
 
Revenue (Reported) $389.9M $467.4M $572.9M $659.7M $747.3M
Operating Income (Reported) $92.9M $130.8M $161M $188.5M $244.7M
Operating Income (Adjusted) $92.9M $130.8M $161M $188.5M $244.7M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $170.7M $271.4M $368.8M $428.8M $342M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $47.5M $53M $60.3M $68.9M $78.1M
Inventory $548K $1.1M $1M -- $1M
Prepaid Expenses -- -- -- -- $26.7M
Other Current Assets $21.6M $28M $34M $44.9M $66M
Total Current Assets $259.4M $371.4M $478.6M $558.7M $510.6M
 
Property Plant And Equipment $31M $27.2M $24.3M $23.8M $29.1M
Long-Term Investments -- -- -- -- --
Goodwill $722.1M $776.7M $904.3M $1B $1.3B
Other Intangibles $306.6M $293M $307.6M $336.4M $465.6M
Other Long-Term Assets $19.9M $23.8M $29.8M $33.2M $36.1M
Total Assets $1.4B $1.5B $1.8B $2B $2.4B
 
Accounts Payable $10.2M $13.4M $14.1M $23.4M $29.9M
Accrued Expenses $18.2M $31M $59.9M $65.3M $35.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.3M $5.1M $4.5M $4.1M $4.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $133.2M $169.7M $226.3M $272.1M $314.3M
 
Long-Term Debt $11.4M $9.4M $5.2M $5.2M $6.8M
Capital Leases -- -- -- -- --
Total Liabilities $194.4M $236.1M $289.1M $315.6M $380M
 
Common Stock $679.4M $682.1M $718.5M $736.4M $823.1M
Other Common Equity Adj -$1.5M -$15.8M -$40.8M -$38.3M -$73.2M
Common Equity $1.2B $1.3B $1.5B $1.7B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.3B $1.5B $1.7B $2B
 
Total Liabilities and Equity $1.4B $1.5B $1.8B $2B $2.4B
Cash and Short Terms $170.7M $271.4M $368.8M $428.8M $342M
Total Debt $11.4M $9.4M $5.2M $5.2M $6.8M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $212.1M $323.8M $388.2M $252.7M $390.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $52.7M $62.4M $64.5M $75.7M $90.8M
Inventory $1M $1.1M $1.2M -- $290K
Prepaid Expenses -- -- -- -- $28.2M
Other Current Assets $28.5M $31.1M $36.4M $56.7M --
Total Current Assets $306.1M $431.2M $519.3M $409.3M $562M
 
Property Plant And Equipment $27.3M $24.6M $23.6M $26M $28.1M
Long-Term Investments -- -- -- -- --
Goodwill $763.4M $895.5M $1B $1.3B --
Other Intangibles $308.1M $316M $363.7M $478.2M --
Other Long-Term Assets $22.5M $27.8M $33.1M $34.2M --
Total Assets $1.4B $1.7B $2B $2.3B $2.6B
 
Accounts Payable $12.2M $17.2M $19.7M $28.7M $22.3M
Accrued Expenses $26.8M $54.7M $97.5M $41.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5M $4.6M $4.2M $3.9M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $155.6M $215.2M $290.2M $305.1M $306.4M
 
Long-Term Debt $9.1M $5.8M $4M $5.7M $6.1M
Capital Leases -- -- -- -- --
Total Liabilities $218.2M $283.8M $341.2M $366.6M $377.1M
 
Common Stock $663.8M $734.3M $760.1M $787.3M $822.7M
Other Common Equity Adj $1.8M -$65.7M -$55.8M -$47.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.4B $1.6B $1.9B $2.2B
 
Total Liabilities and Equity $1.4B $1.7B $2B $2.3B $2.6B
Cash and Short Terms $212.1M $323.8M $388.2M $252.7M $390.6M
Total Debt $9.1M $5.8M $4M $5.7M $6.1M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $69.7M $108.1M $133.8M $156.4M $197.5M
Depreciation & Amoritzation $82.5M $80.5M $85.6M $89M $103.3M
Stock-Based Compensation $8.5M $13.8M $17.9M $22.2M $27.5M
Change in Accounts Receivable -$9.3M -$1.1M $3.6M -$9.8M $2.1M
Change in Inventories $132.5K -$624K $134.8K -- --
Cash From Operations $175.7M $220.6M $250.3M $280.2M $302.1M
 
Capital Expenditures $5M $6.1M $7.9M $7.5M $9.3M
Cash Acquisitions $64.8M $113.1M $151.2M $192.6M $400M
Cash From Investing -$69.8M -$119.2M -$159.1M -$200.1M -$409.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $13.6M -- -- -- --
Long-Term Debt Repaid -$14.4M -$1.3M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$53.5K -$90.2K -$8.3M -$32.4M -$22M
Cash From Financing $7.4M $2M -$4.6M -$19.8M -$4.9M
 
Beginning Cash (CF) $170.7M $271.4M $368.8M $428.8M $342M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $119.5M $100M $82.4M $60.2M -$116.9M
Ending Cash (CF) $296.4M $367.9M $447M $488.8M $220.3M
 
Levered Free Cash Flow $170.7M $214.6M $242.3M $272.7M $292.8M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $32.2M $34.9M $36.1M $49.7M $61M
Depreciation & Amoritzation $21M $21.2M $22.6M $25.7M $30.8M
Stock-Based Compensation $3.7M $4.7M $6.1M $7.2M $8.3M
Change in Accounts Receivable -$924K $6.7M $1.3M $3.4M -$9.6M
Change in Inventories -$72.3K -$9.8K $51.3K -$101.1K --
Cash From Operations $54.9M $67.1M $76M $81.7M $101.9M
 
Capital Expenditures $1.6M $1.4M $2M $1.8M $1.7M
Cash Acquisitions $606.8K $1.6M $559.2K $180.6M $51.2M
Cash From Investing -$2.2M -$2.9M -$2.5M -$182.4M -$52.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$30.4K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.7K -$234.5K -$274K $46.6K --
Cash From Financing $1.2M $1.4M $582.3K $3.2M $4.1M
 
Beginning Cash (CF) $212.1M $323.8M $388.2M $252.7M $390.6M
Foreign Exchange Rate Adjustment -$507K -$3.6M -$3.8M $261.9K $59.6K
Additions / Reductions $53.4M $62.1M $70.2M -$97.1M $53.2M
Ending Cash (CF) $264.9M $382.2M $454.5M $155.9M $443.9M
 
Levered Free Cash Flow $53.3M $65.8M $74M $80M $100.2M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $106.5M $117.9M $153.5M $187.3M $217.9M
Depreciation & Amoritzation $80M $84.8M $88.1M $96M $119.9M
Stock-Based Compensation $12.7M $16.7M $20.9M $26.1M $28.2M
Change in Accounts Receivable -$3.6M -$1.1M -$15.1M $6.2M -$15.4M
Change in Inventories -$383.2K -$95.1K $640.6K -- --
Cash From Operations $211M $240.4M $278.6M $284.6M $351.4M
 
Capital Expenditures $6M $7M $8.8M $7.3M $8.9M
Cash Acquisitions $138M $134.6M $209.2M $390.4M $221.1M
Cash From Investing -$144M -$141.5M -$218M -$397.7M -$230M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$76K -$7M -$16.5M -$39M --
Cash From Financing $1M -$4.5M -$6.3M -$21.7M $8.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $71.7M $84.1M $55.8M -$134.4M $132.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $205M $233.4M $269.9M $277.3M $342.5M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $83.9M $93.7M $113.3M $144.2M $164.7M
Depreciation & Amoritzation $59.9M $64.2M $66.7M $73.7M $90.2M
Stock-Based Compensation $10.2M $13M $16M $19.9M $20.6M
Change in Accounts Receivable $4M $3.9M -$14.8M $1.2M -$16.2M
Change in Inventories -$492.7K $36.2K $542K $173K --
Cash From Operations $163.3M $183.1M $211.5M $215.9M $265.2M
 
Capital Expenditures $4.8M $5.7M $6.5M $6.3M $6M
Cash Acquisitions $112.9M $134.3M $192.4M $390.2M $211.3M
Cash From Investing -$117.7M -$140.1M -$198.9M -$396.5M -$217.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.3M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$75.4K -$7M -$15.3M -$21.9M -$9.3M
Cash From Financing $1.8M -$4.7M -$6.4M -$8.3M $5.1M
 
Beginning Cash (CF) $542.2M $836.6M $934.6M $930M $967M
Foreign Exchange Rate Adjustment -$604K -$7.5M -$1.8M -$1.3M $6.5M
Additions / Reductions $46.8M $30.9M $4.3M -$190.2M $59.4M
Ending Cash (CF) $588.4M $860.1M $937.1M $738.4M $1B
 
Levered Free Cash Flow $158.5M $177.4M $205M $209.5M $259.2M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 0.7% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 0.71% over the past day.

Buy
66
ASTS alert for Dec 26

AST Spacemobile, Inc. [ASTS] is down 7.39% over the past day.

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

Show me the best stock