Financhill
Sell
37

DHIL Quote, Financials, Valuation and Earnings

Last price:
$145.15
Seasonality move :
3.63%
Day range:
$144.66 - $146.40
52-week range:
$135.44 - $173.25
Dividend yield:
4.15%
P/E ratio:
9.26x
P/S ratio:
2.64x
P/B ratio:
2.48x
Volume:
16.7K
Avg. volume:
18.3K
1-year change:
-4.73%
Market cap:
$403.2M
Revenue:
$151.1M
EPS (TTM):
$15.63
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $126.4M $182.2M $154.5M $136.7M $151.1M
Revenue Growth (YoY) -7.49% 44.16% -15.2% -11.51% 10.52%
 
Cost of Revenues $63.8M $84.3M $69.4M $79.6M $82.9M
Gross Profit $62.5M $97.9M $85.1M $57.1M $68.2M
Gross Profit Margin 49.48% 53.76% 55.08% 41.78% 45.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17M $21.7M $20.8M $21.6M $24.3M
Other Inc / (Exp) $6.6M $25.4M -$13.4M $23.1M $14.8M
Operating Expenses $17M $21.7M $20.8M $21.6M $24.3M
Operating Income $45.5M $76.3M $64.3M $35.5M $43.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $52.1M $101.6M $51M $58.6M $59M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14M $26M $14.1M $15.5M $15.8M
Net Income to Company $38.2M $75.6M $36.9M $43.1M $43.2M
 
Minority Interest in Earnings $495.4K -$1.4M $3.6M -$859.1K -$190
Net Income to Common Excl Extra Items $38.7M $74.2M $40.4M $42.2M $43.2M
 
Basic EPS (Cont. Ops) $12.03 $23.34 $13.01 $14.32 $15.66
Diluted EPS (Cont. Ops) $12.03 $23.34 $13.01 $14.32 $15.66
Weighted Average Basic Share $3.2M $3.2M $3.1M $2.9M $2.8M
Weighted Average Diluted Share $3.2M $3.2M $3.1M $2.9M $2.8M
 
EBITDA $46.5M $77.5M $65.7M $36.8M $45.1M
EBIT $45.5M $76.3M $64.3M $35.5M $43.9M
 
Revenue (Reported) $126.4M $182.2M $154.5M $136.7M $151.1M
Operating Income (Reported) $45.5M $76.3M $64.3M $35.5M $43.9M
Operating Income (Adjusted) $45.5M $76.3M $64.3M $35.5M $43.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $35M $43.1M $35M $23.3M $26.6M
Revenue Growth (YoY) -2.42% 22.88% -18.82% -33.46% 14.46%
 
Cost of Revenues $22.1M $20.7M $20.7M $13.1M $7.3M
Gross Profit $13M $22.3M $14.2M $10.1M $19.4M
Gross Profit Margin 37.01% 51.85% 40.74% 43.56% 72.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.9M $5.7M $5.3M $5.7M $6.1M
Other Inc / (Exp) $12.4M $7.5M $13.1M $13.3M -$3.6M
Operating Expenses $4.9M $5.7M $5.3M $5.7M $6.1M
Operating Income $8.1M $16.6M $9M $4.4M $13.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $20.4M $24.1M $22.1M $17.8M $10M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5M $5.3M $5.1M $4.2M $2.6M
Net Income to Company $15.9M $18.8M $17M $13.6M $7.4M
 
Minority Interest in Earnings -$1.6M -$825K -$2.1M -- -$190
Net Income to Common Excl Extra Items $14.4M $18M $14.9M $13.6M $7.4M
 
Basic EPS (Cont. Ops) $4.51 $5.68 $4.94 $4.71 $2.73
Diluted EPS (Cont. Ops) $4.51 $5.67 $4.93 $4.71 $2.73
Weighted Average Basic Share $3.2M $3.2M $3M $2.9M $2.7M
Weighted Average Diluted Share $3.2M $3.2M $3M $2.9M $2.7M
 
EBITDA $8.3M $17M $9.3M $4.7M $13.5M
EBIT $8.1M $16.6M $9M $4.4M $13.2M
 
Revenue (Reported) $35M $43.1M $35M $23.3M $26.6M
Operating Income (Reported) $8.1M $16.6M $9M $4.4M $13.2M
Operating Income (Adjusted) $8.1M $16.6M $9M $4.4M $13.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $126.4M $182.2M $154.5M $136.7M $151.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $63.8M $84.3M $69.4M $79.6M $82.9M
Gross Profit $62.5M $97.9M $85.1M $57.1M $68.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17M $21.7M $20.8M $21.6M $24.3M
Other Inc / (Exp) $6.6M $25.4M -$13.4M $23.1M $14.8M
Operating Expenses $17M $21.7M $20.8M $21.6M $24.3M
Operating Income $45.5M $76.3M $64.3M $35.5M $43.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $52.1M $101.6M $51M $58.6M $59M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14M $26M $14.1M $15.5M $15.8M
Net Income to Company $38.2M $75.6M $36.9M $43.1M $43.2M
 
Minority Interest in Earnings $495.4K -$1.4M $3.6M -$859.1K -$200
Net Income to Common Excl Extra Items $38.7M $74.2M $40.4M $42.2M $43.2M
 
Basic EPS (Cont. Ops) $12.07 $23.33 $13.11 $14.29 $15.63
Diluted EPS (Cont. Ops) $12.07 $23.32 $13.10 $14.29 $15.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $46.5M $77.5M $65.7M $36.8M $45.1M
EBIT $45.5M $76.3M $64.3M $35.5M $43.9M
 
Revenue (Reported) $126.4M $182.2M $154.5M $136.7M $151.1M
Operating Income (Reported) $45.5M $76.3M $64.3M $35.5M $43.9M
Operating Income (Adjusted) $45.5M $76.3M $64.3M $35.5M $43.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $182.2M $154.5M $136.7M $151.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $84.3M $69.4M $79.6M $82.9M --
Gross Profit $97.9M $85.1M $57.1M $68.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.7M $20.8M $21.6M $24.3M --
Other Inc / (Exp) $25.4M -$13.4M $23.1M $14.8M --
Operating Expenses $21.7M $20.8M $21.6M $24.3M --
Operating Income $76.3M $64.3M $35.5M $43.9M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $101.6M $51M $58.6M $59M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26M $14.1M $15.5M $15.8M --
Net Income to Company $75.6M $36.9M $43.1M $43.2M --
 
Minority Interest in Earnings -$1.4M $3.6M -$859.1K -$190 --
Net Income to Common Excl Extra Items $74.2M $40.4M $42.2M $43.2M --
 
Basic EPS (Cont. Ops) $23.33 $13.11 $14.29 $15.63 --
Diluted EPS (Cont. Ops) $23.32 $13.10 $14.29 $15.63 --
Weighted Average Basic Share $12.7M $12.4M $11.8M $11M --
Weighted Average Diluted Share $12.7M $12.4M $11.8M $11M --
 
EBITDA $77.5M $65.7M $36.8M $45.1M --
EBIT $76.3M $64.3M $35.5M $43.9M --
 
Revenue (Reported) $182.2M $154.5M $136.7M $151.1M --
Operating Income (Reported) $76.3M $64.3M $35.5M $43.9M --
Operating Income (Adjusted) $76.3M $64.3M $35.5M $43.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $98.5M $80.6M $63.2M $47M $41.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $17.8M $20.4M $17.3M $18.1M $20.2M
Inventory -- -- -- -- --
Prepaid Expenses $3M $2.6M $3.4M $3.5M $3.7M
Other Current Assets -- -- -- -- --
Total Current Assets $119.5M $103.5M $85.4M $70.2M $67.1M
 
Property Plant And Equipment $6.7M $6.1M $4.3M $2.6M $8.4M
Long-Term Investments $128.4M $166.7M $145.7M $147.7M $159.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $263.1M $286.2M $249.8M $232.1M $245.1M
 
Accounts Payable $8M $8.6M -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $36.4M $46.6M $41.3M $34.9M $37.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $69.6M $84M $72M $71.8M $82.6M
 
Common Stock $80.8M $80.4M $51.7M $22.2M $28.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $184.1M $184.4M $163.7M $160.3M $162.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9.4M $17.8M $14.1M -- $246K
Total Equity $193.5M $202.2M $177.8M $160.3M $162.6M
 
Total Liabilities and Equity $263.1M $286.2M $249.8M $232.1M $245.1M
Cash and Short Terms $98.5M $80.6M $63.2M $47M $41.6M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $98.5M $80.6M $63.2M $47M $41.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $17.8M $20.4M $17.3M $18.1M $20.2M
Inventory -- -- -- -- --
Prepaid Expenses $3M $2.6M $3.4M $3.5M $3.7M
Other Current Assets -- -- -- -- --
Total Current Assets $119.5M $103.5M $85.4M $70.2M $67.1M
 
Property Plant And Equipment $6.7M $6.1M $4.3M $2.6M $8.4M
Long-Term Investments $128.4M $166.7M $145.7M $147.7M $159.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $263.1M $286.2M $249.8M $232.1M $245.1M
 
Accounts Payable $8M $8.6M -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $36.4M $46.6M $41.3M $34.9M $37.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $69.6M $84M $72M $71.8M $82.6M
 
Common Stock $80.8M $80.4M $51.7M $22.2M $28.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9.4M $17.8M $14.1M -- $246K
Total Equity $193.5M $202.2M $177.8M $160.3M $162.6M
 
Total Liabilities and Equity $263.1M $286.2M $249.8M $232.1M $245.1M
Cash and Short Terms $98.5M $80.6M $63.2M $47M $41.6M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $38.2M $75.6M $36.9M $43.1M $43.2M
Depreciation & Amoritzation $992.8K $1.3M $1.4M $1.3M $1.2M
Stock-Based Compensation $7.7M $7.4M $10.7M $11.7M $11.8M
Change in Accounts Receivable -$582.5K -$2.7M $3.1M -$3.4M -$2.2M
Change in Inventories -- -- -- -- --
Cash From Operations $59.8M $26.3M $39.5M $34.7M $16.6M
 
Capital Expenditures $2.5M $1.1M $101.5K $21.7K $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $8.4M $27.3M $6M -$4.2M $30.5M
 
Dividends Paid (Ex Special Dividend) -$38M -$73M -$30.7M -$17.7M -$16.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$20.6M -$9.4M -$42.2M -$39.8M -$36.5M
Other Financing Activities -$4.3M $10.3M $9.5M $10.4M $245.8K
Cash From Financing -$62.9M -$71.5M -$62.9M -$46.7M -$52.5M
 
Beginning Cash (CF) $93.2M $98.5M $80.6M $63.2M $47M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.3M -$17.9M -$17.4M -$16.2M -$5.4M
Ending Cash (CF) $98.5M $80.6M $63.2M $47M $41.6M
 
Levered Free Cash Flow $57.3M $25.2M $39.4M $34.6M $15.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $15.9M $18.8M $17M $13.6M $7.4M
Depreciation & Amoritzation $242.3K $350.4K $330.7K $316.9K $289.7K
Stock-Based Compensation $2M $2.1M $2.6M $2.7M $2.8M
Change in Accounts Receivable -$2.9M $12.8M $2M $1.9M $604.7K
Change in Inventories -- -- -- -- --
Cash From Operations $21.6M $11M $23.3M $23M -$8.8M
 
Capital Expenditures $716.8K $75.4K $78.5K -- $957K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.3M $27.8M -$2.4M -$2.4M $30.8M
 
Dividends Paid (Ex Special Dividend) -$38M -$63.4M -$16.6M -$4.3M -$4.1M
Special Dividend Paid $12M $19M $4M -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$373.2K -$383.2K -$3.9M -$15.2M -$10.2M
Other Financing Activities -$214K $6.9M -$397.6K -- --
Cash From Financing -$38.6M -$56.8M -$20.9M -$19.4M -$14M
 
Beginning Cash (CF) $117.8M $98.6M $63.2M $45.7M $33.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.3M -$18M $5.5K $1.3M $7.9M
Ending Cash (CF) $98.5M $80.6M $63.2M $47M $41.6M
 
Levered Free Cash Flow $20.9M $10.9M $23.2M $23M -$9.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $38.2M $75.6M $36.9M $43.1M $43.2M
Depreciation & Amoritzation $992.8K $1.3M $1.4M $1.3M $1.2M
Stock-Based Compensation $7.7M $7.4M $10.7M $11.7M $11.8M
Change in Accounts Receivable -$582.5K -$2.7M $3.1M -$3.4M -$2.2M
Change in Inventories -- -- -- -- --
Cash From Operations $59.8M $26.3M $39.5M $34.7M $16.6M
 
Capital Expenditures $2.5M $1.1M $101.5K $21.7K $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $8.4M $27.3M $6M -$4.2M $30.5M
 
Dividends Paid (Ex Special Dividend) -$38M -$73M -$30.7M -$17.7M -$16.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$20.6M -$9.4M -$42.2M -$39.8M -$36.5M
Other Financing Activities -$4.3M $10.3M $9.5M $10.4M --
Cash From Financing -$62.9M -$71.5M -$62.9M -$46.7M -$52.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.3M -$17.9M -$17.4M -$16.2M -$5.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $57.3M $25.2M $39.4M $34.6M $15.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $75.6M $36.9M $43.1M $43.2M --
Depreciation & Amoritzation $1.3M $1.4M $1.3M $1.2M --
Stock-Based Compensation $7.4M $10.7M $11.7M $11.8M --
Change in Accounts Receivable -$2.7M $3.1M -$3.4M -$2.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $26.3M $39.5M $34.7M $16.6M --
 
Capital Expenditures $1.1M $101.4K $21.7K $1.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $27.3M $6M -$4.2M $30.5M --
 
Dividends Paid (Ex Special Dividend) -$73M -$30.7M -$17.7M -$16.5M --
Special Dividend Paid $19M $4M -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$9.4M -$42.2M -$39.8M -$36.5M --
Other Financing Activities $10.3M $9.5M $10.4M -- --
Cash From Financing -$71.5M -$62.9M -$46.7M -$52.5M --
 
Beginning Cash (CF) $365M $261M $187.9M $121.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17.9M -$17.4M -$16.2M -$5.4M --
Ending Cash (CF) $347.1M $243.7M $171.7M $116.4M --
 
Levered Free Cash Flow $25.2M $39.4M $34.6M $15.2M --

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

GET BETTER TRADE IDEAS

Popular

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
82
EXOD alert for Mar 21

Exodus Movement [EXOD] is up 17.89% over the past day.

Buy
69
SIG alert for Mar 20

Signet Jewelers [SIG] is down 0.64% over the past day.

Sell
43
HQY alert for Mar 21

HealthEquity [HQY] is up 0.28% over the past day.

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

Show me the best stock