Financhill
Buy
69

DHT Quote, Financials, Valuation and Earnings

Last price:
$9.24
Seasonality move :
6.28%
Day range:
$9.25 - $9.41
52-week range:
$8.67 - $12.80
Dividend yield:
10.73%
P/E ratio:
9.32x
P/S ratio:
2.58x
P/B ratio:
1.46x
Volume:
691.1K
Avg. volume:
1.8M
1-year change:
-8.27%
Market cap:
$1.5B
Revenue:
$560.6M
EPS (TTM):
$1.00
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $535.1M $691M $295.9M $454.1M $560.6M
Revenue Growth (YoY) 42.33% 29.15% -57.19% 53.5% 23.43%
 
Cost of Revenues $381.4M $347M $298.9M $382.6M $350M
Gross Profit $153.7M $344M -$3M $71.6M $210.6M
Gross Profit Margin 28.72% 49.79% -1.01% 15.76% 37.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.8M $17.9M $16.6M $16.9M $17.4M
Other Inc / (Exp) -$9M -$19.4M $28.9M $35.8M -$504K
Operating Expenses $14.8M $17.9M $12M $16.9M $17.4M
Operating Income $138.9M $326.2M -$15M $54.7M $193.1M
 
Net Interest Expenses $56M $39.5M $25.1M $27.9M $30.6M
EBT. Incl. Unusual Items $73.8M $267.2M -$11.1M $62.6M $162M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $131K $900K $360K $587K $649K
Net Income to Company $73.7M $266.3M -$11.5M $62M $161.4M
 
Minority Interest in Earnings -$2K -$14K -$14K -$459K -$43K
Net Income to Common Excl Extra Items $73.7M $266.3M -$11.5M $61.5M $161.4M
 
Basic EPS (Cont. Ops) $0.51 $1.71 -$0.07 $0.37 $0.99
Diluted EPS (Cont. Ops) $0.51 $1.61 -$0.07 $0.37 $0.99
Weighted Average Basic Share $143.4M $155.7M $169.1M $164.7M $162.2M
Weighted Average Diluted Share $168.2M $170.1M $169.1M $164.9M $162.4M
 
EBITDA $244.7M $429.8M $143.2M $212M $304M
EBIT $129.1M $305.6M $14.6M $88.8M $195.1M
 
Revenue (Reported) $535.1M $691M $295.9M $454.1M $560.6M
Operating Income (Reported) $138.9M $326.2M -$15M $54.7M $193.1M
Operating Income (Adjusted) $129.1M $305.6M $14.6M $88.8M $195.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $142.2M $59.1M $109.9M $131.6M $142.1M
Revenue Growth (YoY) 35.76% -58.44% 86.04% 19.67% 8.01%
 
Cost of Revenues $76.3M $72.4M $100.7M $88.2M $95.7M
Gross Profit $65.9M -$13.3M $9.3M $43.4M $46.4M
Gross Profit Margin 46.34% -22.54% 8.44% 32.99% 32.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1M $4.4M $3.9M $4.3M $4.2M
Other Inc / (Exp) -$2M $4.2M $9.6M -- --
Operating Expenses $4.1M $4.4M $3.9M $4.3M $4.2M
Operating Income $61.8M -$17.7M $5.4M $39.1M $42.3M
 
Net Interest Expenses $9M $7.4M $7.3M $8M $7M
EBT. Incl. Unusual Items $50.8M -$20.9M $7.7M $31.1M $35.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $127K $97K $246K $137K $79K
Net Income to Company $50.7M -$21M $7.5M $31M $35.2M
 
Minority Interest in Earnings $3K -$3K -$425K -$208K $17K
Net Income to Common Excl Extra Items $50.7M -$21M $7M $30.8M $35.2M
 
Basic EPS (Cont. Ops) $0.32 -$0.13 $0.04 $0.19 $0.22
Diluted EPS (Cont. Ops) $0.31 -$0.13 $0.04 $0.19 $0.22
Weighted Average Basic Share $157.8M $167.6M $162.9M $161.7M $161.5M
Weighted Average Diluted Share $170.9M $167.6M $163.1M $161.9M $161.6M
 
EBITDA $90.8M $17.1M $44.8M $68.2M $70.7M
EBIT $59.7M -$14.6M $14.6M $39.9M $42.6M
 
Revenue (Reported) $142.2M $59.1M $109.9M $131.6M $142.1M
Operating Income (Reported) $61.8M -$17.7M $5.4M $39.1M $42.3M
Operating Income (Adjusted) $59.7M -$14.6M $14.6M $39.9M $42.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $791.9M $303M $370.1M $585.1M $583.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $382.2M $279M $372.4M $352.4M $372.2M
Gross Profit $409.6M $24M -$2.3M $232.6M $211.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.9M $19.1M $16M $16.2M $17.3M
Other Inc / (Exp) -$11.3M $19.2M $40.5M -$447K --
Operating Expenses $16.9M $19.1M $11.4M $16.2M $17.3M
Operating Income $392.7M $4.8M -$13.7M $216.4M $194.2M
 
Net Interest Expenses $46.2M $24.6M $28.9M $27.5M $31.5M
EBT. Incl. Unusual Items $335.2M -$561K -$2.1M $188.4M $162.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $725K $426K $607K $532K $641K
Net Income to Company $334.5M -$985K -$2.7M $187.9M $162.1M
 
Minority Interest in Earnings -$7K -$30K -$670K $109K -$253K
Net Income to Common Excl Extra Items $334.5M -$1M -$3.4M $188M $161.8M
 
Basic EPS (Cont. Ops) $2.25 -$0.02 -$0.02 $1.15 $1.00
Diluted EPS (Cont. Ops) $2.03 -$0.02 -$0.02 $1.15 $1.00
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $503.2M $153.1M $152.2M $326.9M $308.6M
EBIT $380.4M $25.2M $23.9M $218.8M $195.9M
 
Revenue (Reported) $791.9M $303M $370.1M $585.1M $583.8M
Operating Income (Reported) $392.7M $4.8M -$13.7M $216.4M $194.2M
Operating Income (Adjusted) $380.4M $25.2M $23.9M $218.8M $195.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $600M $212M $286.3M $417.2M $440.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $279.6M $211.6M $285.2M $255M $277.3M
Gross Profit $320.5M $412K $1.1M $162.1M $163.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.4M $14.6M $14.1M $13.5M $13.4M
Other Inc / (Exp) -$14.5M $24.1M $35.8M -$503K --
Operating Expenses $13.4M $14.6M $14.1M $13.5M $13.4M
Operating Income $307.1M -$14.2M -$13M $148.7M $149.8M
 
Net Interest Expenses $33.2M $18.3M $22.1M $21.7M $22.6M
EBT. Incl. Unusual Items $259.4M -$8.4M $638K $126.5M $127.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $705K $231K $477K $422K $414K
Net Income to Company $258.7M -$8.6M $161K $126.1M $126.7M
 
Minority Interest in Earnings -$1K -$9K -$665K -$97K -$307K
Net Income to Common Excl Extra Items $258.6M -$8.6M -$505K $126M $126.4M
 
Basic EPS (Cont. Ops) $1.73 -$0.06 -- $0.77 $0.78
Diluted EPS (Cont. Ops) $1.56 -$0.06 -- $0.77 $0.78
Weighted Average Basic Share $451.9M $509.8M $496.2M $487.7M $484.1M
Weighted Average Diluted Share $509.4M $510M $496.4M $488.3M $484.5M
 
EBITDA $383.7M $106.9M $115.9M $230.8M $235.4M
EBIT $291.5M $11M $20.4M $150.4M $151.2M
 
Revenue (Reported) $600M $212M $286.3M $417.2M $440.4M
Operating Income (Reported) $307.1M -$14.2M -$13M $148.7M $149.8M
Operating Income (Adjusted) $291.5M $11M $20.4M $150.4M $151.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $67.4M $68.6M $60.4M $125.9M $74.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $107.8M $30.1M $30.4M $59.5M $75.8M
Inventory $34.1M $11.9M $33.4M $33.1M $33.8M
Prepaid Expenses $4.8M $6.7M $6.2M $10.6M $13.6M
Other Current Assets $4.2M $1M $1.4M $2.8M $2.5M
Total Current Assets $218.3M $118.3M $132M $235.6M $200.5M
 
Property Plant And Equipment $1.6B $1.5B $1.5B $1.3B $1.3B
Long-Term Investments $4.8M $5.2M $5.4M -- --
Goodwill -- -- -- $1.4M $1.4M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1K $1K $2K -$1K --
Total Assets $1.8B $1.6B $1.6B $1.5B $1.5B
 
Accounts Payable $7.9M $2.8M $11.1M $14.6M $9.2M
Accrued Expenses $13.1M $11.5M $6.8M $12.4M $8M
Current Portion Of Long-Term Debt $100.4M $3.4M $9.8M $29.6M $30.3M
Current Portion Of Capital Lease Obligations -- -- $624K $1.2M $1.4M
Other Current Liabilities $4.9M $9.8M $7M $1K -$1K
Total Current Liabilities $130.2M $47.9M $41.9M $64.4M $56.6M
 
Long-Term Debt $750.6M $446.6M $512.5M $367.1M $398.4M
Capital Leases -- -- -- -- --
Total Liabilities $894.8M $513M $562M $435M $460.6M
 
Common Stock $1.5M $1.7M $1.7M $1.6M $1.6M
Other Common Equity Adj $1.5M $4.2M $4M $3.6M $3.6M
Common Equity $932.4M $1.1B $1B $1.1B $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5K $19K $34K $5M $4.5M
Total Equity $932.4M $1.1B $1B $1.1B $1B
 
Total Liabilities and Equity $1.8B $1.6B $1.6B $1.5B $1.5B
Cash and Short Terms $67.4M $68.6M $60.4M $125.9M $74.7M
Total Debt $851M $450M $522.3M $396.7M $428.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $75.1M $64.5M $65.7M $73.9M $73.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $61.9M $17.3M $50.4M $55.7M $58.6M
Inventory $13.2M $29.4M $36.4M $37.8M $33.3M
Prepaid Expenses $3.9M $6.4M $10.5M $9M $13M
Other Current Assets $1.1M $912K $3.7M $2.8M $2.8M
Total Current Assets $155.2M $118.6M $170.4M $179.2M $181.5M
 
Property Plant And Equipment $1.5B $1.5B $1.3B $1.3B $1.3B
Long-Term Investments $5.6M $6.1M -- -- --
Goodwill -- -- $1.4M $1.4M $1.4M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1K -$1K -- -- --
Total Assets $1.7B $1.6B $1.5B $1.5B $1.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $18.3M $9.8M $41.2M $47.9M $48.3M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $9.8M $9.1M $1.2M $1.3M $1.5M
Total Current Liabilities $56.7M $36.3M $67.9M $78.8M $75.3M
 
Long-Term Debt $474.1M $515M $377.7M $388.6M $359.3M
Capital Leases -- -- -- -- --
Total Liabilities $551.4M $561.9M $449.1M $471M $438.9M
 
Common Stock $1.7M $1.7M $1.6M $1.6M $1.6M
Other Common Equity Adj $3.3M $3.2M $3.1M $3.1M $3.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12K $29K $4.9M $4.4M $4.9M
Total Equity $1.1B $1.1B $1B $1B $1B
 
Total Liabilities and Equity $1.7B $1.6B $1.5B $1.5B $1.5B
Cash and Short Terms $75.1M $64.5M $65.7M $73.9M $73.8M
Total Debt $492.4M $524.8M $418.9M $436.6M $407.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $73.7M $266.3M -$11.5M $62M $161.4M
Depreciation & Amoritzation $115.6M $124.2M $128.6M $123.3M $108.9M
Stock-Based Compensation $2.3M $5.1M $4.3M $4.1M $3.2M
Change in Accounts Receivable -$47.7M $77.8M -$301K -$28.7M -$16.4M
Change in Inventories -$1.9M $22.2M -$21.5M $327K -$738K
Cash From Operations $156M $529.9M $60.6M $127.9M $251.4M
 
Capital Expenditures $53.9M $27.6M $174.6M $10.1M $128.2M
Cash Acquisitions -- -- -- $8.3M --
Cash From Investing -$53.4M -$26.7M -$86.5M $110.5M -$125M
 
Dividends Paid (Ex Special Dividend) -$28.7M -$214.7M -$22.1M -$19.7M -$186.7M
Special Dividend Paid
Long-Term Debt Issued $65M $70.9M $355.8M $4M $339.6M
Long-Term Debt Repaid -$163.2M -$358.1M -$283.6M -$132.9M -$311.3M
Repurchase of Common Stock -$3.2M -- -$32.2M -$24.8M -$18.8M
Other Financing Activities -- $1K -$1K $1K -$590K
Cash From Financing -$130.2M -$501.9M $18M -$173.3M -$177.8M
 
Beginning Cash (CF) $94.9M $67.4M $68.6M $60.7M $125.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$27.6M $1.3M -$8M $65.1M -$51.3M
Ending Cash (CF) $67.4M $68.6M $60.7M $125.9M $74.7M
 
Levered Free Cash Flow $102.1M $502.3M -$114M $117.8M $123.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $50.7M -$21M $7.5M $31M $35.2M
Depreciation & Amoritzation $31.1M $31.7M $30.2M $28.3M $28.1M
Stock-Based Compensation $982K $783K $575K $716K $903K
Change in Accounts Receivable $35.5M -$316K -$25.2M $1.1M $11.8M
Change in Inventories $6.3M -$8.8M $5.9M -$3.4M $3.5M
Cash From Operations $131.3M -$3.1M $5.5M $55.7M $80.1M
 
Capital Expenditures $3.4M $1.9M $2.4M $93M $27.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.4M $27.6M $34.6M -$93M -$27.9M
 
Dividends Paid (Ex Special Dividend) -$82M -$3.3M -$6.5M -$56.7M -$43.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $57.8M -$105K -- $99.5M $1K
Long-Term Debt Repaid -$166.3M -$2.1M -$64.5M -$52.2M -$8M
Repurchase of Common Stock -- -$6.7M -$8.8M -$9.9M --
Other Financing Activities -$1K -$2K -- -- -$1K
Cash From Financing -$190.5M -$12.3M -$79.8M -$19.3M -$51.6M
 
Beginning Cash (CF) $137.7M $52.2M $105.8M $130.6M $72.6M
Foreign Exchange Rate Adjustment -- -- -$314K -$90K $509K
Additions / Reductions -$62.6M $12.2M -$39.8M -$56.6M $678K
Ending Cash (CF) $75.1M $64.5M $65.7M $73.9M $73.8M
 
Levered Free Cash Flow $127.9M -$5.1M $3.1M -$37.3M $52.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $334.5M -$985K -$2.7M $187.9M $162.1M
Depreciation & Amoritzation $122.9M $127.9M $128.3M $108.1M $112.7M
Stock-Based Compensation $4.6M $4.5M $4.3M $3.2M $3.5M
Change in Accounts Receivable -$6.9M $44.6M -$32.7M -$5.2M -$2.9M
Change in Inventories $14.4M -$16.3M -$6.9M -$1.4M $4.5M
Cash From Operations $498.4M $123M $56.5M $299.4M $275.1M
 
Capital Expenditures $36.7M $171.8M $23.4M $126.9M $86.2M
Cash Acquisitions -- -- $8.3M -- --
Cash From Investing -$36.2M -$83.9M $99M -$124.4M -$86.2M
 
Dividends Paid (Ex Special Dividend) -$187.8M -$52.9M -$16.5M -$162.6M -$156.5M
Special Dividend Paid
Long-Term Debt Issued $81.3M $355.4M -- $319.7M $98.9M
Long-Term Debt Repaid -$395.9M -$323M -$109.7M -$305M -$132M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$588K --
Cash From Financing -$502.5M -$49.7M -$153.9M -$167.3M -$189.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$40.2M -$10.6M $1.7M $7.7M -$638K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $461.7M -$48.8M $33.1M $172.5M $188.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $258.7M -$8.6M $161K $126.1M $126.7M
Depreciation & Amoritzation $92.2M $95.9M $95.6M $80.4M $84.3M
Stock-Based Compensation $4.1M $3.6M $3.5M $2.6M $2.9M
Change in Accounts Receivable $45.9M $12.7M -$19.7M $3.8M $17.3M
Change in Inventories $20.9M -$17.6M -$3M -$4.7M $508K
Cash From Operations $448.5M $41.7M $37.6M $209.1M $232.9M
 
Capital Expenditures $16.2M $160.5M $9.3M $126M $84M
Cash Acquisitions -- -- $8.3M -- --
Cash From Investing -$16.2M -$73.4M $112.2M -$122.8M -$84M
 
Dividends Paid (Ex Special Dividend) -$180.5M -$18.7M -$13.2M -$156.1M -$125.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $71.3M $355.8M -- $315.7M $75M
Long-Term Debt Repaid -$315.4M -$280.3M -$106.4M -$278.4M -$99.1M
Repurchase of Common Stock -- -$29.2M -$24.8M -$18.8M --
Other Financing Activities -$1K -- -$1K -$590K -$1K
Cash From Financing -$424.6M $27.6M -$144.3M -$138.2M -$150M
 
Beginning Cash (CF) $280.9M $174.9M $225.1M $374.1M $220.5M
Foreign Exchange Rate Adjustment -- -- -$445K -$169K $259K
Additions / Reductions $7.8M -$4.2M $5.5M -$51.9M -$1.2M
Ending Cash (CF) $288.7M $170.7M $230.1M $322.1M $219.5M
 
Levered Free Cash Flow $432.4M -$118.8M $28.4M $83.1M $148.8M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock