Financhill
Buy
61

DCO Quote, Financials, Valuation and Earnings

Last price:
$61.54
Seasonality move :
4.13%
Day range:
$60.27 - $62.08
52-week range:
$47.53 - $70.50
Dividend yield:
0%
P/E ratio:
31.10x
P/S ratio:
1.18x
P/B ratio:
1.37x
Volume:
172.1K
Avg. volume:
164K
1-year change:
20.86%
Market cap:
$914.7M
Revenue:
$757M
EPS (TTM):
$1.99
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $721.1M $628.9M $645.4M $712.5M $757M
Revenue Growth (YoY) 14.59% -12.78% 2.62% 10.4% 6.24%
 
Cost of Revenues $568.9M $491.2M $503M $568.2M $593.8M
Gross Profit $152.2M $137.7M $142.5M $144.3M $163.2M
Gross Profit Margin 21.11% 21.9% 22.07% 20.25% 21.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $96M $89.8M $93.6M $98.4M $119.7M
Other Inc / (Exp) -$180K -$2.3M $132.8M -$1.1M -$6.3M
Operating Expenses $96M $89.8M $93.6M $98.4M $119.7M
Operating Income $56.2M $47.9M $48.9M $45.9M $43.5M
 
Net Interest Expenses $18.3M $13.7M $11.2M $11.6M $20.8M
EBT. Incl. Unusual Items $37.8M $32M $170.5M $33.3M $16.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.3M $2.8M $34.9M $4.5M $451K
Net Income to Company $32.5M $29.2M $135.5M $28.8M $15.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.5M $29.2M $135.5M $28.8M $15.9M
 
Basic EPS (Cont. Ops) $2.82 $2.50 $11.41 $2.38 $1.16
Diluted EPS (Cont. Ops) $2.75 $2.45 $11.06 $2.33 $1.14
Weighted Average Basic Share $11.5M $11.7M $11.9M $12.1M $13.7M
Weighted Average Diluted Share $11.8M $11.9M $12.3M $12.4M $14M
 
EBITDA $84.4M $74.5M $210.1M $76.3M $69.7M
EBIT $56.1M $45.6M $181.7M $44.9M $37.2M
 
Revenue (Reported) $721.1M $628.9M $645.4M $712.5M $757M
Operating Income (Reported) $56.2M $47.9M $48.9M $45.9M $43.5M
Operating Income (Adjusted) $56.1M $45.6M $181.7M $44.9M $37.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $150.4M $163.2M $186.6M $196.3M $201.4M
Revenue Growth (YoY) -16.97% 8.55% 14.31% 5.18% 2.63%
 
Cost of Revenues $116.9M $127.9M $148M $151.6M $148.7M
Gross Profit $33.5M $35.3M $38.6M $44.6M $52.7M
Gross Profit Margin 22.26% 21.64% 20.68% 22.73% 26.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.1M $22M $24.8M $32.2M $35.5M
Other Inc / (Exp) -$1M $196K -$862K -$3.8M -$1.9M
Operating Expenses $22.1M $22M $24.8M $32.2M $35.5M
Operating Income $11.4M $13.4M $13.8M $12.4M $17.2M
 
Net Interest Expenses $3.1M $2.8M $3M $5.4M $3.8M
EBT. Incl. Unusual Items $7.3M $10.8M $9.9M $3.2M $11.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $762K $1.2M $1.5M $26K $1.3M
Net Income to Company $6.5M $9.6M $8.5M $3.2M $10.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.5M $9.6M $8.5M $3.2M $10.1M
 
Basic EPS (Cont. Ops) $0.56 $0.80 $0.70 $0.22 $0.69
Diluted EPS (Cont. Ops) $0.54 $0.78 $0.69 $0.22 $0.67
Weighted Average Basic Share $11.7M $11.9M $12.1M $14.6M $14.8M
Weighted Average Diluted Share $12M $12.2M $12.4M $14.8M $15M
 
EBITDA $17.4M $20.8M $20.6M $17.1M $23.8M
EBIT $10.4M $13.6M $12.9M $8.6M $15.3M
 
Revenue (Reported) $150.4M $163.2M $186.6M $196.3M $201.4M
Operating Income (Reported) $11.4M $13.4M $13.8M $12.4M $17.2M
Operating Income (Adjusted) $10.4M $13.6M $12.9M $8.6M $15.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $658.1M $638.4M $689.1M $753M $781.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $515M $498.4M $546.1M $592.9M $588.9M
Gross Profit $143M $140M $143M $160.1M $192.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $92.2M $90.7M $97.8M $114.8M $135.5M
Other Inc / (Exp) -$1.7M -$431K $132M -$5.3M -$6.1M
Operating Expenses $92.2M $90.7M $97.8M $114.8M $135.5M
Operating Income $50.9M $49.3M $45.2M $45.3M $57.1M
 
Net Interest Expenses $16.2M $11M $10.8M $18.8M $17.1M
EBT. Incl. Unusual Items $32.8M $37.9M $166.4M $21.2M $33.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.4M $3.5M $34.9M $2.3M $4.1M
Net Income to Company $28.4M $34.4M $131.5M $18.9M $29.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28.4M $34.4M $131.5M $18.9M $29.8M
 
Basic EPS (Cont. Ops) $2.45 $2.90 $11.05 $1.50 $2.03
Diluted EPS (Cont. Ops) $2.39 $2.82 $10.73 $1.46 $1.99
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $78.3M $77.1M $207.8M $72.5M $84.3M
EBIT $49M $48.9M $177.2M $40M $51M
 
Revenue (Reported) $658.1M $638.4M $689.1M $753M $781.5M
Operating Income (Reported) $50.9M $49.3M $45.2M $45.3M $57.1M
Operating Income (Adjusted) $49M $48.9M $177.2M $40M $51M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $471.2M $480.6M $524.3M $564.8M $589.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $368.2M $375.4M $418.6M $443.3M $438.4M
Gross Profit $102.9M $105.2M $105.7M $121.5M $150.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $67.3M $68.1M $72.3M $88.8M $104.5M
Other Inc / (Exp) -$1.7M $196K -$565K -$4.8M -$4.5M
Operating Expenses $67.3M $68.1M $72.3M $88.8M $104.5M
Operating Income $35.7M $37.1M $33.4M $32.7M $46.4M
 
Net Interest Expenses $11.1M $8.4M $8.1M $15.3M $11.7M
EBT. Incl. Unusual Items $22.9M $28.8M $24.7M $12.6M $30.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $4.1M $4M $1.8M $5.4M
Net Income to Company $19.5M $24.7M $20.7M $10.8M $24.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.5M $24.7M $20.7M $10.8M $24.7M
 
Basic EPS (Cont. Ops) $1.68 $2.08 $1.72 $0.83 $1.68
Diluted EPS (Cont. Ops) $1.64 $2.02 $1.69 $0.81 $1.65
Weighted Average Basic Share $35M $35.6M $36.2M $40.2M $44.3M
Weighted Average Diluted Share $35.6M $36.7M $37M $41M $44.9M
 
EBITDA $55.8M $58.4M $56.1M $52.4M $66.9M
EBIT $34M $37.3M $32.8M $27.9M $41.8M
 
Revenue (Reported) $471.2M $480.6M $524.3M $564.8M $589.3M
Operating Income (Reported) $35.7M $37.1M $33.4M $32.7M $46.4M
Operating Income (Adjusted) $34M $37.3M $32.8M $27.9M $41.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $39.6M $56.5M $76.3M $46.2M $42.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $67.1M $58M $72.3M $104M $104.7M
Inventory $112.5M $129.2M $150.9M $171.2M $199.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.5M $5.6M $8.6M $8.9M $17.3M
Total Current Assets $340.8M $410.3M $492.6M $527.3M $549.6M
 
Property Plant And Equipment $134.3M $126.3M $135.7M $140.9M $140.9M
Long-Term Investments -- -- -- -- --
Goodwill $170.9M $170.8M $203.7M $203.4M $244.6M
Other Intangibles $138.4M $124.7M $141.8M $127.2M $166.3M
Other Long-Term Assets $6M $5.1M $5M $22.7M $18.9M
Total Assets $790.4M $837.3M $978.7M $1B $1.1B
 
Accounts Payable $82.6M $64M $66.1M $90.1M $72.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $7M $7M $7M $6.3M $7.8M
Current Portion Of Capital Lease Obligations $3M $3.1M $6.1M $7.2M $7.9M
Other Current Liabilities $6.1M $12M $16M $9.6M $6.5M
Total Current Liabilities $144.7M $142.9M $162.6M $199.4M $183.7M
 
Long-Term Debt $300.9M $311.9M $279.4M $240.6M $257M
Capital Leases -- -- -- -- --
Total Liabilities $497.6M $508M $504.1M $495.5M $484.8M
 
Common Stock $116K $117K $119K $121K $146K
Other Common Equity Adj -$8.3M -$9.6M -$7M $7.7M $7.8M
Common Equity $292.8M $329.3M $474.6M $526M $636.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $292.8M $329.3M $474.6M $526M $636.1M
 
Total Liabilities and Equity $790.4M $837.3M $978.7M $1B $1.1B
Cash and Short Terms $39.6M $56.5M $76.3M $46.2M $42.9M
Total Debt $307.9M $318.9M $286.4M $246.8M $264.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $74.6M $9M $21.2M $27.2M $37.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $62.8M $69.8M $94.3M $104.6M $107.7M
Inventory $127M $144.2M $172.1M $215.2M $185.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.4M $7.6M $10.7M $12.8M $12.5M
Total Current Assets $425.1M $420.9M $499.1M $556.7M $570.4M
 
Property Plant And Equipment $124.1M $126M $142.5M $143.7M $140.3M
Long-Term Investments -- -- -- -- --
Goodwill $170.8M $170.8M $203.4M $244.6M $244.6M
Other Intangibles $128M $115M $130.8M $170.7M $153.8M
Other Long-Term Assets $5.2M $5M $13.7M $26.6M $15.8M
Total Assets $853.4M $837.8M $989.5M $1.1B $1.1B
 
Accounts Payable $65.7M $65.3M $89.7M $78.5M $75.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $7M $7M $6.3M $6.3M $10.9M
Current Portion Of Capital Lease Obligations $3.1M $3.4M $7.2M $8M $8.3M
Other Current Liabilities $7.3M $13.1M $12.4M $8.3M $9.9M
Total Current Liabilities $137.9M $134.2M $181.4M $190.1M $177.7M
 
Long-Term Debt $340.3M $291M $242.1M $265M $246M
Capital Leases -- -- -- -- --
Total Liabilities $533.9M $478.8M $480.7M $506.9M $464.3M
 
Common Stock $117K $119K $121K $146K $148K
Other Common Equity Adj -$7.5M -$8.9M $670K $13.4M $5.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $319.4M $358.9M $508.8M $635.4M $665.6M
 
Total Liabilities and Equity $853.4M $837.8M $989.5M $1.1B $1.1B
Cash and Short Terms $74.6M $9M $21.2M $27.2M $37.3M
Total Debt $347.3M $298M $248.3M $271.2M $256.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $32.5M $29.2M $135.5M $28.8M $15.9M
Depreciation & Amoritzation $28.3M $28.9M $28.4M $31.4M $32.6M
Stock-Based Compensation $7.2M $9.3M $11.2M $10.7M $15M
Change in Accounts Receivable -$17.6M -$38.5M -$34.1M -$46.1M $15.6M
Change in Inventories -$8.5M -$20.2M -$17.1M -$20.8M -$16M
Cash From Operations $51M $12.6M -$565K $32.7M $31.1M
 
Capital Expenditures $18.3M $12.5M $16.9M $19.7M $19.5M
Cash Acquisitions -$76.6M $190K -$69.5M $365K -$114.4M
Cash From Investing -$94.9M -$5.5M $57.8M -$19.2M -$133.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $438.4M $65.9M $96M $254M $176.5M
Long-Term Debt Repaid -$361.6M -$55.6M -$129.3M -$293.6M -$159.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1M -- -- -$2.5M --
Cash From Financing $73.2M $9.7M -$37.3M -$43.5M $99M
 
Beginning Cash (CF) $10.3M $39.6M $56.5M $76.3M $46.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.3M $16.9M $19.9M -$30.1M -$3.4M
Ending Cash (CF) $39.6M $56.5M $76.3M $46.2M $42.9M
 
Levered Free Cash Flow $32.7M $101K -$17.4M $13M $11.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.5M $9.6M $8.5M $3.2M $10.1M
Depreciation & Amoritzation $7.1M $7.2M $7.7M $8.5M $8.5M
Stock-Based Compensation $2.1M $2.4M $2.7M $5.7M $4.5M
Change in Accounts Receivable -$13.2M -$12.9M -$21.9M -$10.7M -$12.6M
Change in Inventories -$1.9M $425K -$7.9M -$10.7M $16.1M
Cash From Operations $4.9M $5.5M -$5.5M $14.3M $13.9M
 
Capital Expenditures $3.2M $3.4M $5.3M $5.1M $2M
Cash Acquisitions -- -- -- -$25K --
Cash From Investing -$453K -$3M -$5.3M -$4.7M -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1M $254M $19M --
Long-Term Debt Repaid -$1.8M -$7.8M -$258.3M -$25.6M -$5.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$2.5M -- --
Cash From Financing -$731K -$5.6M -$5.5M -$5.2M -$4.1M
 
Beginning Cash (CF) $70.8M $12M $37.5M $22.8M $29.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.7M -$3M -$16.3M $4.4M $7.9M
Ending Cash (CF) $74.6M $9M $21.2M $27.2M $37.3M
 
Levered Free Cash Flow $1.7M $2.1M -$10.8M $9.2M $12M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $28.4M $34.4M $131.5M $18.9M $29.8M
Depreciation & Amoritzation $29.3M $28.2M $30.6M $32.5M $33.3M
Stock-Based Compensation $8.4M $10.8M $11M $16.6M $14M
Change in Accounts Receivable -$22.7M -$49.1M -$33.3M -$3.4M -$34.8M
Change in Inventories -$17.8M -$17.1M -$23.9M -$31.1M $29.4M
Cash From Operations $32.5M -$1.2M $12.3M $36.6M $42.3M
 
Capital Expenditures $11.8M $15.1M $20.4M $21.4M $13.8M
Cash Acquisitions -$76.5M -- -$69.1M -$114.4M --
Cash From Investing -$85.5M -$10M $53.6M -$135.3M -$13.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $340.8M $21M $329M $152.5M $44M
Long-Term Debt Repaid -$218.3M -$71M -$378.8M -$130.3M -$59M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $120.8M -$54.4M -$53.7M $104.6M -$18.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $67.8M -$65.6M $12.3M $5.9M $10.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $20.7M -$16.3M -$8.1M $15.3M $28.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $19.5M $24.7M $20.7M $10.8M $24.7M
Depreciation & Amoritzation $21.7M $21.1M $23.3M $24.4M $25.1M
Stock-Based Compensation $6.6M $8.1M $7.9M $13.8M $12.8M
Change in Accounts Receivable -$29.8M -$40.4M -$39.7M $3M -$47.5M
Change in Inventories -$18M -$15M -$21.7M -$32M $13.4M
Cash From Operations $1.5M -$12.3M $630K $4.6M $15.8M
 
Capital Expenditures $8.2M $10.8M $14.4M $16M $10.3M
Cash Acquisitions $190K -- $365K -$114.4M --
Cash From Investing -$5.3M -$9.8M -$13.9M -$130M -$10.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $65.9M $21M $254M $152.5M $20M
Long-Term Debt Repaid -$27M -$42.4M -$292M -$128.6M -$28.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$2.5M -- --
Cash From Financing $38.7M -$25.4M -$41.8M $106.4M -$11.1M
 
Beginning Cash (CF) $176M $85.4M $133.1M $86.2M $104.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35M -$47.5M -$55.1M -$19.1M -$5.6M
Ending Cash (CF) $211M $37.9M $78M $67.1M $98.7M
 
Levered Free Cash Flow -$6.7M -$23.1M -$13.7M -$11.5M $5.5M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 7.18% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 10.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.29% over the past day.

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

Show me the best stock