Financhill
Buy
56

DOV Quote, Financials, Valuation and Earnings

Last price:
$174.60
Seasonality move :
3.69%
Day range:
$174.30 - $180.27
52-week range:
$168.20 - $222.31
Dividend yield:
1.18%
P/E ratio:
8.98x
P/S ratio:
2.96x
P/B ratio:
3.45x
Volume:
608.3K
Avg. volume:
1M
1-year change:
-1.43%
Market cap:
$24B
Revenue:
$7.7B
EPS (TTM):
$19.45
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.7B $7.9B $7.8B $7.7B $7.7B
Revenue Growth (YoY) -6.34% 18.3% -0.8% -2.04% 0.8%
 
Cost of Revenues $4.2B $4.9B $4.9B $4.8B $4.8B
Gross Profit $2.5B $3B $2.9B $2.9B $3B
Gross Profit Margin 37.02% 37.56% 37.03% 37.32% 38.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.7B $1.6B $1.6B $1.8B
Other Inc / (Exp) $17.1M $221.2M $22.6M $21.5M $644.7M
Operating Expenses $1.5B $1.7B $1.6B $1.6B $1.8B
Operating Income $933M $1.3B $1.3B $1.2B $1.2B
 
Net Interest Expenses $108.4M $101.9M $112M $117.8M $94M
EBT. Incl. Unusual Items $841.7M $1.4B $1.2B $1.1B $1.8B
Earnings of Discontinued Ops. -- -- $75.5M $113M $1.3B
Income Tax Expense $158.3M $277M $200.3M $179.1M $357M
Net Income to Company $683.5M $1.1B $1.1B $1.1B $2.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $683.5M $1.1B $1.1B $1.1B $2.7B
 
Basic EPS (Cont. Ops) $4.74 $7.81 $7.47 $7.56 $19.58
Diluted EPS (Cont. Ops) $4.70 $7.74 $7.42 $7.52 $19.45
Weighted Average Basic Share $144.1M $143.9M $142.7M $139.8M $137.7M
Weighted Average Diluted Share $145.4M $145.3M $143.6M $140.6M $138.7M
 
EBITDA $1.2B $1.8B $1.6B $1.6B $2.2B
EBIT $953.7M $1.5B $1.3B $1.3B $1.9B
 
Revenue (Reported) $6.7B $7.9B $7.8B $7.7B $7.7B
Operating Income (Reported) $933M $1.3B $1.3B $1.2B $1.2B
Operating Income (Adjusted) $953.7M $1.5B $1.3B $1.3B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $2B $1.5B $1.9B $1.9B
Revenue Growth (YoY) 0.27% 11.73% -25.84% 29.12% 1.32%
 
Cost of Revenues $1.1B $1.3B $867.5M $1.2B $1.2B
Gross Profit $651.4M $721.5M $607.7M $718.9M $745.7M
Gross Profit Margin 36.59% 36.27% 41.19% 37.74% 38.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $405.5M $438.7M $354.7M $414M $450.7M
Other Inc / (Exp) $2M $203M $4.7M $710K $13.7M
Operating Expenses $405.5M $438.7M $354.7M $414M $450.7M
Operating Income $245.9M $282.8M $253M $304.9M $295.1M
 
Net Interest Expenses $27.5M $25M $31.7M $26M $5.2M
EBT. Incl. Unusual Items $220.4M $460.7M $226.1M $279.7M $303.7M
Earnings of Discontinued Ops. -- -- -- $38.1M $1.2B
Income Tax Expense $38.3M $97.9M $38M $21.5M $65.3M
Net Income to Company $182.1M $362.8M $263.6M $296.3M $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $182.1M $362.8M $263.6M $296.3M $1.4B
 
Basic EPS (Cont. Ops) $1.27 $2.52 $1.88 $2.12 $10.47
Diluted EPS (Cont. Ops) $1.25 $2.49 $1.87 $2.11 $10.38
Weighted Average Basic Share $144M $144M $140.3M $139.9M $137.2M
Weighted Average Diluted Share $145.6M $145.4M $141.1M $140.6M $138.3M
 
EBITDA $321.8M $559M $324.1M $388.1M $418.6M
EBIT $248.6M $487.1M $259.2M $310.6M $332M
 
Revenue (Reported) $1.8B $2B $1.5B $1.9B $1.9B
Operating Income (Reported) $245.9M $282.8M $253M $304.9M $295.1M
Operating Income (Adjusted) $248.6M $487.1M $259.2M $310.6M $332M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.7B $7.9B $7.8B $8B $8.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2B $4.9B $4.9B $5.1B $5.1B
Gross Profit $2.5B $3B $2.9B $3B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.7B $1.6B $1.7B $1.8B
Other Inc / (Exp) $17.1M $221.2M $22.6M $21.5M $644M
Operating Expenses $1.5B $1.7B $1.6B $1.7B $1.8B
Operating Income $933M $1.3B $1.3B $1.3B $1.3B
 
Net Interest Expenses $108.4M $101.9M $112M $117.8M $94M
EBT. Incl. Unusual Items $841.7M $1.4B $1.2B $1.2B $1.8B
Earnings of Discontinued Ops. -- -- -- $65.9M $1.2B
Income Tax Expense $158.3M $277M $200.3M $193.3M $376.8M
Net Income to Company $683.5M $1.1B $1.1B $1.1B $2.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $683.5M $1.1B $1.1B $1.1B $2.7B
 
Basic EPS (Cont. Ops) $4.75 $7.81 $7.47 $7.56 $19.60
Diluted EPS (Cont. Ops) $4.70 $7.73 $7.43 $7.52 $19.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.8B $1.6B $1.6B $2.3B
EBIT $953.7M $1.5B $1.3B $1.3B $2B
 
Revenue (Reported) $6.7B $7.9B $7.8B $8B $8.2B
Operating Income (Reported) $933M $1.3B $1.3B $1.3B $1.3B
Operating Income (Adjusted) $953.7M $1.5B $1.3B $1.3B $2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7.9B $7.8B $8B $8.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.9B $4.9B $5.1B $5.1B --
Gross Profit $3B $2.9B $3B $3.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.6B $1.7B $1.8B --
Other Inc / (Exp) $221.2M $22.6M $21.5M $644M --
Operating Expenses $1.7B $1.6B $1.7B $1.8B --
Operating Income $1.3B $1.3B $1.3B $1.3B --
 
Net Interest Expenses $101.9M $112M $117.8M $94M --
EBT. Incl. Unusual Items $1.4B $1.2B $1.2B $1.8B --
Earnings of Discontinued Ops. -- -- $65.9M $1.2B --
Income Tax Expense $277M $200.3M $193.3M $376.8M --
Net Income to Company $1.1B $1.1B $1.1B $2.7B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $1.1B $1.1B $2.7B --
 
Basic EPS (Cont. Ops) $7.81 $7.47 $7.56 $19.60 --
Diluted EPS (Cont. Ops) $7.73 $7.43 $7.52 $19.45 --
Weighted Average Basic Share $575.7M $570.7M $559.4M $550.9M --
Weighted Average Diluted Share $580.9M $574.4M $562.4M $554.8M --
 
EBITDA $1.8B $1.6B $1.6B $2.3B --
EBIT $1.5B $1.3B $1.3B $2B --
 
Revenue (Reported) $7.9B $7.8B $8B $8.2B --
Operating Income (Reported) $1.3B $1.3B $1.3B $1.3B --
Operating Income (Adjusted) $1.5B $1.3B $1.3B $2B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $513.1M $385.5M $380.9M $398.6M $1.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.3B $1.5B $1.3B $1.4B
Inventory $835.8M $1.2B $1.4B $1.1B $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $133.1M $137.6M $159.1M $139.3M $140.6M
Total Current Assets $2.6B $3.1B $3.4B $3.4B $4.5B
 
Property Plant And Equipment $897.3M $957.3M $1B $978.5M $987.9M
Long-Term Investments -- -- -- -- --
Goodwill $4.1B $4.6B $4.7B $4.6B $4.9B
Other Intangibles $1.1B $1.4B $1.3B $1.4B $1.6B
Other Long-Term Assets $479.2M $466.3M $465M $897M $550.2M
Total Assets $9.2B $10.4B $10.9B $11.3B $12.5B
 
Accounts Payable $853.9M $1.1B $1.1B $854.5M $848M
Accrued Expenses $580.7M $615M $561.2M $269.7M $297.6M
Current Portion Of Long-Term Debt -- $702K $836K $682K $400.1M
Current Portion Of Capital Lease Obligations $48.8M $43.1M $42.6M $48M $49.6M
Other Current Liabilities -- -- -- $217.6M --
Total Current Liabilities $1.9B $2.3B $2.8B $2.4B $2.2B
 
Long-Term Debt $3.1B $3B $2.9B $3B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $6.2B $6.6B $6.2B $5.6B
 
Common Stock $259M $259.5M $259.6M $259.8M $260M
Other Common Equity Adj -$153.3M -$154.1M -$266.2M -$237.9M -$327.8M
Common Equity $3.4B $4.2B $4.3B $5.1B $7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.4B $4.2B $4.3B $5.1B $7B
 
Total Liabilities and Equity $9.2B $10.4B $10.9B $11.3B $12.5B
Cash and Short Terms $513.1M $385.5M $380.9M $398.6M $1.8B
Total Debt $3.1B $3.1B $3.7B $3.5B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $513.1M $385.5M $380.9M $398.6M $1.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.3B $1.5B $1.3B $1.4B
Inventory $835.8M $1.2B $1.4B $1.1B $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $133.1M $137.6M $159.1M $139.3M $140.6M
Total Current Assets $2.6B $3.1B $3.4B $3.4B $4.5B
 
Property Plant And Equipment $897.3M $957.3M $1B $978.5M $987.9M
Long-Term Investments -- -- -- -- --
Goodwill $4.1B $4.6B $4.7B $4.6B $4.9B
Other Intangibles $1.1B $1.4B $1.3B $1.4B $1.6B
Other Long-Term Assets $479.2M $466.3M $465M $897M $550.2M
Total Assets $9.2B $10.4B $10.9B $11.3B $12.5B
 
Accounts Payable $853.9M $1.1B $1.1B $854.5M $848M
Accrued Expenses $580.7M $615M $561.2M $269.7M $297.6M
Current Portion Of Long-Term Debt -- $702K $836K $682K $400.1M
Current Portion Of Capital Lease Obligations $48.8M $43.1M $42.6M $48M $49.6M
Other Current Liabilities -- -- -- $217.6M --
Total Current Liabilities $1.9B $2.3B $2.8B $2.4B $2.2B
 
Long-Term Debt $3.1B $3B $2.9B $3B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $6.2B $6.6B $6.2B $5.6B
 
Common Stock $259M $259.5M $259.6M $259.8M $260M
Other Common Equity Adj -$153.3M -$154.1M -$266.2M -$237.9M -$327.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.4B $4.2B $4.3B $5.1B $7B
 
Total Liabilities and Equity $9.2B $10.4B $10.9B $11.3B $12.5B
Cash and Short Terms $513.1M $385.5M $380.9M $398.6M $1.8B
Total Debt $3.1B $3.1B $3.7B $3.5B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $683.5M $1.1B $1.1B $1.1B $2.7B
Depreciation & Amoritzation $279.1M $290.1M $295.7M $305M $337.8M
Stock-Based Compensation $25M $31.1M $30.1M $30.8M $40.4M
Change in Accounts Receivable $122.4M -$201.5M -$184.6M $100.4M -$43.9M
Change in Inventories $10.5M -$297.6M -$190.7M $141.7M $4.4M
Cash From Operations $1.1B $1.1B $805.7M $1.3B $748.4M
 
Capital Expenditures $165.7M $171.5M $211.1M $183.4M $167.5M
Cash Acquisitions -$320.4M -$837.1M -$312.9M -$533.6M $133.6M
Cash From Investing -$481.4M -$992.8M -$540.9M -$726.6M $2B
 
Dividends Paid (Ex Special Dividend) -$284.3M -$286.9M -$287.6M -$284.3M -$283.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$106.3M -$21.6M -$585M -- -$500M
Other Financing Activities -$31M -$46.3M -$17.6M -$16.3M -$20.9M
Cash From Financing -$506.3M -$249.9M -$260.3M -$568.1M -$1.3B
 
Beginning Cash (CF) $397.3M $513.1M $385.5M $380.9M $415.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $117.1M -$126.8M $4.5M $41.7M $1.4B
Ending Cash (CF) $513.1M $385.5M $380.9M $415.9M $1.8B
 
Levered Free Cash Flow $939.1M $944.4M $594.6M $1.2B $580.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $182.1M $362.8M $263.6M $296.3M $1.4B
Depreciation & Amoritzation $73.2M $71.9M $64.9M $77.5M $86.7M
Stock-Based Compensation $9.4M $6.1M $5.4M $5.9M $8.1M
Change in Accounts Receivable $90.8M $21M $43.3M $159.5M -$37.9M
Change in Inventories $29.9M -$72.1M $95.7M $99.2M $41.4M
Cash From Operations $417.9M $327.3M $338.6M $516.1M -$8.8M
 
Capital Expenditures $42.1M $50.3M $45M $57.3M $53.9M
Cash Acquisitions -$77.1M -$665.8M -$83.6M -$526.5M -$31.5M
Cash From Investing -$118.4M -$706.1M -$138.9M -$590.1M $1.9B
 
Dividends Paid (Ex Special Dividend) -$71.3M -$72.1M -$70.9M -$71.4M -$70.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$53.4M -- -- -- --
Other Financing Activities -$7.8M -$8M -$2.7M -$762K -$3.8M
Cash From Financing -$223M $24.9M -$126.7M $189.1M -$453.2M
 
Beginning Cash (CF) $427.5M $739.1M $306M $301.1M $396.8M
Foreign Exchange Rate Adjustment $9M $274K $1.8M -$361K $227K
Additions / Reductions $76.6M -$353.9M $73.1M $115.1M $1.4B
Ending Cash (CF) $513.1M $385.5M $380.9M $415.9M $1.8B
 
Levered Free Cash Flow $375.8M $277M $293.6M $458.8M -$62.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $683.5M $1.1B $1.1B $1.1B $2.7B
Depreciation & Amoritzation $279.1M $290.1M $295.7M $305M $337.8M
Stock-Based Compensation $25M $31.1M $30.1M $30.8M $40.4M
Change in Accounts Receivable $122.4M -$201.5M -$184.6M $100.4M -$43.9M
Change in Inventories $10.5M -$297.6M -$190.7M $141.7M $4.4M
Cash From Operations $1.1B $1.1B $805.7M $1.3B $748.4M
 
Capital Expenditures $165.7M $171.5M $211.1M $183.4M $167.5M
Cash Acquisitions -$320.4M -$837.1M -$312.9M -$533.6M $133.6M
Cash From Investing -$481.4M -$992.8M -$540.9M -$726.6M $2B
 
Dividends Paid (Ex Special Dividend) -$284.3M -$286.9M -$287.6M -$284.3M -$283.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$106.3M -$21.6M -- -- -$500M
Other Financing Activities -$31M -$46.3M -$17.6M -$16.3M -$20.9M
Cash From Financing -$506.3M -$249.9M -$260.3M -$568.1M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $117.1M -$126.8M $4.5M $41.7M $1.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $939.1M $944.4M $594.6M $1.2B $580.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.1B $1.1B $1.1B $2.7B --
Depreciation & Amoritzation $290.1M $295.7M $305M $337.8M --
Stock-Based Compensation $31.1M $30.1M $30.8M $40.4M --
Change in Accounts Receivable -$201.5M -$184.6M $100.4M -$43.9M --
Change in Inventories -$297.6M -$190.7M $141.7M $4.4M --
Cash From Operations $1.1B $805.7M $1.3B $748.4M --
 
Capital Expenditures $171.5M $211.1M $183.4M $167.5M --
Cash Acquisitions -$837.1M -$312.9M -$533.6M $133.6M --
Cash From Investing -$992.8M -$540.9M -$726.6M $2B --
 
Dividends Paid (Ex Special Dividend) -$286.9M -$287.6M -$284.3M -$283.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$21.6M -$585M -- -$500M --
Other Financing Activities -$46.3M -$17.6M -$16.3M -$20.9M --
Cash From Financing -$249.9M -$260.3M -$568.1M -$1.3B --
 
Beginning Cash (CF) $2.4B $1.5B $1.2B $2.1B --
Foreign Exchange Rate Adjustment -$803K -$9.2M -$6.7M -$6.3M --
Additions / Reductions -$126.8M $4.5M $41.7M $1.4B --
Ending Cash (CF) $2.3B $1.5B $1.3B $3.5B --
 
Levered Free Cash Flow $944.4M $594.6M $1.2B $580.8M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock