Financhill
Sell
14

DG Quote, Financials, Valuation and Earnings

Last price:
$74.60
Seasonality move :
3.55%
Day range:
$73.79 - $76.81
52-week range:
$72.12 - $168.07
Dividend yield:
3.09%
P/E ratio:
12.59x
P/S ratio:
0.42x
P/B ratio:
2.29x
Volume:
5.7M
Avg. volume:
4.2M
1-year change:
-40.73%
Market cap:
$16.8B
Revenue:
$38.7B
EPS (TTM):
$6.07
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $27.8B $33.7B $34.2B $37.8B $38.7B
Revenue Growth (YoY) 8.31% 21.59% 1.4% 10.59% 2.24%
 
Cost of Revenues $19.3B $23B $23.4B $26B $27B
Gross Profit $8.5B $10.7B $10.8B $11.8B $11.7B
Gross Profit Margin 30.59% 31.76% 31.6% 31.23% 30.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.2B $7.2B $7.6B $8.5B $9.3B
Other Inc / (Exp) -- -- -- -$415K --
Operating Expenses $6.2B $7.2B $7.6B $8.5B $9.3B
Operating Income $2.3B $3.6B $3.2B $3.3B $2.4B
 
Net Interest Expenses $100.6M $150.4M $157.5M $211.3M $326.8M
EBT. Incl. Unusual Items $2.2B $3.4B $3.1B $3.1B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $489.2M $749.3M $663.9M $700.6M $458.2M
Net Income to Company $1.7B $2.7B $2.4B $2.4B $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7B $2.7B $2.4B $2.4B $1.7B
 
Basic EPS (Cont. Ops) $6.68 $10.70 $10.24 $10.73 $7.57
Diluted EPS (Cont. Ops) $6.64 $10.62 $10.17 $10.68 $7.55
Weighted Average Basic Share $256.6M $248.2M $234.3M $225.1M $219.4M
Weighted Average Diluted Share $258.1M $250.1M $235.8M $226.3M $219.9M
 
EBITDA $2.8B $4.1B $3.9B $4.1B $3.3B
EBIT $2.3B $3.6B $3.2B $3.3B $2.4B
 
Revenue (Reported) $27.8B $33.7B $34.2B $37.8B $38.7B
Operating Income (Reported) $2.3B $3.6B $3.2B $3.3B $2.4B
Operating Income (Adjusted) $2.3B $3.6B $3.2B $3.3B $2.4B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $8.2B $8.5B $9.5B $9.7B $10.2B
Revenue Growth (YoY) 17.28% 3.88% 11.12% 2.42% 5.05%
 
Cost of Revenues $5.6B $5.9B $6.6B $6.9B $7.2B
Gross Profit $2.6B $2.6B $2.9B $2.8B $2.9B
Gross Profit Margin 31.32% 30.75% 30.48% 29.01% 28.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $2B $2.1B $2.4B $2.6B
Other Inc / (Exp) -- -- -$415K -- --
Operating Expenses $1.8B $2B $2.1B $2.4B $2.6B
Operating Income $773.1M $665.6M $735.5M $433.5M $323.8M
 
Net Interest Expenses $40.3M $39.2M $53.7M $82.3M $67.8M
EBT. Incl. Unusual Items $732.8M $626.4M $681.4M $351.2M $256M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $158.6M $139.4M $155.3M $74.9M $59.4M
Net Income to Company $574.3M $487M $526.2M $276.2M $196.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $574.3M $487M $526.2M $276.2M $196.5M
 
Basic EPS (Cont. Ops) $2.32 $2.09 $2.34 $1.26 $0.89
Diluted EPS (Cont. Ops) $2.31 $2.08 $2.33 $1.26 $0.89
Weighted Average Basic Share $247.1M $232.5M $224.5M $219.5M $219.9M
Weighted Average Diluted Share $249.1M $234M $225.7M $219.8M $220M
 
EBITDA $919M $827.9M $917.9M $649M $570.8M
EBIT $773.1M $665.6M $735.1M $433.5M $323.8M
 
Revenue (Reported) $8.2B $8.5B $9.5B $9.7B $10.2B
Operating Income (Reported) $773.1M $665.6M $735.5M $433.5M $323.8M
Operating Income (Adjusted) $773.1M $665.6M $735.1M $433.5M $323.8M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $32.5B $34B $36.3B $39B $40.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.2B $23.1B $24.9B $27.1B $28.3B
Gross Profit $10.3B $10.8B $11.4B $12B $11.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.9B $7.6B $8.2B $9.2B $9.9B
Other Inc / (Exp) -- -- -$415K -- --
Operating Expenses $6.9B $7.6B $8.2B $9.2B $9.9B
Operating Income $3.4B $3.3B $3.2B $2.8B $2B
 
Net Interest Expenses $135.7M $159.3M $175M $324.5M $285.5M
EBT. Incl. Unusual Items $3.3B $3.1B $3B $2.5B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $720M $692.4M $662.1M $556.7M $378.1M
Net Income to Company $2.5B $2.4B $2.4B $1.9B $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.5B $2.4B $2.4B $1.9B $1.3B
 
Basic EPS (Cont. Ops) $10.16 $10.28 $10.35 $8.72 $6.07
Diluted EPS (Cont. Ops) $10.09 $10.21 $10.29 $8.69 $6.07
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $4B $3.9B $3.9B $3.6B $2.9B
EBIT $3.4B $3.3B $3.2B $2.8B $2B
 
Revenue (Reported) $32.5B $34B $36.3B $39B $40.2B
Operating Income (Reported) $3.4B $3.3B $3.2B $2.8B $2B
Operating Income (Adjusted) $3.4B $3.3B $3.2B $2.8B $2B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $25.3B $25.6B $27.6B $28.8B $30.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.4B $17.5B $19B $20B $21.3B
Gross Profit $8B $8.1B $8.7B $8.8B $9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.3B $5.7B $6.3B $6.9B $7.6B
Other Inc / (Exp) -- -- -$415K -- --
Operating Expenses $5.3B $5.7B $6.3B $6.9B $7.6B
Operating Income $2.7B $2.4B $2.4B $1.9B $1.4B
 
Net Interest Expenses $110.1M $119M $136.5M $249.7M $208.4M
EBT. Incl. Unusual Items $2.6B $2.3B $2.3B $1.6B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $560.1M $503.2M $501.4M $357.5M $277.4M
Net Income to Company $2B $1.8B $1.8B $1.3B $934M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2B $1.8B $1.8B $1.3B $934M
 
Basic EPS (Cont. Ops) $8.05 $7.64 $7.76 $5.75 $4.24
Diluted EPS (Cont. Ops) $7.99 $7.59 $7.72 $5.73 $4.24
Weighted Average Basic Share $749.2M $706M $679.3M $658.1M $659.6M
Weighted Average Diluted Share $754.9M $710.7M $682.8M $659.9M $660.1M
 
EBITDA $3.1B $2.9B $2.9B $2.5B $2.1B
EBIT $2.7B $2.4B $2.4B $1.9B $1.4B
 
Revenue (Reported) $25.3B $25.6B $27.6B $28.8B $30.3B
Operating Income (Reported) $2.7B $2.4B $2.4B $1.9B $1.4B
Operating Income (Adjusted) $2.7B $2.4B $2.4B $1.9B $1.4B
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $240.3M $1.4B $344.8M $381.6M $537.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $4.7B $5.2B $5.6B $6.8B $7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $184.2M $199.4M $247.3M $302.9M $366.9M
Total Current Assets $5.2B $6.9B $6.3B $7.6B $8B
 
Property Plant And Equipment $12.1B $13.4B $14.4B $15.9B $17.2B
Long-Term Investments -- -- -- -- --
Goodwill $4.3B $4.3B $4.3B $4.3B $4.3B
Other Intangibles $1.2B $1.2B $1.2B $1.2B $1.2B
Other Long-Term Assets $34.1M $36.6M $46.1M $57.7M $60.6M
Total Assets $22.8B $25.9B $26.3B $29.1B $30.8B
 
Accounts Payable $2.9B $3.6B $3.7B $3.6B $3.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $768.6M
Current Portion Of Capital Lease Obligations $964.8M $1.1B $1.2B $1.3B $1.4B
Other Current Liabilities $271.7M $308.6M $381.6M $389.2M $399.3M
Total Current Liabilities $4.5B $5.7B $6B $5.9B $6.7B
 
Long-Term Debt $2.9B $4.1B $4.2B $7B $6.2B
Capital Leases -- -- -- -- --
Total Liabilities $16.1B $19.2B $20.1B $23.5B $24B
 
Common Stock $220.4M $210.7M $201.3M $191.7M $192.2M
Other Common Equity Adj -$3.1M -$2.2M -$1.2M $43K $493K
Common Equity $6.7B $6.7B $6.3B $5.5B $6.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.7B $6.7B $6.3B $5.5B $6.7B
 
Total Liabilities and Equity $22.8B $25.9B $26.3B $29.1B $30.8B
Cash and Short Terms $240.3M $1.4B $344.8M $381.6M $537.3M
Total Debt $2.9B $4.1B $4.2B $7B $7B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $2.2B $488.7M $362.7M $365.4M $537.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $5B $5.3B $7.1B $7.4B $7.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $197M $273.9M $321.5M $352M $404.6M
Total Current Assets $7.5B $6.2B $8B $8.3B $8.2B
 
Property Plant And Equipment $13B $14.2B $15.4B $16.8B $17.7B
Long-Term Investments -- -- -- -- --
Goodwill $4.3B $4.3B $4.3B $4.3B $4.3B
Other Intangibles $1.2B $1.2B $1.2B $1.2B $1.2B
Other Long-Term Assets $36.4M $44.6M $55M $62.6M $59M
Total Assets $26.2B $25.9B $29B $30.6B $31.5B
 
Accounts Payable $3.8B $3.5B $4.1B $3.7B $4B
Accrued Expenses $1.1B $1B $1.1B $1B $1.1B
Current Portion Of Long-Term Debt -- -- -- $750M $519.4M
Current Portion Of Capital Lease Obligations $1B $1.2B $1.3B $1.4B $1.4B
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.9B $5.7B $6.5B $6.8B $7.1B
 
Long-Term Debt $4.1B $4.1B $6B $6.4B $5.7B
Capital Leases -- -- -- -- --
Total Liabilities $19.2B $19.7B $22.9B $24.2B $24.1B
 
Common Stock $214.4M $202.7M $195.6M $192.1M $192.4M
Other Common Equity Adj -$2.4M -$1.4M -$723K $254K $3.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7B $6.2B $6.1B $6.5B $7.3B
 
Total Liabilities and Equity $26.2B $25.9B $29B $30.6B $31.5B
Cash and Short Terms $2.2B $488.7M $362.7M $365.4M $537.3M
Total Debt $4.1B $4.1B $6B $7.2B $6.2B
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders $1.7B $2.7B $2.4B $2.4B $1.7B
Depreciation & Amoritzation $504.8M $574.2M $641.3M $724.9M $848.8M
Stock-Based Compensation $48.6M $68.6M $78.2M $72.7M $51.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$578.8M -$575.8M -$550.1M -$1.7B -$299.1M
Cash From Operations $2.2B $3.9B $2.9B $2B $2.4B
 
Capital Expenditures $784.8M $1B $1.1B $1.6B $1.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$782.5M -$1B -$1.1B -$1.6B -$1.7B
 
Dividends Paid (Ex Special Dividend) -$327.6M -$355.9M -$392.2M -$493.7M -$518M
Special Dividend Paid
Long-Term Debt Issued $58.3M $1.8B $54.3M $3.7B $2B
Long-Term Debt Repaid -$1.5M -$729.8M -$6.4M -$911.3M -$2B
Repurchase of Common Stock -$1.2B -$2.5B -$2.5B -$2.7B --
Other Financing Activities $20.4M $42.9M $62M $17M -$726K
Cash From Financing -$1.5B -$1.7B -$2.8B -$392.5M -$542.1M
 
Beginning Cash (CF) $235.5M $240.3M $1.4B $344.8M $381.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.8M $1.1B -$1B $36.7M $155.7M
Ending Cash (CF) $240.3M $1.4B $344.8M $381.6M $537.3M
 
Levered Free Cash Flow $1.5B $2.8B $1.8B $424M $691.6M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $574.3M $487M $526.2M $276.2M $196.5M
Depreciation & Amoritzation $145.8M $162.3M $182.8M $215.5M $247M
Stock-Based Compensation $16.9M $19.6M $15.5M $6.8M $14.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$636.2M -$80.1M -$356.7M $155.4M -$124.1M
Cash From Operations $476.2M $909.2M $300.2M $715.3M $542.4M
 
Capital Expenditures $273.4M $260.9M $419.4M $472.6M $341.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$272.9M -$258.8M -$419.2M -$470.8M -$340.8M
 
Dividends Paid (Ex Special Dividend) -$88.4M -$97.3M -$123M -$129.5M -$129.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.7B -- --
Long-Term Debt Repaid -$1.5M -$2.8M -$903M -$5.5M -$755.3M
Repurchase of Common Stock -$901.9M -$359.8M -$546.5M -- --
Other Financing Activities $28.3M $2.8M $16.3M $1.4M -$2M
Cash From Financing -$963.5M -$475.4M $155.5M -$232M -$887.1M
 
Beginning Cash (CF) $3B $313.7M $326.3M $353M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$760.2M $175M $36.5M $12.4M -$685.4M
Ending Cash (CF) $2.2B $488.7M $362.7M $365.4M $537.3M
 
Levered Free Cash Flow $202.8M $648.2M -$119.3M $242.7M $201M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $2.5B $2.4B $2.4B $1.9B $1.3B
Depreciation & Amoritzation $556.9M $624.7M $698.9M $818.2M $941.1M
Stock-Based Compensation $64.4M $76.8M $76.2M $55.9M $59.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$530M -$383.7M -$2.3B -$441.5M $215M
Cash From Operations $4B $2.7B $1.9B $2.2B $3.1B
 
Capital Expenditures $964.4M $1.1B $1.4B $1.7B $1.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$962.4M -$1.1B -$1.4B -$1.7B -$1.5B
 
Dividends Paid (Ex Special Dividend) -$349.4M -$382.7M -$469.2M -$509.7M -$518.8M
Special Dividend Paid
Long-Term Debt Issued $1.9B -- $2.8B $3B --
Long-Term Debt Repaid -$728.7M -$7.8M -$908.4M -$518M -$2.3B
Repurchase of Common Stock -$2B -$3B -$2.1B -- --
Other Financing Activities $41.6M $24.5M $54.8M -$12.1M $8.2M
Cash From Financing -$1.1B -$3.3B -$647.3M -$460.6M -$1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9B -$1.7B -$125.9M $2.7M $171.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3B $1.6B $518M $455.5M $1.6B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $2B $1.8B $1.8B $1.3B $934M
Depreciation & Amoritzation $424.5M $474.9M $532.5M $625.8M $718.1M
Stock-Based Compensation $51.4M $59.5M $57.6M $40.7M $48.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$352.3M -$160.1M -$1.9B -$661.6M -$147.5M
Cash From Operations $3.4B $2.2B $1.2B $1.4B $2.2B
 
Capital Expenditures $697.6M $779.4M $1.1B $1.2B $1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$696M -$775.4M -$1.1B -$1.2B -$1B
 
Dividends Paid (Ex Special Dividend) -$268.6M -$295.4M -$372.4M -$388.4M -$389.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B -- $2.8B $2B --
Long-Term Debt Repaid -$727.8M -$5.7M -$907.7M -$514.4M -$765.6M
Repurchase of Common Stock -$1.6B -$2.1B -$1.6B -- --
Other Financing Activities $40.2M $21.8M $14.7M -$14.3M -$5.4M
Cash From Financing -$728.4M -$2.3B -$154.5M -$222.6M -$1.2B
 
Beginning Cash (CF) $5.9B $2.4B $1B $1B $2.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2B -$887.9M $17.9M -$16.1M -$26K
Ending Cash (CF) $7.8B $1.5B $1B $1B $2.5B
 
Levered Free Cash Flow $2.7B $1.4B $170M $201.5M $1.2B

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 3.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.9% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

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

Show me the best stock