Financhill
Sell
40

DG Quote, Financials, Valuation and Earnings

Last price:
$82.08
Seasonality move :
5.84%
Day range:
$79.10 - $81.74
52-week range:
$66.43 - $164.12
Dividend yield:
2.9%
P/E ratio:
15.93x
P/S ratio:
0.44x
P/B ratio:
2.42x
Volume:
3.1M
Avg. volume:
3.9M
1-year change:
-47.73%
Market cap:
$17.9B
Revenue:
$40.6B
EPS (TTM):
$5.11
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $33.7B $34.2B $37.8B $38.7B $40.6B
Revenue Growth (YoY) 21.59% 1.4% 10.59% 2.24% 4.96%
 
Cost of Revenues $23B $23.4B $26B $27B $28.6B
Gross Profit $10.7B $10.8B $11.8B $11.7B $12B
Gross Profit Margin 31.76% 31.6% 31.23% 30.29% 29.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.2B $7.6B $8.5B $9.3B $10.3B
Other Inc / (Exp) -- -- -$415K -- --
Operating Expenses $7.2B $7.6B $8.5B $9.3B $10.3B
Operating Income $3.6B $3.2B $3.3B $2.4B $1.7B
 
Net Interest Expenses $150.4M $157.5M $211.3M $326.8M $274.3M
EBT. Incl. Unusual Items $3.4B $3.1B $3.1B $2.1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $749.3M $663.9M $700.6M $458.2M $314.5M
Net Income to Company $2.7B $2.4B $2.4B $1.7B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.7B $2.4B $2.4B $1.7B $1.1B
 
Basic EPS (Cont. Ops) $10.70 $10.24 $10.73 $7.57 $5.12
Diluted EPS (Cont. Ops) $10.62 $10.17 $10.68 $7.55 $5.11
Weighted Average Basic Share $248.2M $234.3M $225.1M $219.4M $219.9M
Weighted Average Diluted Share $250.1M $235.8M $226.3M $219.9M $220M
 
EBITDA $4.1B $3.9B $4.1B $3.3B $2.7B
EBIT $3.6B $3.2B $3.3B $2.4B $1.7B
 
Revenue (Reported) $33.7B $34.2B $37.8B $38.7B $40.6B
Operating Income (Reported) $3.6B $3.2B $3.3B $2.4B $1.7B
Operating Income (Adjusted) $3.6B $3.2B $3.3B $2.4B $1.7B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $8.4B $8.7B $10.2B $9.9B $10.3B
Revenue Growth (YoY) 17.56% 2.82% 17.93% -3.38% 4.52%
 
Cost of Revenues $5.7B $6B $7.1B $7B $7.3B
Gross Profit $2.7B $2.7B $3.1B $2.9B $3B
Gross Profit Margin 32.52% 31.21% 30.86% 29.48% 29.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $1.9B $2.2B $2.3B $2.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.9B $1.9B $2.2B $2.3B $2.7B
Operating Income $872.2M $796.7M $933.2M $579.7M $294.2M
 
Net Interest Expenses $40.3M $38.5M $74.8M $77.1M $65.9M
EBT. Incl. Unusual Items $832M $758.2M $858.4M $502.5M $228.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $189.2M $160.7M $199.2M $100.7M $37.1M
Net Income to Company $642.7M $597.4M $659.1M $401.8M $191.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $642.7M $597.4M $659.1M $401.8M $191.2M
 
Basic EPS (Cont. Ops) $2.64 $2.59 $2.97 $1.83 $0.87
Diluted EPS (Cont. Ops) $2.62 $2.57 $2.96 $1.83 $0.87
Weighted Average Basic Share $243.5M $231.1M $221.3M $219.6M $219.9M
Weighted Average Diluted Share $245.4M $232.5M $222.4M $219.9M $220M
 
EBITDA $1B $963M $1.1B $802.6M $547.8M
EBIT $872.2M $796.7M $933.2M $579.7M $294.2M
 
Revenue (Reported) $8.4B $8.7B $10.2B $9.9B $10.3B
Operating Income (Reported) $872.2M $796.7M $933.2M $579.7M $294.2M
Operating Income (Adjusted) $872.2M $796.7M $933.2M $579.7M $294.2M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $33.7B $34.2B $37.8B $38.7B $40.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23B $23.4B $26B $27B $28.6B
Gross Profit $10.7B $10.8B $11.8B $11.7B $12B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.2B $7.6B $8.5B $9.3B $10.3B
Other Inc / (Exp) -- -- -$415K -- --
Operating Expenses $7.2B $7.6B $8.5B $9.3B $10.3B
Operating Income $3.6B $3.2B $3.3B $2.4B $1.7B
 
Net Interest Expenses $150.4M $157.5M $211.3M $326.8M $274.3M
EBT. Incl. Unusual Items $3.4B $3.1B $3.1B $2.1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $749.3M $663.9M $700.6M $458.2M $314.5M
Net Income to Company $2.7B $2.4B $2.4B $1.7B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.7B $2.4B $2.4B $1.7B $1.1B
 
Basic EPS (Cont. Ops) $10.69 $10.23 $10.73 $7.58 $5.11
Diluted EPS (Cont. Ops) $10.61 $10.16 $10.68 $7.56 $5.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.1B $3.9B $4.1B $3.3B $2.7B
EBIT $3.6B $3.2B $3.3B $2.4B $1.7B
 
Revenue (Reported) $33.7B $34.2B $37.8B $38.7B $40.6B
Operating Income (Reported) $3.6B $3.2B $3.3B $2.4B $1.7B
Operating Income (Adjusted) $3.6B $3.2B $3.3B $2.4B $1.7B
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $34.2B $37.8B $38.7B $40.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.4B $26B $27B $28.6B --
Gross Profit $10.8B $11.8B $11.7B $12B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.6B $8.5B $9.3B $10.3B --
Other Inc / (Exp) -- -$415K -- -- --
Operating Expenses $7.6B $8.5B $9.3B $10.3B --
Operating Income $3.2B $3.3B $2.4B $1.7B --
 
Net Interest Expenses $157.5M $211.3M $326.8M $274.3M --
EBT. Incl. Unusual Items $3.1B $3.1B $2.1B $1.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $663.9M $700.6M $458.2M $314.5M --
Net Income to Company $2.4B $2.4B $1.7B $1.1B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4B $2.4B $1.7B $1.1B --
 
Basic EPS (Cont. Ops) $10.23 $10.73 $7.58 $5.11 --
Diluted EPS (Cont. Ops) $10.16 $10.68 $7.56 $5.11 --
Weighted Average Basic Share $937M $900.6M $877.7M $879.5M --
Weighted Average Diluted Share $943.2M $905.2M $879.8M $880.1M --
 
EBITDA $3.9B $4.1B $3.3B $2.7B --
EBIT $3.2B $3.3B $2.4B $1.7B --
 
Revenue (Reported) $34.2B $37.8B $38.7B $40.6B --
Operating Income (Reported) $3.2B $3.3B $2.4B $1.7B --
Operating Income (Adjusted) $3.2B $3.3B $2.4B $1.7B --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $1.4B $344.8M $381.6M $537.3M $932.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $5.2B $5.6B $6.8B $7B $6.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $199.4M $247.3M $302.9M $366.9M $393M
Total Current Assets $6.9B $6.3B $7.6B $8B $8.2B
 
Property Plant And Equipment $13.4B $14.4B $15.9B $17.2B $17.4B
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 $36.6M $46.1M $57.7M $60.6M $57.3M
Total Assets $25.9B $26.3B $29.1B $30.8B $31.1B
 
Accounts Payable $3.6B $3.7B $3.6B $3.6B $3.8B
Accrued Expenses -- -- -- -- $1B
Current Portion Of Long-Term Debt -- -- -- $768.6M $519.5M
Current Portion Of Capital Lease Obligations $1.1B $1.2B $1.3B $1.4B $1.5B
Other Current Liabilities $308.6M $381.6M $389.2M $399.3M --
Total Current Liabilities $5.7B $6B $5.9B $6.7B $6.9B
 
Long-Term Debt $4.1B $4.2B $7B $6.2B $5.7B
Capital Leases -- -- -- -- --
Total Liabilities $19.2B $20.1B $23.5B $24B $23.7B
 
Common Stock $210.7M $201.3M $191.7M $192.2M $192.4M
Other Common Equity Adj -$2.2M -$1.2M $43K $493K $3M
Common Equity $6.7B $6.3B $5.5B $6.7B $7.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.7B $6.3B $5.5B $6.7B $7.4B
 
Total Liabilities and Equity $25.9B $26.3B $29.1B $30.8B $31.1B
Cash and Short Terms $1.4B $344.8M $381.6M $537.3M $932.6M
Total Debt $4.1B $4.2B $7B $7B $6.2B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $1.4B $344.8M $381.6M $537.3M $932.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $5.2B $5.6B $6.8B $7B $6.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $199.4M $247.3M $302.9M $366.9M $393M
Total Current Assets $6.9B $6.3B $7.6B $8B $8.2B
 
Property Plant And Equipment $13.4B $14.4B $15.9B $17.2B $17.4B
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 $36.6M $46.1M $57.7M $60.6M $57.3M
Total Assets $25.9B $26.3B $29.1B $30.8B $31.1B
 
Accounts Payable $3.6B $3.7B $3.6B $3.6B $3.8B
Accrued Expenses -- -- -- -- $1B
Current Portion Of Long-Term Debt -- -- -- $768.6M $519.5M
Current Portion Of Capital Lease Obligations $1.1B $1.2B $1.3B $1.4B $1.5B
Other Current Liabilities $308.6M $381.6M $389.2M $399.3M --
Total Current Liabilities $5.7B $6B $5.9B $6.7B $6.9B
 
Long-Term Debt $4.1B $4.2B $7B $6.2B $5.7B
Capital Leases -- -- -- -- --
Total Liabilities $19.2B $20.1B $23.5B $24B $23.7B
 
Common Stock $210.7M $201.3M $191.7M $192.2M $192.4M
Other Common Equity Adj -$2.2M -$1.2M $43K $493K $3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.7B $6.3B $5.5B $6.7B $7.4B
 
Total Liabilities and Equity $25.9B $26.3B $29.1B $30.8B $31.1B
Cash and Short Terms $1.4B $344.8M $381.6M $537.3M $932.6M
Total Debt $4.1B $4.2B $7B $7B $6.2B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $2.7B $2.4B $2.4B $1.7B $1.1B
Depreciation & Amoritzation $574.2M $641.3M $724.9M $848.8M $971.7M
Stock-Based Compensation $68.6M $78.2M $72.7M $51.9M $58.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$575.8M -$550.1M -$1.7B -$299.1M $230.2M
Cash From Operations $3.9B $2.9B $2B $2.4B $3B
 
Capital Expenditures $1B $1.1B $1.6B $1.7B $1.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1B -$1.1B -$1.6B -$1.7B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$355.9M -$392.2M -$493.7M -$518M -$519M
Special Dividend Paid
Long-Term Debt Issued $1.8B $54.3M $3.7B $2B --
Long-Term Debt Repaid -$729.8M -$6.4M -$911.3M -$2B -$770.2M
Repurchase of Common Stock -$2.5B -$2.5B -$2.7B -- --
Other Financing Activities $42.9M $62M $17M -$726K -$5.2M
Cash From Financing -$1.7B -$2.8B -$392.5M -$542.1M -$1.3B
 
Beginning Cash (CF) $240.3M $1.4B $344.8M $381.6M $537.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$1B $36.7M $155.7M $395.3M
Ending Cash (CF) $1.4B $344.8M $381.6M $537.3M $932.6M
 
Levered Free Cash Flow $2.8B $1.8B $424M $691.6M $1.7B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $642.7M $597.4M $659.1M $401.8M $191.2M
Depreciation & Amoritzation $149.8M $166.4M $192.4M $223M $253.6M
Stock-Based Compensation $17.2M $18.7M $15.2M $11.2M $10M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$223.6M -$390M $220.1M $362.5M $377.7M
Cash From Operations $492.6M $639.1M $736.4M $949.8M $800.9M
 
Capital Expenditures $330.4M $291.1M $482.4M $459.7M $272.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$328.9M -$290.1M -$479.5M -$458.5M -$271.4M
 
Dividends Paid (Ex Special Dividend) -$87.3M -$96.8M -$121.3M -$129.6M -$129.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $54.3M $990.8M -- --
Long-Term Debt Repaid -$2.1M -$690K -$3.6M -$1.5B -$4.6M
Repurchase of Common Stock -$899.9M -$489.8M -$1.1B -- --
Other Financing Activities $2.7M $40.1M $2.3M $13.6M $126K
Cash From Financing -$986.6M -$492.8M -$238M -$319.5M -$134.2M
 
Beginning Cash (CF) $2.2B $488.7M $362.7M $365.4M $537.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$822.9M -$143.8M $18.8M $171.8M $395.3M
Ending Cash (CF) $1.4B $344.8M $381.6M $537.3M $932.6M
 
Levered Free Cash Flow $162.3M $348M $254M $490.1M $528.1M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $2.7B $2.4B $2.4B $1.7B $1.1B
Depreciation & Amoritzation $574.2M $641.3M $724.9M $848.8M $971.7M
Stock-Based Compensation $68.6M $78.2M $72.7M $51.9M $58.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$575.8M -$550.1M -$1.7B -$299.1M $230.2M
Cash From Operations $3.9B $2.9B $2B $2.4B $3B
 
Capital Expenditures $1B $1.1B $1.6B $1.7B $1.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1B -$1.1B -$1.6B -$1.7B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$355.9M -$392.2M -$493.7M -$518M -$519M
Special Dividend Paid
Long-Term Debt Issued $1.8B -- $3.7B $2B --
Long-Term Debt Repaid -$729.8M -$6.4M -$911.3M -$2B -$770.2M
Repurchase of Common Stock -$2.5B -$2.5B -$2.7B -- --
Other Financing Activities $42.9M $62M $17M -$726K -$5.2M
Cash From Financing -$1.7B -$2.8B -$392.5M -$542.1M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$1B $36.7M $155.7M $395.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8B $1.8B $424M $691.6M $1.7B
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders $2.4B $2.4B $1.7B $1.1B --
Depreciation & Amoritzation $641.3M $724.9M $848.8M $971.7M --
Stock-Based Compensation $78.2M $72.7M $51.9M $58.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$550.1M -$1.7B -$299.1M $230.2M --
Cash From Operations $2.9B $2B $2.4B $3B --
 
Capital Expenditures $1.1B $1.6B $1.7B $1.3B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$1.6B -$1.7B -$1.3B --
 
Dividends Paid (Ex Special Dividend) -$392.2M -$493.7M -$518M -$519M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $54.3M $3.7B $2B -- --
Long-Term Debt Repaid -$6.4M -$911.3M -$2B -$770.2M --
Repurchase of Common Stock -$2.5B -$2.7B -- -- --
Other Financing Activities $62M $17M -$726K -$5.2M --
Cash From Financing -$2.8B -$392.5M -$542.1M -$1.3B --
 
Beginning Cash (CF) $2.9B $1.4B $1.4B $3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1B $36.7M $155.7M $395.3M --
Ending Cash (CF) $1.8B $1.4B $1.6B $3.4B --
 
Levered Free Cash Flow $1.8B $424M $691.6M $1.7B --

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

GET BETTER TRADE IDEAS

Popular

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…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Sell
48
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 9.23% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 6.65% over the past day.

Buy
93
ESLT alert for Mar 19

Elbit Systems [ESLT] is up 0.6% over the past day.

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

Show me the best stock