Financhill
Buy
57

DHT Quote, Financials, Valuation and Earnings

Last price:
$12.18
Seasonality move :
-5.9%
Day range:
$11.74 - $12.17
52-week range:
$8.67 - $12.32
Dividend yield:
6.8%
P/E ratio:
10.84x
P/S ratio:
3.54x
P/B ratio:
1.81x
Volume:
2.8M
Avg. volume:
1.7M
1-year change:
6.33%
Market cap:
$1.9B
Revenue:
$571.8M
EPS (TTM):
$1.10
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $691M $295.9M $454.1M $560.6M $571.8M
Revenue Growth (YoY) 29.15% -57.19% 53.5% 23.43% 2%
 
Cost of Revenues $347M $298.9M $382.6M $350M $370.1M
Gross Profit $344M -$3M $71.6M $210.6M $201.7M
Gross Profit Margin 49.79% -1.01% 15.76% 37.56% 35.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.9M $16.6M $16.9M $17.4M $18.9M
Other Inc / (Exp) -$19.4M $28.9M $35.8M -$504K $27.9M
Operating Expenses $17.9M $12M $16.9M $17.4M $18.9M
Operating Income $326.2M -$15M $54.7M $193.1M $182.7M
 
Net Interest Expenses $39.5M $25.1M $27.9M $30.6M $28.6M
EBT. Incl. Unusual Items $267.2M -$11.1M $62.6M $162M $182.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $900K $360K $587K $649K $608K
Net Income to Company $266.3M -$11.5M $62M $161.4M $181.5M
 
Minority Interest in Earnings -$14K -$14K -$459K -$43K -$84K
Net Income to Common Excl Extra Items $266.3M -$11.5M $61.5M $161.4M $181.4M
 
Basic EPS (Cont. Ops) $1.71 -$0.07 $0.37 $0.99 $1.12
Diluted EPS (Cont. Ops) $1.61 -$0.07 $0.37 $0.99 $1.12
Weighted Average Basic Share $155.7M $169.1M $164.7M $162.2M $161.4M
Weighted Average Diluted Share $170.1M $169.1M $164.9M $162.4M $161.4M
 
EBITDA $429.8M $143.2M $212M $304M $324.4M
EBIT $305.6M $14.6M $88.8M $195.1M $212.5M
 
Revenue (Reported) $691M $295.9M $454.1M $560.6M $571.8M
Operating Income (Reported) $326.2M -$15M $54.7M $193.1M $182.7M
Operating Income (Adjusted) $305.6M $14.6M $88.8M $195.1M $212.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $87M $76.4M $132.6M $147M $118.6M
Revenue Growth (YoY) -58.95% -12.17% 73.52% 10.92% -19.36%
 
Cost of Revenues $66.8M $89M $81.7M $87M $83.9M
Gross Profit $20.2M -$12.6M $50.9M $60.1M $34.6M
Gross Profit Margin 23.26% -16.45% 38.36% 40.86% 29.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6M $6.1M $4.6M $4.7M $5.5M
Other Inc / (Exp) $3.8M $8.2M -$433K -- $19.8M
Operating Expenses $5.6M $6.1M $4.6M $4.7M $5.5M
Operating Income $14.7M -$18.6M $46.2M $55.4M $29.1M
 
Net Interest Expenses $6.7M $6.7M $7.6M $8.1M $4.8M
EBT. Incl. Unusual Items $11.8M -$17.2M $38.2M $47.3M $44.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $160K $90K $191K $206K $84K
Net Income to Company $11.6M -$17.3M $38M $47.1M $44.1M
 
Minority Interest in Earnings -$1K -$4K $136K -$181K $71K
Net Income to Common Excl Extra Items $11.6M -$17.3M $38.2M $46.9M $44.1M
 
Basic EPS (Cont. Ops) $0.07 -$0.10 $0.23 $0.29 $0.27
Diluted EPS (Cont. Ops) $0.07 -$0.10 $0.23 $0.29 $0.27
Weighted Average Basic Share $171.3M $166.5M $163M $161.3M $160.5M
Weighted Average Diluted Share $171.4M $166.5M $163.2M $161.4M $160.6M
 
EBITDA $49.8M $22M $71.5M $84.3M $76.5M
EBIT $17.8M -$11M $45.8M $56.1M $49.2M
 
Revenue (Reported) $87M $76.4M $132.6M $147M $118.6M
Operating Income (Reported) $14.7M -$18.6M $46.2M $55.4M $29.1M
Operating Income (Adjusted) $17.8M -$11M $45.8M $56.1M $49.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $566.1M $285.3M $510.3M $575M $543.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $304.2M $321.1M $375.3M $355.2M $367.1M
Gross Profit $261.9M -$35.8M $135M $219.8M $176.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.1M $17.1M $15.4M $17.5M $19.8M
Other Inc / (Exp) -$3.2M $33.3M $27.2M -$70K $19.8M
Operating Expenses $19.1M $12.5M $15.4M $17.5M $19.8M
Operating Income $242.8M -$48.3M $119.6M $202.3M $156.4M
 
Net Interest Expenses $33.2M $25.1M $28.8M $31.1M $25.2M
EBT. Incl. Unusual Items $206.4M -$40.1M $118M $171.1M $178.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $634K $291K $688K $664K $486K
Net Income to Company $205.7M -$40.4M $117.3M $170.4M $178.4M
 
Minority Interest in Earnings -$24K -$17K -$319K -$360K $169K
Net Income to Common Excl Extra Items $205.7M -$40.4M $117M $170.1M $178.6M
 
Basic EPS (Cont. Ops) $1.35 -$0.25 $0.71 $1.05 $1.10
Diluted EPS (Cont. Ops) $1.23 -$0.25 $0.71 $1.05 $1.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $364.5M $115.5M $261.5M $316.8M $316.6M
EBIT $238.6M -$14.2M $145.6M $205.3M $205.7M
 
Revenue (Reported) $566.1M $285.3M $510.3M $575M $543.3M
Operating Income (Reported) $242.8M -$48.3M $119.6M $202.3M $156.4M
Operating Income (Adjusted) $238.6M -$14.2M $145.6M $205.3M $205.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $87M $76.4M $132.6M $147M $118.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $66.8M $89M $81.7M $87M $83.9M
Gross Profit $20.2M -$12.6M $50.9M $60.1M $34.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6M $6.1M $4.6M $4.7M $5.5M
Other Inc / (Exp) $3.8M $8.2M -$433K -- $19.8M
Operating Expenses $5.6M $6.1M $4.6M $4.7M $5.5M
Operating Income $14.7M -$18.6M $46.2M $55.4M $29.1M
 
Net Interest Expenses $6.7M $6.7M $7.6M $8.1M $4.8M
EBT. Incl. Unusual Items $11.8M -$17.2M $38.2M $47.3M $44.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $160K $90K $191K $206K $84K
Net Income to Company $11.6M -$17.3M $38M $47.1M $44.1M
 
Minority Interest in Earnings -$1K -$4K $136K -$181K $71K
Net Income to Common Excl Extra Items $11.6M -$17.3M $38.2M $46.9M $44.1M
 
Basic EPS (Cont. Ops) $0.07 -$0.10 $0.23 $0.29 $0.27
Diluted EPS (Cont. Ops) $0.07 -$0.10 $0.23 $0.29 $0.27
Weighted Average Basic Share $171.3M $166.5M $163M $161.3M $160.5M
Weighted Average Diluted Share $171.4M $166.5M $163.2M $161.4M $160.6M
 
EBITDA $49.8M $22M $71.5M $84.3M $76.5M
EBIT $17.8M -$11M $45.8M $56.1M $49.2M
 
Revenue (Reported) $87M $76.4M $132.6M $147M $118.6M
Operating Income (Reported) $14.7M -$18.6M $46.2M $55.4M $29.1M
Operating Income (Adjusted) $17.8M -$11M $45.8M $56.1M $49.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $68.6M $60.4M $125.9M $74.7M $78.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $30.1M $30.4M $59.5M $75.8M $53.7M
Inventory $11.9M $33.4M $33.1M $33.8M $37.7M
Prepaid Expenses $6.7M $6.2M $10.6M $13.6M $7.2M
Other Current Assets $1M $1.4M $2.8M $2.5M $2.5M
Total Current Assets $118.3M $132M $235.6M $200.5M $201.9M
 
Property Plant And Equipment $1.5B $1.5B $1.3B $1.3B $1.3B
Long-Term Investments $5.2M $5.4M -- -- --
Goodwill -- -- $1.4M $1.4M $1.4M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1K $2K -$1K -- -$1K
Total Assets $1.6B $1.6B $1.5B $1.5B $1.5B
 
Accounts Payable $2.8M $11.1M $14.6M $9.2M $10M
Accrued Expenses $11.5M $6.8M $12.4M $8M $10.1M
Current Portion Of Long-Term Debt $3.4M $9.8M $29.6M $30.3M $78.6M
Current Portion Of Capital Lease Obligations -- $624K $1.2M $1.4M $1.4M
Other Current Liabilities $9.8M $7M $1K -$1K $1.4M
Total Current Liabilities $47.9M $41.9M $64.4M $56.6M $109.6M
 
Long-Term Debt $446.6M $512.5M $367.1M $398.4M $330.8M
Capital Leases -- -- -- -- --
Total Liabilities $513M $562M $435M $460.6M $443.9M
 
Common Stock $1.7M $1.7M $1.6M $1.6M $1.6M
Other Common Equity Adj $4.2M $4M $3.6M $3.6M $5.3M
Common Equity $1.1B $1B $1.1B $1B $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19K $34K $5M $4.5M $4.5M
Total Equity $1.1B $1B $1.1B $1B $1B
 
Total Liabilities and Equity $1.6B $1.6B $1.5B $1.5B $1.5B
Cash and Short Terms $68.6M $60.4M $125.9M $74.7M $78.1M
Total Debt $450M $522.3M $396.7M $428.7M $409.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $54M $58.6M $117.5M $73.1M $80.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $29.8M $23.4M $55M $80.6M $50.5M
Inventory $19.3M $35.8M $27.7M $37.4M $33M
Prepaid Expenses $7.1M $10.6M $9.4M $7.7M $5.3M
Other Current Assets $559K $1.8M $3.5M $4.7M $2.6M
Total Current Assets $110.7M $130.2M $213.2M $203.4M $172M
 
Property Plant And Equipment $1.6B $1.4B $1.3B $1.3B $1.3B
Long-Term Investments $5.5M $5.7M -- -- --
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 $11.8M $20.8M $33.1M $36.2M $78.8M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $9.3M $3.2M $1M $1.4M $1.4M
Total Current Liabilities $38.6M $45.2M $61.2M $61.7M $107.9M
 
Long-Term Debt $563M $500.2M $362.6M $361.6M $285.3M
Capital Leases -- -- -- -- --
Total Liabilities $617M $549.6M $427M $428.3M $396.6M
 
Common Stock $1.7M $1.7M $1.6M $1.6M $1.6M
Other Common Equity Adj $2.5M $2.6M $2.6M $2.9M $2.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $20K $37K $4.9M $4.6M $4.5M
Total Equity $1.1B $1B $1.1B $1B $1.1B
 
Total Liabilities and Equity $1.7B $1.6B $1.5B $1.5B $1.5B
Cash and Short Terms $54M $58.6M $117.5M $73.1M $80.5M
Total Debt $574.7M $521M $395.7M $397.8M $364.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $266.3M -$11.5M $62M $161.4M $181.5M
Depreciation & Amoritzation $124.2M $128.6M $123.3M $108.9M $111.9M
Stock-Based Compensation $5.1M $4.3M $4.1M $3.2M $4.3M
Change in Accounts Receivable $77.8M -$301K -$28.7M -$16.4M $22.1M
Change in Inventories $22.2M -$21.5M $327K -$738K -$3.9M
Cash From Operations $529.9M $60.6M $127.9M $251.4M $298.7M
 
Capital Expenditures $27.6M $174.6M $10.1M $128.2M $97M
Cash Acquisitions -- -- $8.3M -- --
Cash From Investing -$26.7M -$86.5M $110.5M -$125M -$97M
 
Dividends Paid (Ex Special Dividend) -$214.7M -$22.1M -$19.7M -$186.7M -$161.4M
Special Dividend Paid
Long-Term Debt Issued $70.9M $355.8M $4M $339.6M $85M
Long-Term Debt Repaid -$358.1M -$283.6M -$132.9M -$311.3M -$108.3M
Repurchase of Common Stock -- -$32.2M -$24.8M -$18.8M -$13.2M
Other Financing Activities $1K -$1K $1K -$590K $1K
Cash From Financing -$501.9M $18M -$173.3M -$177.8M -$197.9M
 
Beginning Cash (CF) $67.4M $68.6M $60.7M $125.9M $74.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3M -$8M $65.1M -$51.3M $3.7M
Ending Cash (CF) $68.6M $60.7M $125.9M $74.7M $78.1M
 
Levered Free Cash Flow $502.3M -$114M $117.8M $123.2M $201.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $11.6M -$17.3M $38M $47.1M $44.1M
Depreciation & Amoritzation $32M $33M $25.7M $28.3M $27.3M
Stock-Based Compensation $1.9M $2.1M $891K $991K $1.9M
Change in Accounts Receivable $273K $7M $4.5M -$4.7M $2.5M
Change in Inventories -$7.4M -$2.4M $5.4M -$3.6M $4.7M
Cash From Operations $10.9M $5.7M $66.5M $69.9M $59.2M
 
Capital Expenditures $141.1M $2.3M $14.9M $3.9M $25.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$141.1M -$2.3M -$11.6M -$3.9M $16.7M
 
Dividends Paid (Ex Special Dividend) -$8.6M -$3.3M -$61.9M -$35.5M -$27.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $125M -- $216.4M $50M $10M
Long-Term Debt Repaid -$828K -$2.1M -$217.8M -$82M -$56.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $1K -- --
Cash From Financing $115.6M -$5.4M -$63.3M -$67.5M -$73.6M
 
Beginning Cash (CF) $68.6M $60.7M $125.9M $74.7M $78.1M
Foreign Exchange Rate Adjustment -- -- $61K -$194K $73K
Additions / Reductions -$14.7M -$2M -$8.5M -$1.5M $2.3M
Ending Cash (CF) $54M $58.6M $117.5M $73.1M $80.5M
 
Levered Free Cash Flow -$130.3M $3.4M $51.6M $66M $33.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $205.7M -$40.4M $117.3M $170.4M $178.4M
Depreciation & Amoritzation $125.9M $129.7M $115.9M $111.4M $110.9M
Stock-Based Compensation $5.7M $4.5M $3M $3.3M $5.1M
Change in Accounts Receivable $56.2M $6.4M -$31.2M -$25.6M $29.4M
Change in Inventories $17M -$16.5M $8.1M -$9.8M $4.4M
Cash From Operations $410.1M $55.4M $188.6M $254.8M $288M
 
Capital Expenditures $165.6M $35.8M $22.7M $117.2M $119M
Cash Acquisitions -- -- $8.3M -- --
Cash From Investing -$164.8M $52.3M $101.3M -$117.2M -$76.5M
 
Dividends Paid (Ex Special Dividend) -$176.2M -$16.9M -$78.3M -$160.2M -$153.2M
Special Dividend Paid
Long-Term Debt Issued $195.9M $230.8M -- $173.2M $45M
Long-Term Debt Repaid -$286.8M -$284.9M -$348.6M -$175.5M -$82.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $2K -- --
Cash From Financing -$267.2M -$103.1M -$231.2M -$181.9M -$204M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21.9M $4.6M $58.7M -$44.3M $7.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $244.5M $19.6M $166M $137.6M $169M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $11.6M -$17.3M $38M $47.1M $44.1M
Depreciation & Amoritzation $32M $33M $25.7M $28.3M $27.3M
Stock-Based Compensation $1.9M $2.1M $891K $991K $1.9M
Change in Accounts Receivable $273K $7M $4.5M -$4.7M $2.5M
Change in Inventories -$7.4M -$2.4M $5.4M -$3.6M $4.7M
Cash From Operations $10.9M $5.7M $66.5M $69.9M $59.2M
 
Capital Expenditures $141.1M $2.3M $14.9M $3.9M $25.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$141.1M -$2.3M -$11.6M -$3.9M $16.7M
 
Dividends Paid (Ex Special Dividend) -$8.6M -$3.3M -$61.9M -$35.5M -$27.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $125M -- $216.4M $50M $10M
Long-Term Debt Repaid -$828K -$2.1M -$217.8M -$82M -$56.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $1K -- --
Cash From Financing $115.6M -$5.4M -$63.3M -$67.5M -$73.6M
 
Beginning Cash (CF) $68.6M $60.7M $125.9M $74.7M $78.1M
Foreign Exchange Rate Adjustment -- -- $61K -$194K $73K
Additions / Reductions -$14.7M -$2M -$8.5M -$1.5M $2.3M
Ending Cash (CF) $54M $58.6M $117.5M $73.1M $80.5M
 
Levered Free Cash Flow -$130.3M $3.4M $51.6M $66M $33.4M

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

GET BETTER TRADE IDEAS

Popular

Will Palantir Crash?
Will Palantir Crash?

AI and data analytics software major Palantir (NASDAQ:PLTR) has been…

Is Target’s Dividend Worth Buying?
Is Target’s Dividend Worth Buying?

Retail giant Target (NYSE:TGT) has been through an extremely volatile…

Where Will AST SpaceMobile Be In 5 Years?
Where Will AST SpaceMobile Be In 5 Years?

Ever tried to send a text from the Nevada desert…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 41x

Buy
60
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 49x

Sell
37
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
RGC alert for Jun 17

Regencell Bioscience Holdings [RGC] is up 21.67% over the past day.

Buy
75
ARQQ alert for Jun 17

Arqit Quantum [ARQQ] is up 5.64% over the past day.

Buy
59
SYM alert for Jun 17

Symbotic [SYM] is up 0.37% over the past day.

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

Show me the best stock