Overview Financials News + Filings Key Docs Charts Transactions Ownership Insiders
|
|
Dorman Products, Inc. (DORM)
|
Add to portfolio |
|
|
|
| Price: |
$111.53
| | Metrics |
| OS: |
31.4
|
M
| |
13
|
% ROE
|
| Market cap: |
$3.51
|
B
| |
16
|
% ROIC
|
|
Net debt:
|
$177
|
M
| |
0.8
|
x Debt/EBITDA
|
|
EV:
|
$3.68
|
B
| | | |
| | | | | |
| TTM Valuation | | | |
|
EBITDA
|
$214
|
M
| |
17.2
|
x EV/EBITDA
|
|
EBIT
|
$185
|
M
| |
19.9
|
x EV/EBIT
|
| EPS |
$4.42
| |
25.2
|
x P/E
|
|
|
| |
|
|
|
Recent News + Filings (All items)
|
Revenue Mix by Segment
|
Financial Summary (All financials)
| In millions, except per share items | Dec-25-21 | Dec-26-20 | Dec-28-19 | Dec-29-18 | Dec-30-17 | Dec-31-16 | Dec-26-15 | Dec-27-14 |
| Revenues | 1,345.2 | 1,092.7 | 991.3 | 973.7 | 903.2 | 859.6 | 803.0 | 751.5 |
| Revenue growth | 23.1% | 10.2% | 1.8% | 7.8% | 5.1% | 7.1% | 6.9% | 13.1% |
| Cost of goods sold | 882.3 | 709.6 | 651.5 | 600.4 | 544.6 | 521.5 | 494.9 | 464.3 |
| Gross profit | 462.9 | 383.1 | 339.8 | 373.3 | 358.6 | 338.1 | 308.1 | 287.2 |
| Gross margin | 34.4% | 35.1% | 34.3% | 38.3% | 39.7% | 39.3% | 38.4% | 38.2% |
| Selling, general and administrative | 291.4 | 249.7 | 234.0 | 202.1 | 182.4 | 169.5 | 161.9 | 146.5 |
| EBITA | 178.1 | 136.8 | 108.4 | 173.4 | 176.7 | 168.7 | 146.3 | 140.7 |
| EBITA margin | 13.2% | 12.5% | 10.9% | 17.8% | 19.6% | 19.6% | 18.2% | 18.7% |
| Amortization of intangibles | 6.5 | 3.4 | 2.6 | 2.3 | 0.5 | 0.1 | 0.1 | |
| EBIT | 171.6 | 133.4 | 105.8 | 171.1 | 176.2 | 168.6 | 146.2 | 140.7 |
| EBIT margin | 12.8% | 12.2% | 10.7% | 17.6% | 19.5% | 19.6% | 18.2% | 18.7% |
| Pre-tax income | 169.8 | 135.7 | 105.8 | 171.1 | 176.6 | 168.4 | 145.9 | 140.5 |
| Income taxes | 38.2 | 28.9 | 22.0 | 37.5 | 70.0 | 62.3 | 53.6 | 50.5 |
| Tax rate | 22.5% | 21.3% | 20.8% | 21.9% | 39.6% | 37.0% | 36.7% | 36.0% |
| Net income | 131.5 | 106.9 | 83.8 | 133.6 | 106.6 | 106.0 | 92.3 | 90.0 |
| Net margin | 9.8% | 9.8% | 8.4% | 13.7% | 11.8% | 12.3% | 11.5% | 12.0% |
| |
| Diluted EPS | $4.12 | $3.30 | $2.56 | $4.02 | $3.13 | $3.07 | $2.60 | $2.49 |
| Shares outstanding (diluted) | 32.0 | 32.4 | 32.7 | 33.2 | 34.1 | 34.6 | 35.5 | 36.2 |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|
|