Company logo

DHI - D.R. Horton, Inc.

NYSE -> Consumer Cyclical -> Residential Construction
Arlington, United States
Type: Equity

DHI price evolution
DHI
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jul 2023 31 Mar 2023
Current assets
Cash $3344.6 $3900.1 $3408 $3074.6
Short term investments
Net receivables $295.4 $333 $315.9 $282.3
Inventory $24050.3 $22373.3 $22983.5 $22571.7
Total current assets $27373.7 $26246.9 $26362.6 $25988.2
Long term investments
Property, plant & equipment $475.5 $445.4 $425.3 $509.6
Goodwill & intangible assets $163.5 $163.5 $163.5 $163.5
Total noncurrent assets
Total investments $2044.1 $2519.9 $2414.4 $2124
Total assets $33381.6 $32582.4 $32323.1 $31170.8
Current liabilities
Accounts payable $1260.3 $1246.2 $1369.5 $1251.3
Deferred revenue
Short long term debt
Total current liabilities $4487.7 $4350 $4135.5 $6069.2
Long term debt $5290.4 $5094.5 $6105.3 $3821.5
Total noncurrent liabilities
Total debt $5290.4 $5094.5 $6105.3 $5966.9
Total liabilities $9778.1 $9444.5 $10240.8 $10049
Shareholders' equity
Retained earnings $24437.3 $23589.8 $22164.4 $20914.5
Other shareholder equity
Total shareholder equity $23153.4 $22696.2 $21656.4 $20712.7
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $3900.1 $2572.9 $3237.2 $3040.1
Short term investments
Net receivables $333 $348.8 $263.1 $224
Inventory $22373.3 $21655.7 $16479.1 $12237.4
Total current assets $26246.9 $24622.4 $20004.2 $16806.5
Long term investments $31.3
Property, plant & equipment $445.4 $3015.8 $1214.7 $683.7
Goodwill & intangible assets $163.5 $163.5 $163.5 $163.5
Total noncurrent assets $2105.8
Total investments $2519.9 $2386 $2027.3 $1529
Total assets $32582.4 $30351.1 $24015.9 $18912.3
Current liabilities
Accounts payable $1246.2 $1360.3 $1177 $900.5
Deferred revenue
Short long term debt
Total current liabilities $4350 $6605.4 $5209.3 $2507.5
Long term debt $5094.5 $3593.5 $3488.3 $4283.3
Total noncurrent liabilities $4283.3
Total debt $5094.5 $6066.9 $5412.4 $4283.3
Total liabilities $9444.5 $10565.5 $8799.7 $6790.8
Shareholders' equity
Retained earnings $23589.8 $19185.3 $13644.3 $9757.8
Other shareholder equity $281.9
Total shareholder equity $22696.2 $19396.3 $14886.5 $11840
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $7726 $10504 $9725.6 $7972.9
Cost of revenue $5719.8 $7680.7 $7141.8 $5996.2
Gross Profit $2006.2 $2823.3 $2583.8 $1976.7
Operating activities
Research & development
Selling, general & administrative $835 $886.2 $852.1 $773.6
Total operating expenses $835 $886.2 $852.1 $773.6
Operating income $1171.2 $1937.1 $1731.7 $1203.1
Income from continuing operations
EBIT $1239.2 $2002.5 $1767.3 $1237.9
Income tax expense $291.8 $492.8 $432.2 $295.7
Interest expense
Net income
Net income $947.4 $1509.7 $1335.1 $942.2
Income (for common shares) $947.4 $1509.7 $1335.1 $942.2
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $35460.4 $27774.2 $20311.1
Cost of revenue $26110 $19899.2 $15373.2
Gross Profit $9350.4 $7875 $4937.9
Operating activities
Research & development
Selling, general & administrative $3248.8 $2556.2 $2047.8
Total operating expenses $3248.8 $2542.2 $1988.3
Operating income $6101.6 $5332.8 $2949.6
Income from continuing operations
EBIT $6265.2 $5340.9 $2976.2
Income tax expense $1519.5 $1165.1 $602.5
Interest expense
Net income
Net income $4745.7 $4175.8 $2373.7
Income (for common shares) $4745.7 $4175.8 $2373.7
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $947.4 $1509.7 $1335.1 $942.2
Operating activities
Depreciation $20 $21.4 $23.7 $26.7
Business acquisitions & disposals -$1 -$10.9 -$98.5 -$6.4
Stock-based compensation $40.9 $30.6 $29.3 $28.4
Total cash flows from operations -$153.4 $2043 $787.5 $644.5
Investing activities
Capital expenditures -$37.7 $11.7 -$29.1 -$31.7
Investments
Total cash flows from investing -$39.3 -$1.7 -$127.9 -$37.7
Financing activities
Dividends paid -$99.9 -$84.3 -$85.2 -$85.6
Sale and purchase of stock -$375.3 -$412.1 -$334 -$294.3
Net borrowings $160.1 -$1028.5 $105.3 $329.4
Total cash flows from financing -$362.8 -$1549.2 -$326.2 -$144.7
Effect of exchange rate
Change in cash and equivalents -$555.5 $492.1 $333.4 $462.1
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $4745.7 $5857.5 $4175.8 $2373.7
Operating activities
Depreciation $91.6 $81.4 $73.9 $80.4
Business acquisitions & disposals -$212.9 -$271.5 -$24.5 -$5.4
Stock-based compensation $111.2 $105.1 $91.4 $77.8
Total cash flows from operations $4304.1 $561.8 $534.4 $1421.6
Investing activities
Capital expenditures -$96.6 -$148.2 -$229.8 -$157
Investments -$3.7
Total cash flows from investing -$310.2 -$414.9 -$252.2 -$166.1
Financing activities
Dividends paid -$341.2 -$316.5 -$289.3 -$256
Sale and purchase of stock -$1153 -$1098.3 -$825.7 -$337
Net borrowings -$1061.6 $572.5 $1077.3 $906.9
Total cash flows from financing -$2666.7 -$811.2 -$85.1 $270.6
Effect of exchange rate
Change in cash and equivalents $1327.2 -$664.3 $197.1 $1526.1
Fundamentals
Market cap $48.46B
Enterprise value $50.41B
Shares outstanding 332.19M
Revenue $35.93B
EBITDA $6.34B
EBIT $6.25B
Net Income $4.73B
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio 10.24
EV/Sales 1.40
EV/EBITDA 7.95
EV/EBIT 8.07
P/S ratio 1.35
P/B ratio 2.09
Book/Share 69.70
Cash/Share 10.07
EPS $14.25
ROA 14.63%
ROE 21.47%
Debt/Equity 0.42
Net debt/EBITDA 1.01
Current ratio 6.10
Quick ratio 0.74