Loading...
XNAS
DORM
Market cap3.86bUSD
Jun 06, Last price  
126.67USD
1D
-0.27%
1Q
1.41%
Jan 2017
73.38%
Name

Dorman Products Inc

Chart & Performance

D1W1MN
P/E
20.34
P/S
1.92
EPS
6.23
Div Yield, %
Shrs. gr., 5y
-1.08%
Rev. gr., 5y
15.18%
Revenues
2.01b
+4.11%
278,117,000295,825,000327,725,000342,325,000377,378,000455,716,000529,287,000570,420,000664,466,000751,476,000802,957,000859,604,000903,221,000973,705,000991,329,0001,092,748,0001,345,249,0001,733,749,0001,929,788,0002,009,197,000
Net income
190m
+46.99%
17,077,00013,799,00019,193,00017,813,00026,495,00046,138,00053,277,00070,962,00081,920,00089,987,00092,329,000106,049,000106,599,000133,602,00083,762,000106,870,000131,532,000121,549,000129,259,000190,004,000
CFO
231m
+10.68%
3,570,00016,651,00023,073,0009,738,00027,583,00030,716,00038,063,00048,911,00061,559,00059,640,00092,060,000121,539,00094,241,00078,112,00095,306,000151,966,000100,338,00041,688,000208,758,000231,047,000
Dividend
Dec 13, 20121.5 USD/sh
Earnings
Jul 30, 2025

Profile

Dorman Products, Inc. supplies replacement parts and fasteners for passenger cars, light trucks, and medium- and heavy-duty trucks in the automotive aftermarket industry worldwide. It offers original equipment dealer products, such as intake and exhaust manifolds, window regulators, radiator fan assemblies, tire pressure monitor sensors, exhaust gas recirculation coolers, and complex electronics modules; fluid reservoirs, variable valve timing components, complex electronics, and integrated door lock actuators; and oil drain plugs, and wheel bolts and lug nuts. The company also provides automotive replacement parts, including door handles, keyless remotes and cases, and door hinge repairs; and heavy duty aftermarket parts for class 4-8 vehicles, such as lighting, cooling, engine management, wheel hardware, air tanks, and cab products. It offers powertrain products comprising cooling products, harmonic balancers, fluid lines and reservoirs, connectors, 4-wheel drive components, other engine, and transmission and axle components; and chassis products, such as control arms, ball joints, tie-rod ends, brake hardware and hydraulics, axle hardware, suspension arms, knuckles, links, bushings, leaf springs, other suspension, steering, and brake components. The company also provides automotive body products, including window lift motors, switches and handles, wiper, and other interior and exterior automotive body components; and hardware products comprising threaded bolts; automotive and home electrical wiring components; and other hardware assortments and merchandise. It offers its products under the OE Solutions, HELP!, OE FIX, Conduct-Tite, and HD Solutions brands through automotive aftermarket retailers, such as on-line platforms; national, regional, and local warehouse distributors; and specialty markets; salvage yards; local independent parts wholesalers; and mass merchants. The company was founded in 1918 and is headquartered in Colmar, Pennsylvania.
IPO date
Mar 12, 1991
Employees
3,786
Domiciled in
US
Incorporated in
US

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
2,009,197
4.11%
1,929,788
11.31%
1,733,749
28.88%
Cost of revenue
1,202,838
1,276,665
1,194,099
Unusual Expense (Income)
NOPBT
806,359
653,123
539,650
NOPBT Margin
40.13%
33.84%
31.13%
Operating Taxes
66,248
39,244
34,652
Tax Rate
8.22%
6.01%
6.42%
NOPAT
740,111
613,879
504,998
Net income
190,004
46.99%
129,259
6.34%
121,549
-7.59%
Dividends
Dividend yield
Proceeds from repurchase of equity
(80,811)
(15,709)
(18,888)
BB yield
2.02%
0.60%
0.74%
Debt
Debt current
28,125
108,385
251,863
Long-term debt
649,797
649,763
678,906
Deferred revenue
Other long-term liabilities
18,894
9,627
28,349
Net debt
620,785
710,534
875,335
Cash flow
Cash from operating activities
231,047
208,758
41,688
CAPEX
(39,421)
(43,968)
(37,883)
Cash from investing activities
(39,321)
(43,901)
(526,839)
Cash from financing activities
(170,979)
(174,109)
472,496
FCF
701,885
647,269
215,895
Balance
Cash
57,137
36,814
46,034
Long term investments
10,800
9,400
Excess cash
Stockholders' equity
1,174,393
1,067,158
953,881
Invested Capital
1,885,144
1,844,716
1,903,528
ROIC
39.69%
32.76%
32.25%
ROCE
42.69%
35.23%
28.17%
EV
Common stock shares outstanding
30,956
31,533
31,543
Price
129.55
55.32%
83.41
3.14%
80.87
-24.01%
Market cap
4,010,350
52.48%
2,630,168
3.11%
2,550,882
-25.00%
EV
4,631,135
3,340,702
3,426,217
EBITDA
863,059
707,852
584,327
EV/EBITDA
5.37
4.72
5.86
Interest
39,727
48,061
15,582
Interest/NOPBT
4.93%
7.36%
2.89%