XNYSDDT
Market cap7.16bUSD
Jan 08, Last price
25.82USD
1D
0.00%
1Q
-1.44%
Jan 2017
-0.70%
Name
Dillard's Inc
Chart & Performance
Profile
Dillard's, Inc. operates retail department stores in the southeastern, southwestern, and midwestern areas of the United States. Its stores offer merchandise, including fashion apparel for women, men, and children; and accessories, cosmetics, home furnishings, and other consumer goods. As of January 29, 2022, the company operated 280 Dillard's stores, including 30 clearance centers, and an Internet store at dillards.com. It also engages in the general contracting construction activities. The company was founded in 1938 and is based in Little Rock, Arkansas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑01 | 2023‑01 | 2022‑01 | 2021‑01 | 2020‑01 | 2019‑01 | 2018‑01 | 2017‑01 | 2016‑01 | 2015‑01 | |
Income | ||||||||||
Revenues | 6,874,420 -1.74% | 6,996,200 5.61% | 6,624,300 49.42% | |||||||
Cost of revenue | 5,770,092 | 5,719,700 | 5,338,800 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,104,328 | 1,276,500 | 1,285,500 | |||||||
NOPBT Margin | 16.06% | 18.25% | 19.41% | |||||||
Operating Taxes | 177,770 | 217,800 | 225,900 | |||||||
Tax Rate | 16.10% | 17.06% | 17.57% | |||||||
NOPAT | 926,558 | 1,058,700 | 1,059,600 | |||||||
Net income | 738,847 -17.14% | 891,637 3.38% | 862,473 -1,302.89% | |||||||
Dividends | (338,629) | (271,313) | (305,240) | |||||||
Dividend yield | 5.24% | 4.07% | 5.91% | |||||||
Proceeds from repurchase of equity | (281,411) | (47) | (544,900) | |||||||
BB yield | 4.35% | 0.00% | 10.54% | |||||||
Debt | ||||||||||
Debt current | 22,504 | 9,700 | 56,500 | |||||||
Long-term debt | 596,169 | 579,400 | 595,000 | |||||||
Deferred revenue | 83,909 | 80,421 | ||||||||
Other long-term liabilities | 370,893 | 240,069 | 193,065 | |||||||
Net debt | (337,650) | (210,100) | (65,300) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 883,590 | 948,300 | 1,280,000 | |||||||
CAPEX | (132,944) | (120,100) | (104,300) | |||||||
Cash from investing activities | (115,594) | (235,800) | (69,700) | |||||||
Cash from financing activities | (620,040) | (769,000) | (853,800) | |||||||
FCF | 957,903 | 1,014,400 | 1,418,400 | |||||||
Balance | ||||||||||
Cash | 956,323 | 799,200 | 716,800 | |||||||
Long term investments | ||||||||||
Excess cash | 612,602 | 449,390 | 385,585 | |||||||
Stockholders' equity | 5,962,320 | 5,584,218 | 5,006,364 | |||||||
Invested Capital | 1,967,728 | 2,019,388 | 1,924,401 | |||||||
ROIC | 46.48% | 53.69% | 52.97% | |||||||
ROCE | 42.80% | 51.66% | 55.59% | |||||||
EV | ||||||||||
Common stock shares outstanding | 16,517 | 17,549 | 20,592 | |||||||
Price | 391.56 3.14% | 379.65 51.24% | 251.02 185.87% | |||||||
Market cap | 6,467,397 -2.93% | 6,662,478 28.89% | 5,169,004 159.35% | |||||||
EV | 6,129,747 | 6,452,378 | 5,103,704 | |||||||
EBITDA | 1,283,901 | 1,466,500 | 1,486,900 | |||||||
EV/EBITDA | 4.77 | 4.40 | 3.43 | |||||||
Interest | 40,640 | 30,500 | 43,100 | |||||||
Interest/NOPBT | 3.68% | 2.39% | 3.35% |