XNYSDHI
Market cap45bUSD
Dec 24, Last price
141.46USD
1D
0.69%
1Q
-24.64%
Jan 2017
416.10%
Name
DR Horton Inc
Chart & Performance
Profile
D.R. Horton, Inc. operates as a homebuilding company in East, North, Southeast, South Central, Southwest, and Northwest regions in the United States. It engages in the acquisition and development of land; and construction and sale of residential homes in 31 states and 98 markets under the names of D.R. Horton, America's Builder, Express Homes, Emerald Homes, and Freedom Homes. The company constructs and sells single-family detached homes; and attached homes, such as town homes, duplexes, and triplexes. It also provides mortgage financing services; and title insurance policies, and examination and closing services, as well as engages in the residential lot development business. In addition, the company develops, constructs, owns, leases, and sells multi-family and single-family rental properties; owns non-residential real estate, including ranch land and improvements; and owns and operates energy related assets. It primarily serves homebuyers. D.R. Horton, Inc. was founded in 1978 and is headquartered in Arlington, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
Income | ||||||||||
Revenues | 36,801,400 3.78% | 35,460,400 5.92% | 33,480,000 20.54% | |||||||
Cost of revenue | 27,266,000 | 29,358,800 | 25,909,600 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 9,535,400 | 6,101,600 | 7,570,400 | |||||||
NOPBT Margin | 25.91% | 17.21% | 22.61% | |||||||
Operating Taxes | 1,478,700 | 1,519,500 | 1,734,100 | |||||||
Tax Rate | 15.51% | 24.90% | 22.91% | |||||||
NOPAT | 8,056,700 | 4,582,100 | 5,836,300 | |||||||
Net income | 4,756,400 0.23% | 4,745,700 -18.98% | 5,857,500 40.27% | |||||||
Dividends | (395,200) | (341,200) | (316,500) | |||||||
Dividend yield | 0.62% | 0.92% | 1.32% | |||||||
Proceeds from repurchase of equity | (1,767,800) | (1,234,600) | (1,191,800) | |||||||
BB yield | 2.79% | 3.35% | 4.99% | |||||||
Debt | ||||||||||
Debt current | 5,094,500 | 6,066,900 | ||||||||
Long-term debt | 6,024,300 | 96,200 | 6,114,800 | |||||||
Deferred revenue | (1,984,200) | (2,045,400) | ||||||||
Other long-term liabilities | 2,272,400 | 5,046,400 | 1,733,500 | |||||||
Net debt | 1,507,900 | 1,762,500 | 6,877,300 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,189,800 | 4,304,100 | 561,800 | |||||||
CAPEX | (165,300) | (148,600) | (148,200) | |||||||
Cash from investing activities | (190,600) | (310,200) | (414,900) | |||||||
Cash from financing activities | (1,355,300) | (2,666,700) | (811,200) | |||||||
FCF | 18,487,800 | (1,470,200) | (1,472,200) | |||||||
Balance | ||||||||||
Cash | 4,516,400 | 3,873,600 | 2,540,500 | |||||||
Long term investments | (445,400) | 2,763,900 | ||||||||
Excess cash | 2,676,330 | 1,655,180 | 3,630,400 | |||||||
Stockholders' equity | 28,466,600 | 24,035,500 | 19,578,600 | |||||||
Invested Capital | 26,164,770 | 36,616,520 | 27,806,100 | |||||||
ROIC | 25.67% | 14.23% | 22.71% | |||||||
ROCE | 33.06% | 15.82% | 23.84% | |||||||
EV | ||||||||||
Common stock shares outstanding | 331,600 | 343,300 | 354,800 | |||||||
Price | 190.77 77.51% | 107.47 59.57% | 67.35 -19.79% | |||||||
Market cap | 63,259,332 71.46% | 36,894,451 54.40% | 23,895,780 -22.20% | |||||||
EV | 65,278,832 | 39,098,651 | 31,162,380 | |||||||
EBITDA | 9,622,500 | 6,193,200 | 7,651,800 | |||||||
EV/EBITDA | 6.78 | 6.31 | 4.07 | |||||||
Interest | 135,000 | 154,500 | 21,200 | |||||||
Interest/NOPBT | 1.42% | 2.53% | 0.28% |