kr 422.00 ($63.27)

+4.60 (+1.10%)

Weekly Expected Move ±3.1%

kr 391 kr 404 kr 417 kr 431 kr 444

DXE · Basic Materials · Chemicals - Specialty · Tech Score Sell · Power 37 · kr 116.0B mcap

Analysis Technicals Weather Peers

Revenue

$28.6B +59.7% ▲

5Y CAGR: +14.7%

Gross Profit

$14.9B +52.9% ▲

5Y CAGR: +13.2%

Operating Income

$3.7B -6.0% ▼

5Y CAGR: +0.8%

Net Income

$2.3B -24.6% ▼

5Y CAGR: -6.3%

EPS (Diluted)

$8.21 -24.5% ▼

5Y CAGR: -5.7%

EBITDA

$8.1B +43.3% ▲

5Y CAGR: +12.0%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$14.0B	$15.0B	$17.6B	$17.9B	$28.6B
YoY Growth	-2.5%	+6.7%	+17.4%	+2.0%	+59.7%
Cost of Revenue	$6.2B	$6.3B	$8.0B	$8.2B	$13.7B
Gross Profit	$7.9B	$8.6B	$9.6B	$9.7B	$14.9B
Gross Margin	56.0%	57.8%	54.6%	54.3%	52.0%
R&D Expenses	$1.9B	$2.0B	$2.0B	$2.0B	$3.1B
SG&A Expenses	$2.3B	$2.8B	$3.2B	$3.3B	$5.7B
Operating Expenses	$4.2B	$4.6B	$5.0B	$5.7B	$11.1B
Operating Income	$3.7B	$4.0B	$4.6B	$4.0B	$3.7B
Operating Margin	26.1%	26.8%	26.0%	22.2%	13.1%
Interest Expense	$0	$0	$0	$0	$600M
Income Before Tax	$3.5B	$3.9B	$4.6B	$3.9B	$3.1B
Tax Expense	$695M	$779M	$870M	$870M	$830M
Net Income	$2.8B	$3.1B	$3.7B	$3.0B	$2.3B
Net Margin	20.2%	21.0%	20.9%	16.9%	8.0%
EPS (Diluted)	$10.02	$11.23	$13.19	$10.88	$8.21
EBITDA	$4.7B	$5.1B	$5.7B	$5.6B	$8.1B
Shares Outstanding	282M	280M	279M	278M	278M

Line Item	FY2023 Q4	FY2024 Q1	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2026 Q1
Revenue	$4.6B	$6.8B	$6.8B	$7.5B	$7.5B	$8.0B	$7.6B	$8.4B
Cost of Revenue	$2.1B	$4.0B	$4.0B	$2.9B	$2.9B	$3.6B	$3.5B	$3.6B
Gross Profit	$2.5B	$2.9B	$2.9B	$4.6B	$4.6B	$4.4B	$4.1B	$4.7B
Gross Margin	54.0%	41.9%	41.9%	61.3%	61.3%	55.2%	53.5%	56.7%
R&D Expenses	$524M	$725M	$725M	$815M	$816M	$801M	$818M	$903M
SG&A Expenses	$843M	$1.3B	$1.3B	$1.5B	$1.5B	$1.6B	$1.6B	$1.8B
Operating Expenses	$1.5B	$2.4B	$2.4B	$3.2B	$3.2B	$2.5B	$2.6B	$2.7B
Operating Income	$955M	$504M	$503M	$1.4B	$1.4B	$2.0B	$1.4B	$2.0B
Operating Margin	20.7%	7.4%	7.4%	18.3%	18.3%	24.6%	18.9%	23.8%
Interest Expense	$0	$0	$0	$138M	$138M	$144M	$117M	$0
Income Before Tax	$923M	$336M	$336M	$1.2B	$1.2B	$1.8B	$1.3B	$1.9B
Tax Expense	$228M	$97M	$97M	$318M	$318M	$438M	$281M	$432M
Net Income	$698M	$238M	$238M	$902M	$902M	$1.4B	$1.0B	$1.5B
Net Margin	15.2%	3.5%	3.5%	12.1%	12.1%	17.3%	13.4%	17.8%
EPS (Diluted)	$2.51	$0.86	$0.86	$3.24	$3.25	$2.99	$2.16	$3.21
EBITDA	$1.2B	$1.1B	$1.1B	$2.9B	$2.8B	$3.1B	$2.7B	$3.2B
Shares Outstanding	278M	278M	278M	278M	278M	468M	472M	467M

NSISBC.XD DXE