10 Year Financial Data of Dorman Products, Inc. (DORM)

45.54 (1y: +93%)

Market Cap	1.67 B	P/E(ttm)	22.10
Enterprise Value	1.63 B	P/B	5.00

DORM- NAS (USA)
Dorman Products, Inc.

Currently 3.5/5

Business Predictability Rank: 3.5-Star
Back Testing Results:
Average gain of all 3.5-Star stocks: 9.3% per year.
% of Stocks that are in still loss if held for 10yrs: 9%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$45.54

1 Severe Warning Sign 4 Medium Warning Signs 3 Good Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	10.9	14.2	8.5
EBITDA Growth (%)	16.2	32.6	20.9
Free Cash Flow Growth (%)	0	64.4	14.3
Book Value Growth (%)	13.7	16.2	5.4

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	6.13	6.79	7.54	8.15	9.04	9.48	10.49	12.58	14.55	15.63	16.13	3.75	3.94	4.27	3.70	4.22
EBITDA per Share	0.79	0.93	0.96	0.93	1.15	1.00	1.43	2.29	2.54	3.08	3.24	0.72	0.76	0.91	0.69	0.88
Free Cashflow per Share	0.42	-0.24	-0.10	0.26	0.49	0.07	0.55	0.53	0.55	0.84	0.80	0.26	0.12	0.01	0.46	0.21
Earnings per Share ($)	0.37	0.47	0.47	0.38	0.53	0.50	0.74	1.28	1.47	1.94	2.04	0.43	0.54	0.56	0.42	0.52
Book Value per Share	2.93	3.41	3.76	4.24	4.79	5.20	5.98	7.26	8.72	9.12	9.61	9.12	9.59	10.17	9.12	9.61
Month End Stock Price	3.88	6.25	4.74	5.42	7.15	6.60	7.84	18.12	18.47	35.34	37.21	25.30	25.09	31.51	35.34	37.21
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	12.60	13.60	12.30	9.00	11.00	9.50	12.30	17.50	16.80	21.30	21.60	18.80	22.40	22.00	18.40	21.60
Return on Assets %	7.50	8.70	8.00	6.30	8.30	7.30	10.30	14.30	14.10	17.50	18.00	15.20	18.80	18.40	15.20	18.00
Return on Capital - Joel Greenblatt %	24.20	22.90	20.00	16.90	20.50	15.80	23.20	34.50	33.30	35.50	39.20	37.60	37.60	42.40	31.20	39.20
Debt to Equity	0.41	0.28	0.26	0.19	0.10	0.08	0.00	--	0.01	--	--	0.01	--	--	--	--

Gross Margin %	37.00	37.10	35.50	35.00	34.30	32.20	34.90	37.90	36.10	37.70	39.40	37.50	36.90	38.20	38.40	39.40
Operating Margin %	10.80	11.90	10.70	9.00	10.40	8.30	11.60	16.40	16.00	18.30	19.40	17.90	17.80	19.90	17.00	19.40
Net Margin %	6.00	6.80	6.10	4.70	5.90	5.20	7.00	10.10	10.10	12.40	12.30	11.40	13.70	13.00	11.30	12.30

Days Sales Outstanding	72.50	89.20	85.00	95.20	85.60	82.20	85.30	81.60	85.70	85.60	86.00	93.10	79.30	81.80	90.20	86.00
Days Inventory	134	143	154	129	137	147	134	155	125	149	138	125	137	126	159	138
Inventory Turnover	2.70	2.60	2.40	2.80	2.70	2.50	2.70	2.30	2.90	2.40	0.70	0.70	0.70	0.70	0.60	0.70

Debt to Revenue	0.20	0.14	0.13	0.10	0.05	0.05	0.00	--	0.01	--	--	0.03	--	--	--	--
COGS to Revenue	0.63	0.63	0.64	0.65	0.66	0.68	0.65	0.62	0.64	0.62	0.61	0.62	0.63	0.62	0.62	0.61
Inventory to Revenue	0.23	0.25	0.27	0.23	0.25	0.27	0.24	0.26	0.22	0.26	0.92	0.86	0.95	0.86	1.08	0.92
Interest Exp. to Revenue %	-1.52	-1.14	-0.94	-0.77	-0.57	-0.27	-0.09	-0.05	-0.03	-0.02	-0.03	-0.02	-0.03	--	--	-0.03

Asset Turnover	1.26	1.28	1.31	1.36	1.42	1.41	1.47	1.41	1.41	1.40	0.37	0.34	0.34	0.36	0.33	0.37
Buyback Ratio	-3.70	-0.40	-0.50	-1.20	-0.60	-0.70	--	--	-1.80	-2.30	-2.80	-0.40	-2.30	-4.60	-1.40	-2.80
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	222	250	278	296	328	342	377	456	529	570	590	137	144	156	135	154
Cost of Goods Sold	140	157	179	192	215	232	246	283	338	355	364	85.63	91.03	96.67	83.17	93.62
Gross Profit	82.21	92.52	98.86	103	112	110	132	173	191	215	226	51.41	53.15	59.75	51.84	60.82

Selling, General, &Admin. Expense	58.16	62.88	69.09	73.81	78.08	81.78	88.12	97.98	106	111	116	26.91	27.42	28.62	28.88	30.92
Earnings Before DDA	28.69	34.18	35.55	33.59	41.72	36.08	51.50	82.89	92.40	112	118	26.45	27.73	33.15	25.22	32.18

Depreciation, Depletion and Amortization	4.64	4.55	5.77	6.82	7.74	7.67	7.84	8.01	7.74	8.23	8.54	1.95	2.00	2.02	2.25	2.27

Operating Income	24.05	29.64	29.78	26.77	33.97	28.40	43.67	74.88	84.66	104	110	24.49	25.73	31.13	22.97	29.91
Interest Income/Expense	-3.38	-2.85	-2.62	-2.27	-1.86	-0.92	-0.34	-0.21	-0.16	-0.12	-0.09	-0.03	-0.04	--	--	-0.05
Net Income	13.30	17.08	17.08	13.80	19.19	17.81	26.50	46.14	53.28	70.96	74.46	15.58	19.74	20.34	15.30	19.07

Earnings per Share ($)	0.37	0.47	0.47	0.38	0.53	0.50	0.74	1.28	1.47	1.94	2.04	0.43	0.54	0.56	0.42	0.52
Total Shares Outstanding	36.20	36.74	36.87	36.28	36.26	36.10	35.99	36.23	36.37	36.49	36.63	36.50	36.64	36.62	36.51	36.63
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	25.08	7.15	2.94	5.08	6.92	5.82	10.63	30.46	50.20	27.71	35.15	59.81	65.25	66.07	27.71	35.15
Accounts Receivable	44.13	60.96	64.78	77.19	76.90	77.10	88.16	102	124	134	146	140	126	141	134	146
Inventory	51.17	61.44	75.54	67.77	80.57	93.58	89.93	120	116	145	142	118	137	134	145	142
Other Current Assets	8.85	10.03	11.11	11.77	12.03	13.76	14.87	14.35	19.79	22.89	22.63	19.85	21.03	22.38	22.89	22.63
Total Current Assets	129	140	154	162	176	190	204	267	310	330	346	338	349	363	330	346

Property, Plant and Equipment	17.59	25.70	27.47	27.96	25.68	25.05	25.22	28.79	38.90	48.76	49.34	41.45	44.40	47.37	48.76	49.34
Intangible Assets	29.13	29.41	29.62	26.96	26.66	26.55	26.55	26.55	26.55	26.55	26.55	26.55	26.55	26.55	26.55	26.55
Other Long Term Assets	0.66	0.72	0.70	1.03	1.90	1.55	2.05	0.72	1.08	1.32	1.40	1.19	1.07	1.44	1.32	1.40
Total Assets	177	195	212	218	231	243	257	323	377	406	423	407	421	439	406	423

Accounts Payable	22.21	28.95	29.98	26.35	29.47	29.94	30.34	48.16	44.55	57.31	54.44	58.68	55.45	51.73	57.31	54.44
Current Portion of Long-Term Debt	8.57	9.05	8.57	8.65	8.65	0.09	0.09	--	--	--	--	--	--	--	--	--
Other Current Liabilities	--	-0.00	--	-0.00	0.00	--	--	--	--	--	--	--	--	--	--	--
Total Current Liabilities	30.78	37.99	38.55	35.00	38.12	30.03	30.43	48.16	44.55	57.31	54.44	58.68	55.45	51.73	57.31	54.44

Long-Term Debt	35.21	25.71	27.87	20.60	8.94	15.36	0.27	--	3.41	--	--	3.46	--	--	--	--
Other Long-Term Liabilities	4.63	6.47	7.20	8.32	9.73	10.20	11.37	11.85	11.63	16.13	16.61	11.55	14.56	14.59	16.13	16.61
Total Liabilities	70.62	70.18	73.61	63.92	56.80	55.58	42.07	60.01	59.59	73.44	71.05	73.69	70.00	66.32	73.44	71.05

Common Stock	0.09	0.09	0.18	0.18	0.18	0.18	0.18	0.18	0.18	0.37	0.37	0.18	0.36	0.36	0.37	0.37
Retained Earnings	69.80	86.88	104	118	137	155	180	225	277	292	310	292	312	332	292	310
Additional Paid-In Capital	33.95	34.75	33.14	32.96	32.59	31.99	32.71	34.92	37.04	41.01	41.85	37.41	39.14	40.40	41.01	41.85
Total Equity	106	125	139	154	174	188	215	263	317	333	352	333	351	372	333	352
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	13.30	17.08	17.08	13.80	19.19	17.81	26.50	46.14	53.28	70.96	74.46	15.58	19.74	20.34	15.30	19.07
Depreciation, Depletion and Amortization	4.64	4.55	5.77	6.82	7.74	7.67	7.84	8.01	7.74	8.23	8.54	1.95	2.00	2.02	2.25	2.27
Cash Flow from Others	2.80	-17.76	-19.28	-3.97	-3.86	-15.75	-6.75	-23.43	-22.95	-30.28	-37.53	-3.51	-12.36	-17.17	2.76	-10.76
Cash Flow from Operations	20.74	3.87	3.57	16.65	23.07	9.74	27.58	30.72	38.06	48.91	45.47	14.03	9.39	5.19	20.31	10.58

Investment for Property, Plant & Equipement	-5.60	-12.80	-7.22	-7.28	-5.37	-7.32	-7.83	-11.45	-18.10	-18.08	-16.43	-4.50	-4.96	-4.98	-3.64	-2.85
Cash Flow from Acquisitions	--	--	-1.68	--	-3.39	--	--	--	--	--	--	--	--	--	--	--
Cash Flow from Investing	-1.50	-2.90	-8.90	-7.28	-8.76	-6.40	-7.83	-11.45	-18.10	-18.08	-16.43	-4.50	-4.96	-4.98	-3.64	-2.85

Net Issuance of Stock	0.49	0.08	0.09	-0.67	-0.96	-1.05	-0.87	-1.29	-0.63	-0.28	-0.48	-0.21	-0.01	0.48	-0.53	-0.42
Net Issuance of Debt	-9.73	-9.07	1.03	-6.57	-11.65	-2.15	-0.09	-0.36	--	--	--	--	--	--	--	--
Cash Flow for Dividends	--	--	--	--	--	--	--	--	--	-54.72	-54.72	--	--	--	-54.72	--
Other Financing	-0.00	0.00	0.00	0.00	0.14	0.04	-14.38	2.10	0.63	1.61	1.66	0.07	1.22	0.10	0.22	0.12
Cash Flow from Financing	-9.23	-9.00	1.12	-7.24	-12.47	-3.16	-15.34	0.45	-0.00	-53.39	-53.54	-0.15	1.21	0.57	-55.03	-0.29

Net Change in Cash	10.01	-8.03	-4.21	2.14	1.84	-1.09	4.80	19.84	19.73	-22.49	-24.66	9.61	5.44	0.83	-38.36	7.44

Free Cash Flow	15.15	-8.94	-3.65	9.37	17.70	2.42	19.75	19.26	19.96	30.83	29.04	9.53	4.43	0.21	16.67	7.74
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

DORM Quarterly/Annuals Reports

DORM: 10-Q - Dorman Products, Inc. (0000868780) (Filer): (10-Q) - 2012-11-02
DORM: 10-Q - Dorman Products, Inc. (0000868780) (Filer): (10-Q) - 2012-08-03
DORM: 10-Q - Dorman Products, Inc. (0000868780) (Filer): (10-Q) - 2012-05-04
DORM: 10-K - Dorman Products, Inc. (0000868780) (Filer): (10-K) - 2012-03-02
DORM: 10-Q - Dorman Products, Inc. (0000868780) (Filer): (10-Q) - 2011-10-31

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles

DORM Quarterly/Annuals Reports