Saturday 17 October 2026
Export DEI’s income statement to Excel — free account
Douglas Emmett, Inc.
Douglas Emmett, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $1.0 billion, up 1.77% from fiscal 2024. In the quarter to June 2026, revenue grew 1.63%, EPS grew 50.0%, free cash flow grew 41.1% and total debt rose 2.87%, each against the same quarter a year earlier. Dividend growth for three consecutive years; insiders bought in the last twelve months.
9.76
0.16
+1.67%
Follow DEI
| Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
122.11 | 142.77 | 0.00 | 27.67 | 93.06 | 104.21 | 21.11 | 49.46 | 72.07 | 64.47 |
Piotroski F-Score |
4 | 5 | 5 | 5 | 7 | 4 | 6 | 6 | 5 | 6 |
P/S ratio |
1.83 | 3.15 | 2.47 | 2.69 | 6.40 | 5.74 | 8.12 | 6.58 | 8.14 | 7.39 |
P/FCF ratio |
20.00 | 18.35 | 12.82 | 0.00 | 38.21 | 35.72 | 0.00 | 31.27 | 0.00 | 0.00 |
P/Operating CF |
29.14 | 41.92 | 26.56 | 23.22 | 54.75 | 80.61 | 68.80 | 57.33 | 70.31 | 74.36 |
P/B ratio |
0.53 | 0.85 | 0.65 | 0.63 | 1.47 | 1.28 | 1.74 | 1.51 | 1.69 | 1.82 |
Price to Tangible BV |
0.53 | 0.85 | 0.66 | 0.63 | 1.48 | 1.28 | 1.74 | 1.51 | 1.70 | 1.82 |
EV/Sales |
7.02 | 8.27 | 7.39 | 7.65 | 11.49 | 10.87 | 12.89 | 11.10 | 12.99 | 13.12 |
EV/EBITDA |
11.81 | 13.79 | 12.42 | 12.44 | 18.41 | 18.07 | 20.19 | 17.86 | 20.66 | 21.16 |
EV/Operating CF |
18.22 | 19.97 | 17.65 | 15.29 | 23.61 | 23.06 | 25.72 | 22.60 | 26.20 | 28.70 |
EV/FCF |
76.62 | 48.20 | 38.39 | (105.97) | 68.60 | 67.63 | (89.84) | 52.77 | (34.44) | (9.26) |
Quick Ratio |
3.33 | 4.32 | 4.91 | 2.77 | 3.19 | 2.13 | 2.24 | 2.12 | 2.75 | 2.77 |
Current Ratio |
3.33 | 4.32 | 4.91 | 2.77 | 3.19 | 2.13 | 2.24 | 2.12 | 2.75 | 2.77 |
Net Debt/EBITDA |
8.73 | 8.54 | 8.27 | 8.06 | 8.16 | 8.53 | 7.46 | 7.28 | 7.72 | 9.24 |
Debt/Assets |
59.74% | 58.47% | 57.48% | 53.26% | 53.58% | 51.29% | 49.41% | 50.04% | 49.65% | 57.39% |
Debt/Equity |
1.60 | 1.50 | 1.44 | 1.21 | 1.26 | 1.19 | 1.06 | 1.07 | 1.06 | 1.45 |
Asset Turnover |
0.11 | 0.10 | 0.11 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.10 | 0.11 |
Operating CF/Net income |
23.78 | 17.38 | (10.00) | 5.16 | 6.94 | 8.33 | 1.30 | 3.75 | 4.26 | 3.98 |
Capex/Depreciation |
(0.73) | (0.62) | (0.50) | (1.54) | (0.79) | (0.74) | (1.70) | (0.84) | (2.63) | (5.80) |
Interest Coverage |
0.71 | 0.90 | 0.71 | 1.61 | 1.36 | 1.13 | 1.69 | 1.89 | 1.66 | 1.51 |
| 0.46% | 0.63% | (1.05%) | 2.33% | 1.61% | 1.21% | 8.81% | 2.98% | 2.73% | 3.23% | |
| 0.17% | 0.25% | (0.44%) | 1.01% | 0.69% | 0.54% | 4.11% | 1.40% | 1.19% | 1.25% | |
ROIC |
1.37% | 1.48% | 1.06% | 1.64% | 1.45% | 1.18% | 1.72% | 2.01% | 1.92% | 1.90% |
Return on Tangible Assets |
0.18% | 0.26% | (0.46%) | 1.04% | 0.71% | 0.56% | 3.97% | 1.46% | 1.18% | 1.16% |
Average Days of Receivables |
45.67 | 45.07 | 43.43 | 44.76 | 50.98 | 55.04 | 54.66 | 53.51 | 48.99 | 46.86 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
4.65% | 4.60% | 4.82% | 4.57% | 4.63% | 4.44% | 4.06% | 4.38% | 4.46% | 4.71% |
Intangible Assets out of Total Assets |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Share Based Compensation of Revenue |
2.11% | 2.13% | 1.94% | 2.12% | 2.27% | 2.40% | 1.96% | 2.53% | 2.28% | 2.35% |
Graham Net Nets |
(2.91) | (1.67) | (2.05) | (1.90) | (0.83) | (0.97) | (0.62) | (0.71) | (0.62) | (0.80) |
Graham Number |
6.48 | 8.00 | 0.00 | 17.35 | 13.57 | 11.98 | 34.35 | 18.75 | 17.64 | 16.09 |
Earnings Yield |
0.82% | 0.70% | (1.75%) | 3.61% | 1.07% | 0.96% | 4.74% | 2.02% | 1.39% | 1.55% |
Free Cash Flow Yield |
5.00% | 5.45% | 7.80% | (2.68%) | 2.62% | 2.80% | (1.77%) | 3.20% | (4.63%) | (19.17%) |
Revenue per Share |
6.00 | 5.89 | 6.02 | 5.65 | 5.23 | 5.08 | 5.40 | 5.19 | 5.05 | 4.97 |
Operating CF per Share |
2.31 | 2.44 | 2.52 | 2.83 | 2.55 | 2.40 | 2.71 | 2.55 | 2.50 | 2.27 |
Capex per Share |
(1.76) | (1.43) | (1.36) | (3.24) | (1.67) | (1.58) | (3.48) | (1.46) | (4.41) | (9.32) |
Free Cash Flow per Share |
0.55 | 1.01 | 1.16 | (0.41) | 0.88 | 0.82 | (0.78) | 1.09 | (1.90) | (7.04) |
Cash per Share |
2.04 | 2.66 | 3.08 | 1.53 | 1.91 | 0.98 | 0.89 | 0.86 | 1.10 | 0.76 |
Shareholders Equity per Share |
20.75 | 21.85 | 22.67 | 24.33 | 22.72 | 22.78 | 25.21 | 22.65 | 24.25 | 20.19 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
20.75 | 21.85 | 22.67 | 24.33 | 22.72 | 22.78 | 25.21 | 22.65 | 24.25 | 20.19 |
Free Cash Flow |
92.00 | 169.30 | 196.33 | (71.70) | 153.86 | 143.28 | (134.41) | 185.46 | (306.32) | (1,051.65) |
Working Capital |
326.44 | 435.42 | 513.26 | 249.77 | 318.72 | 162.47 | 162.54 | 145.28 | 181.70 | 133.03 |
Capital Expenditures |
(294.86) | (239.39) | (230.64) | (568.59) | (293.09) | (276.94) | (603.99) | (247.52) | (709.01) | (1,391.10) |
Net Current Asset Value |
(5,346.85) | (5,179.02) | (5,154.32) | (5,080.97) | (4,903.30) | (4,948.00) | (4,684.41) | (4,137.85) | (4,104.95) | (4,391.38) |
EV/EBIT |
37.01 | 39.46 | 50.36 | 31.45 | 52.47 | 60.09 | 49.75 | 38.84 | 43.77 | 44.12 |
Capex to Sales |
0.29 | 0.24 | 0.23 | 0.57 | 0.32 | 0.31 | 0.64 | 0.28 | 0.87 | 1.87 |
Price to Operating Income |
9.66 | 15.02 | 16.82 | 11.07 | 29.22 | 31.73 | 31.36 | 23.01 | 27.42 | 24.85 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.05 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 |
Cash ROIC |
0.98% | 1.76% | 1.98% | (0.74%) | 1.65% | 1.61% | (1.47%) | 2.28% | (3.74%) | (14.03%) |
Accounts Receivable Turnover |
8.12 | 8.11 | 8.39 | 7.95 | 6.99 | 6.49 | 6.95 | 7.40 | 7.95 | 8.39 |
Accounts Payable Turnover |
2.72 | 2.67 | 2.66 | 2.33 | 2.09 | 2.22 | 2.28 | 2.40 | 2.88 | 3.59 |
Inventory Turnover |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Average Days of Payables |
138.84 | 136.53 | 132.46 | 154.09 | 174.99 | 172.51 | 160.87 | 169.14 | 147.04 | 115.44 |
Days of Inventory on Hand |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Average Receivables |
123.71 | 121.61 | 121.64 | 125.07 | 131.35 | 137.35 | 134.74 | 119.10 | 102.17 | 88.54 |
Average Payables |
135.49 | 131.12 | 136.08 | 143.19 | 144.90 | 137.88 | 130.78 | 117.05 | 89.59 | 66.32 |
Average Assets |
9,345.94 | 9,523.96 | 9,695.83 | 9,550.74 | 9,302.43 | 9,300.06 | 8,805.51 | 8,277.18 | 7,953.17 | 6,839.93 |
Average Common Equity |
3,566.59 | 3,751.82 | 4,060.59 | 4,131.17 | 3,991.29 | 4,183.48 | 4,109.68 | 3,875.24 | 3,458.06 | 2,647.81 |
Columns are period end dates