Pricing Log in Create free account
Saturday 17 October 2026 Export DORM’s income statement to Excel — free account

Dorman Products, Inc.

DORM Consumer Cyclical Auto Parts

Dorman Products, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $2.1 billion, up 6.03% from fiscal 2024. In the quarter to June 2026, revenue was flat, EPS grew 53.4%, free cash flow grew 146,375.5% and total debt fell 4.57%, each against the same quarter a year earlier. Revenue growth for ten consecutive years.

123.89 0.26 +0.21%
Market cap
$3.7B
P/E
17.2×
Fwd P/E
16.1×
Dividend yield
—
F-score
8/9
Altman Z
4.72
Beneish M
−2.52
Dividend safety
n/a
Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 1.71
Totals in millions of $.
Dec 25 Mar 26 Jun 26 Sep 26
Buy — — — — — — — — — — — —
Sell — 2 1 — 1 — — — — 2 — —
Insider Ownership 14.08%

Capital & Financial Ratios $m

Market Cap 3,670.00
Revenue 2,155.04
Net Income 219.30
Free Cash Flow 214.17
Net Debt 308.50
Current Ratio 3.60 (at or above 1.5: strong)
Debt/Equity 0.29 (at or below 0.5: strong)
P/E ratio 17.16
Fwd P/E 16.10
P/S ratio 1.72
P/B ratio 2.44
Past 5Y EPS Growth 15.01% (at or above 15%: strong)
This Y EPS Growth (2.35%) (below 0%: weak)
Next Y EPS Growth 6.16%
Next Y revenue growth 3.69%
Next 5Y EPS Growth 3.83%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 1.9×, against a ten-year median of 2.3×; over the ten years it ranged from 1.2× in 2023 to 3.1× in 2017.
P/E against its own 10 years 6.16%
10-year low 10-year high
P/S against its own 10 years 21.08%
10-year low 10-year high
P/B against its own 10 years 11.80%
10-year low 10-year high
EV/Sales against its own 10 years 21.05%
10-year low 10-year high
EV/FCF against its own 10 years 9.66%
10-year low 10-year high

Dividends

Payout Ratio —
Annual Dividend Rate —
Annual Dividend Yield —
total individual payouts
2022 Powerpack
2021 Powerpack
2020 Powerpack
2019 Powerpack
2017 Powerpack
special payouts not included in total or ratios

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 37 57 49 132
Receivables 527 574 479 554
Inventory 637 708 959 808
Other — — — —
1,234 1,370 1,522 1,553
2023 2024 2025 Q'26
Payables 177 232 185 164
ST’ Debt 16 28 38 —
Other — — — —
547 564 493 432

Compound Annual Growth %

10y 5y 3y
Sales 10.25% 14.28% 7.11%
Cash Flow 2.13% (5.65%) 39.69%
Earnings 8.26% 13.82% 18.88%
Book Value 11.05% 11.59% 12.31%

Revenue $m

Mar Jun Sep Dec Year
’26 529 545 — — —
’25 508 541 544 538 2,130
’24 469 503 504 534 2,009
’23 467 481 488 494 1,930
’22 402 417 413 501 1,734
’21 288 311 348 398 1,345
’20 258 233 301 301 1,093
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 44 153 — — —
’25 51 9 12 42 114
’24 52 63 44 71 231
’23 26 67 56 60 209
’22 23 14 (8) 12 42
’21 21 18 39 23 100
’20 19 201 (74) 6 152
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 35 144 — — —
’25 40 0 2 33 76
’24 41 51 36 63 192
’23 16 54 47 49 165
’22 16 5 (16) (2) 4
’21 15 14 33 18 80
’20 15 197 (79) 3 137
Fiscal quarters ending in the months shown.

EPS $

Mar Jun Sep Dec Year
’26 1.43 2.93 — — —
’25 1.87 1.91 2.48 0.38 6.64
’24 1.05 1.53 1.80 1.77 6.14
’23 0.18 1.04 1.28 1.60 4.10
’22 1.11 1.20 0.97 0.57 3.85
’21 1.02 0.99 1.04 1.07 4.12
’20 0.70 0.43 1.06 1.11 3.30
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

1.3
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
Price, $
Price, $ Low 40.17 60.93 56.36 67.39 44.49 86.22 73.32 60.01 79.20 106.95

Analyst estimates 2026–2028

Powerpack
High 79.03 88.50 91.32 97.38 100.55 122.96 119.04 102.25 146.60 166.89
People
People Employees 1,860 2,061 2,370 2,742 2,681 3,360 3,786 3,872 3,787 3,871
Revenue/emp, $m 0.46 0.44 0.41 0.36 0.41 0.40 0.46 0.50 0.53 0.55
Income, $m
Income, $m Revenue 860 903 974 991 1,093 1,345 1,734 1,930 2,009 2,130
Gross margin, % 39.33 39.71 38.34 34.28 35.06 34.41 32.56 35.52 40.13 42.14
EBT 168 177 171 106 136 170 156 169 256 275
EBT margin, % 19.59 19.55 17.58 10.67 12.42 12.62 9.01 8.73 12.75 12.93
Net income 106 107 134 84 107 132 122 129 190 204
Depreciation 19 22 28 26 32 35 45 55 57 112
Per share, $
Per share, $ Revenue 24.90 26.59 29.42 30.40 33.85 42.29 55.16 61.35 65.24 69.75
Earnings 3.07 3.13 4.02 2.56 3.30 4.12 3.85 4.10 6.14 6.64
Cash flow 3.52 2.77 2.36 2.92 4.71 3.15 1.33 6.64 7.50 3.72
Capex (0.58) (0.72) (0.79) (0.91) (0.48) (0.62) (1.21) (1.40) (1.28) (1.24)
Free cash flow 2.94 2.05 1.57 2.02 4.23 2.53 0.12 5.24 6.22 2.48
Book value 17.43 18.69 21.98 23.73 26.44 29.32 33.17 37.14 42.00 48.36
Shares, m 35 34 33 33 32 32 31 31 31 31
Valuation, ×
Valuation, × P/E 24.03 19.93 22.28 29.58 26.31 27.43 21.51 20.34 21.07 18.55
P/S 2.95 2.35 3.06 2.49 2.56 2.67 1.50 1.36 1.99 1.77
P/B 4.22 3.34 4.09 3.19 3.28 3.85 2.50 2.25 3.08 2.55
EV/Sales 2.78 2.27 3.02 2.46 2.46 2.85 1.76 1.59 2.19 1.95
EV/FCF 23.54 29.33 56.45 37.05 19.70 47.67 802.26 18.62 22.96 54.88
Cash, $m
Cash, $m Operating cash flow 122 94 78 95 152 100 42 209 231 114
Capex (20) (24) (26) (30) (15) (20) (38) (44) (39) (38)
Free cash flow 101 70 52 66 137 80 4 165 192 76
Balance, $m
Balance, $m Working capital 448 422 488 534 600 412 591 687 806 1,029
Total debt — — — 35 42 301 495 483 468 440
Net debt (149) (72) (43) (33) (114) 242 449 446 411 390
Shareholders’ equity 602 635 728 774 854 933 1,043 1,168 1,293 1,477
Returns, %
Returns, % ROA 15.90 14.43 15.32 8.30 9.45 9.09 6.05 5.58 8.06 8.30
ROIC 23.29 19.56 15.63 8.94 11.26 9.13 7.17 8.31 10.74 10.02
ROE 18.94 17.24 19.61 11.16 13.14 14.73 12.31 11.69 15.44 14.74
Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Dorman Products, Inc. vs peers in Auto Parts (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
LEA Lear Corporation $6.0B 11.2× 10.7× +2.97% (above 0%: growing) +23.86% (above 0%: growing) +68.50% (above 0%: growing) 7.57% 4.31% Compare
LKQ LKQ Corporation $5.7B 12.4× 11.2× −2.99% (below 0%: shrinking) −29.33% (below 0%: shrinking) −75.31% (below 0%: shrinking) 38.76% 6.60% Compare
GTX Garrett Motion Inc. $4.6B 13.1× 17.0× +6.90% (above 0%: growing) +25.58% (above 0%: growing) −10.49% (below 0%: shrinking) 21.72% 15.16% Compare
GNTX Gentex Corporation $4.5B 11.1× 12.4× −1.00% (below 0%: shrinking) +25.58% (above 0%: growing) +22.58% (above 0%: growing) 37.00% 21.70% Compare
DORM Dorman Products, Inc. $3.7B 17.2× 16.1× +0.67% (above 0%: growing) +53.40% (above 0%: growing) +146,375.51% (above 0%: growing) 46.13% 21.34%
ATMU Atmus Filtration Technologies Inc. $3.6B 16.9× 16.3× +16.41% (above 0%: growing) +6.85% (above 0%: growing) +100.00% (above 0%: growing) 29.15% 18.41% Compare
DAN Dana Incorporated $3.1B 2.9× 6.3× +3.88% (above 0%: growing) n/m −540.00% (below 0%: shrinking) 10.45% 3.78% Compare
AAP Advance Auto Parts, Inc. $2.7B 32.0× 21.0× −0.50% (below 0%: shrinking) +264.00% (above 0%: growing) +9,650.00% (above 0%: growing) 46.15% 5.05% Compare
VC Visteon Corporation $2.4B 11.2× 15.5× −0.93% (below 0%: shrinking) −22.69% (below 0%: shrinking) −81.25% (below 0%: shrinking) 12.29% 7.60% Compare
Median of peers $4.0B 11.8× 14.0× +1.24% +23.86% +6.05% 25.43% 7.10%

All 53 Auto Parts stocks →

Dorman Products, Inc. (DORM) key facts

  • Strength: Dorman Products, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $2.1 billion, up 6.03% from fiscal 2024.
  • Strength: Net income was $204.2 million, or $6.64 per share (basic), a net margin of 9.59%.
  • Dorman Products, Inc. (DORM) is an Auto Parts company in the Consumer Cyclical sector, listed on Nasdaq.
  • As of October 16, 2026, DORM traded at $123.89, a market capitalization of $3.7 billion.
  • At that price the stock trades at 17.2× trailing-twelve-month earnings and 1.7× sales; its P/E is higher than 6% of its own readings over the past ten years.
  • Return on equity was 14.7% and debt-to-equity 0.29.
  • Its Piotroski F-score is 8 out of 9 and its Altman Z-score is 4.72 (safe zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.

Dorman Products, Inc. (DORM) Latest News

No news at this impact. Lower the threshold for more.
stockrow.com/DORM · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com