Dorman Products, Inc. (DORM)
適正価値ファンダメンタル
78
株価
$122.14
時価総額
$3.64B
パート1 · 企業の価値
概要
Dorman Products is a United States supplier of replacement and upgrade parts for the motor vehicle aftermarket — the market for parts fitted to vehicles already on the road, not to new vehicles coming off an assembly line. At the end of fiscal 2025 it marketed roughly 144,000 distinct parts covering passenger cars and light trucks, medium- and heavy-duty commercial trucks, and specialty vehicles such as UTVs and ATVs. Dorman designs and engineers the parts and sells them under brands it owns (about 76% of 2025 products) or under customers' private labels, but manufactures little of the light- and heavy-duty range itself: most of it is made by third parties, with about 77% of 2025 product purchases sourced outside the United States and 38% from China. A distinctive part of the model is offering parts that the vehicle manufacturer either does not sell separately or sells only as an expensive assembly, and parts redesigned to correct the failure mode of the original: in 2025 it introduced 5,560 new parts, of which 1,608 were new to the aftermarket.
収益の仕組み
Dorman earns revenue by selling physical parts, one shipment at a time, to the businesses that sit between it and the person who repairs the vehicle: aftermarket retail chains and their websites, national, regional and local wholesale distributors, dealership service departments, and — in specialty vehicles — direct-to-dealer and direct-to-consumer e-commerce. There is no subscription or recurring contract; repeat revenue comes from being on the shelf and in the catalogue when a part fails. Volume is largely a function of how many part numbers Dorman covers and how quickly it adds new ones, since each new application opens a repair job it could not previously serve. Goods are typically shipped to a customer's main warehouse for onward redistribution. The filing notes that 2025 net sales growth of 6.0% to $2,130.3 million came from tariff-related pricing actions as well as demand, so price is an active lever, not only volume.
セグメント別売上高
Replacement and upgrade parts for passenger cars and light trucks — intake and exhaust manifolds, window regulators, tire pressure monitoring sensors, electronic modules and similar — sold to retail chains, wholesale distributors and dealership service departments, and used both by do-it-yourself owners and by professional repair shops.
Parts for medium- and heavy-duty commercial trucks, such as air disc rotors, brake shoe kits, shock absorbers, EGR coolers and fuel dosing modules, sold mainly to independent distributors, component specialists, rebuilders and parts stores. Most of the segment's sales are replacement parts.
Functional accessories and repair components for UTVs and ATVs, sold largely direct to dealers and direct to consumers through e-commerce. The company states that about half of the segment's sales are non-discretionary repair parts needed to keep the vehicle running.
競争優位性(moat)
特許・ライセンス · 狭いDorman's advantage is a catalogue: roughly 144,000 part numbers, the engineering and application data behind them, and the shelf space that catalogue has earned at a handful of large customers. A rival cannot win the position by copying one profitable part; it would have to cover the same breadth, including slow-moving numbers that exist mainly to make the line complete. The redesigned parts, where Dorman corrects a known failure mode of the original component, and the parts the vehicle manufacturer sells only as a costly assembly, are the pieces that carry real pricing power. The advantage is not wide: the company itself describes intense price competition from domestic and international suppliers and from vehicle manufacturers, flags that it may be denied access to the vehicle technology and repair data it needs to develop parts, and notes that its patent and trademark protection is uneven across jurisdictions. Manufacturing is mostly outsourced, so there is no cost advantage rooted in its own plants.
需要を左右する要因
中程度の景気循環性Most of what Dorman sells is a repair someone cannot skip: when a window regulator or a manifold fails, the vehicle is fixed or it stops being useful. That makes the base of demand steadier than most Consumer Cyclical businesses, and in a weak economy it can even be helped as owners keep older vehicles running instead of replacing them. But it is not fully defensive. The company itself lists economic downturns reducing aftermarket demand among its risks, and the 2025 results show where the cycle bites: heavy-duty volumes fell on reduced customer demand from freight conditions, with the segment's slight increase in sales coming only from pricing, and Specialty Vehicle — discretionary UTV and ATV accessories alongside repair parts — declined 3.0% on weaker demand across channels. The slow-moving driver underneath everything is the size and average age of the vehicle fleet, which changes over years rather than quarters.
主なリスク
- A handful of customers carry the sales — The company discloses that in 2025 two customers each accounted for more than 10% of net sales and together for about 40%, and that its four largest customers represented 78% of receivables at year end. Losing one, or having it cut its orders, would materially affect sales. It also flags that continuing consolidation among its customers increases their leverage to demand lower prices and longer payment terms.
- Sourcing abroad, tariffs and trade policy — About 77% of 2025 product purchases were sourced outside the United States, 38% from China. The filing identifies tariffs, changes in trade policy, supply chain disruption and foreign currency movements as risks to cost and availability of product; 2025 pricing actions were themselves described as tariff-related.
- The new-product engine can stall — Growth depends on developing and commercialising new parts on time. The company warns that it may fail to do so, and separately that vehicle manufacturers may restrict its access to the vehicle technology and repair data it needs in order to engineer parts for newer vehicles.
- Quality defects, recalls and product liability — Design or quality problems in a safety-relevant part can damage the company's reputation and trigger recalls; non-compliance with safety regulation can bring enforcement action, and the company lists litigation and product liability among its exposures.
- The vehicle parc itself sets the ceiling — The company states that its business is affected by the age and condition of vehicles on the road and by improvements in the quality and durability of parts — a longer-lasting component is a repair that never happens. It also faces intense price competition from domestic and international suppliers and from the vehicle manufacturers themselves.
- Debt and covenants — The company reports $440.6 million of term loan borrowings outstanding and warns that its debt level constrains flexibility, that credit agreement covenants restrict operating decisions, and that it is exposed to variable interest rates on its debt and on factoring arrangements.
- Cyber-attacks and use of AI — The company identifies cyber-attacks as a threat to its data, operations and intellectual property, and separately flags that its own implementation of artificial intelligence creates risks of data misuse.
顧客集中度
主要顧客が売上高の40%を占める
In 2025 two customers individually accounted for more than 10% of net sales and together for approximately 40%. The concentration is even sharper in what is owed to the company: the four largest customers represented 78% of total receivables at 31 December 2025. This is normal for the aftermarket, where a few national retail chains and distributors control the shelf, but it means pricing negotiations with two counterparties set the tone for a large slice of the business.
強気材料
Buyers argue that Dorman sells repairs people cannot postpone, on a vehicle fleet that keeps getting older, and that the catalogue of roughly 144,000 parts is hard to replicate part number by part number. They point to 2025: net sales up 6.0% to $2,130.3 million, gross margin up to 42.1% from 40.1% on a better mix of new products and a more diversified supplier base, and adjusted diluted EPS up 24%, all while tariff costs were being passed through in price. They note that the engine is still running — 5,560 new parts launched in 2025, 1,608 of them new to the aftermarket — and that Light Duty, the four-fifths of the business, grew 8.1% with a segment profit margin of 20.5%, up 230 basis points. Management guided 2026 net sales to grow 7% to 9%.
弱気材料
Sellers fear that the 2025 growth leaned on tariff-related price increases rather than on more parts going out the door, and that price cannot be pushed indefinitely against two customers who together take about 40% of net sales and are themselves consolidating. They point to the two smaller segments as evidence that the story is uneven: Heavy Duty sales rose only 0.5%, on pricing while customer demand fell, its segment profit margin dropped to 2.2%, and the company took a $51.1 million non-cash goodwill impairment charge against that segment, while Specialty Vehicle fell 3.0%. They note that 77% of product purchases come from outside the United States and 38% from China, so trade policy sits directly on the cost line, and that $440.6 million of term debt with restrictive covenants and variable rates narrows the room to absorb a bad year. Further out, they worry about the company's own disclosure that better, longer-lasting parts and restricted access to vehicle repair data could erode the flow of repairs it depends on.
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
Direct competitors
Who this company fights with for the same customers
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
The first competitor Dorman names in its own 10-K: both design and distribute replacement parts for vehicles already on the road and sell them through the same North American retail chains and warehouse distributors.
Canadian private supplier of aftermarket steering, suspension and chassis parts, competing head-on with one of Dorman's largest product categories at the same professional installers and parts stores.
Supplies non-discretionary replacement parts — rotating electrical, brakes, wheel hubs — to the same retail chains and warehouse distributors in North America that account for most of Dorman's revenue.
Named by Dorman as a competitor: its DRiV aftermarket brands fight for the same shelf space in ride control, exhaust and engine components, though the group is now privately held after its 2022 buyout.
Also named in Dorman's 10-K: its aftermarket division sells brakes, sensors, ignition and filtration parts to the same repair shops and retailers, backed by a far larger parent company.
貸借対照表と流動性
売上高
$2.16B
直近12か月(2026/6/27まで)
純利益
$219M
直近12か月(2026/6/27まで)
フリーキャッシュフロー
$76M
自己資本合計
$1.48B
負債合計
$1.02B
流動比率
3.60
利払い倍率
11.93
負債/EBITDA
1.49
一株当たり利益(EPS)
売上高と純利益
フリーキャッシュフロー
収益内訳
財務推移表
利益率の推移
負債の推移
負債の重さ
成長率グリッド
成長率 — 売上高
適正価値の推定
適正価値
$141.94
現在株価
$122.14
安全マージン
+13.9%
適正価値レンジ
$104.29 - $179.59
使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。
推定方法
バリュエーション指標
P/E レシオ
16.98
ROE
13.8%
P/B レシオ
2.40
P/FCF
16.99
粗利益率
42.3%
ROIC
11.9%
収益性レーダー
価値創造(経済的モート)
ROIC
11.9%
WACC
9.4%
ROIC − WACC
+2.5 pp
ROICが資本コストを上回っています。企業は株主のために価値を創出しています。
ファンダメンタル分析基準
合格(23)
- EPS shows upward trend
- EPS CAGR 9.88%
- Price CAGR 5.21%
- ROIC 11.9%
- Gross Margin 42.3%
- P/FCF 16.99
- P/B Ratio 2.40
- Debt/Equity ratio
- Operating Margin 14.5%
- Positive Free Cash Flow
- CapEx intensity
- Current Ratio
- Interest Coverage
- Debt/EBITDA
- Return on Tangible Assets
- ROE 14.8%
- Revenue Growth 5Y 14.3%
- Analyst Consensus 86% Buy
- Earnings Surprise avg 13.3%
- PEG Ratio 1.11
- Earnings Quality (OCF/NI) 1.14
- Share Dilution -0.6%
- Piotroski F-Score 8/9
不合格(4)
- Low reliance on intangibles
- Price below Graham Number
- DCF valuation (Overvalued)
- Net Margin Trend 10.2% vs 10.8%
データなし(1)
- Dividend Payout NaN%
Piotroski F-スコア
財務健全性が高い
利益の質
高品質:利益はキャッシュに裏付けられている
株式希薄化
株式を買い戻している。株主に友好的
機関投資家の保有
ガバナンス
経営陣
| 氏名 | 役職 | 年齢 |
|---|---|---|
| Mr. Steven L. Berman | Founder & Director | 65 |
| Mr. Joseph P. Braun | Senior VP, General Counsel & Secretary | 51 |
| Mr. Scott D. Leff | Senior VP & Chief Human Resources Officer | 53 |
| Mr. Jeffrey L. Darby | Senior Vice President of Enterprise Sales | 57 |
| Mr. Eric B. Luftig | President of Light Duty | 51 |
| Mr. Charles W. Rayfield | Senior VP & Chief Financial Officer | 45 |
| Mr. Nathan J. Porter | Senior VP & COO | 49 |
| Mr. Gregory C. Bowen | VP & Chief Accounting Officer | 56 |
| Ms. Donna M. Long | Senior VP & Chief Information Officer | 57 |
| Mr. Alexander Whitelam | Vice President of Investor Relations | - |
監査リスク
5
取締役会リスク
6
報酬リスク
3
株主権利リスク
3
パート2 · 株価と買い時
この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。
業績推移
via SEC EDGAR
Latest News
Recent headlines for DORM, sourced from Markets Gazette.
- 2/26/2026NEUTRALDorman (DORM) Q4 2025 Earnings Call Transcript
Investors in Dorman Products Inc. (DORM) are awaiting crucial details following the announcement of the Q4 2025 earnings call transcript. While the event was scheduled for February 26, 2026, the specific content of the transcript is not yet publicly available. This lack of information prevents an in-depth analysis of the company's financial performance, including revenues, earnings per share, and future guidance. The market remains in a holding pattern, with participants closely monitoring the actual release of data to assess business trends and growth prospects. Transparency and timeliness in disseminating such information are critical for guiding investment decisions, and its temporary absence keeps the stock in a position of uncertainty.
via Markets Gazette