|
Delayed
Australian S.E.
21:14:37 2026-08-25 EDT
|
5-day change | 1st Jan Change | ||
| 11.33 AUD | -3.41% |
|
+20.15% | +25.75% |
| 08-24 | Data#3 Limited Announces Fully Franked Final Ordinary Dividend for the Six Months Ended June 30, 2026, Payable on September 30, 2026 | CI |
| 08-24 | Data#3 Limited, 2026 Earnings Call, Aug 24, 2026 |
Company Valuation: Data#3 Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 719.3 | 1,113 | 1,295 | 1,179 | 1,528 | 1,819 | - | - |
| Change | - | 54.76% | 16.33% | -8.96% | 29.58% | 19.09% | - | - |
| Enterprise Value (EV) 1 | 569.8 | 708.3 | 1,018 | 822.2 | 1,528 | 1,458 | 1,461 | 1,445 |
| Change | - | 24.31% | 43.78% | -19.28% | 85.79% | -4.53% | 0.15% | -1.07% |
| P/E | 23.8x | 30.2x | 30x | 24.5x | 28.1x | 30.1x | 27.7x | 25.2x |
| PBR | 11.7x | 16.3x | 17.3x | 14x | - | 17.4x | 16.3x | 15.3x |
| PEG | - | 1.4x | 1.8x | 2.2x | 2.2x | 2.7x | 3.15x | 2.52x |
| Capitalization / Revenue | 0.33x | 0.43x | 0.47x | 0.39x | 0.45x | 0.49x | 0.45x | 0.42x |
| EV / Revenue | 0.26x | 0.28x | 0.37x | 0.27x | 0.45x | 0.39x | 0.36x | 0.33x |
| EV / EBITDA | 11.4x | 12.5x | 17.1x | 12.4x | 20.1x | 17.4x | 15.8x | 14.2x |
| EV / EBIT | 12.7x | 14x | 19.1x | 13.8x | 22x | 18.9x | 17x | 15.1x |
| EV / FCF | -21.5x | 2.44x | -11.7x | 6.84x | - | 19.2x | 25.1x | 16.9x |
| FCF Yield | -4.65% | 40.9% | -8.52% | 14.6% | - | 5.2% | 3.99% | 5.93% |
| Dividend per Share 2 | 0.179 | 0.219 | 0.255 | 0.281 | - | 0.3554 | 0.3842 | 0.4226 |
| Rate of return | 3.84% | 3.04% | 3.05% | 3.69% | - | 3.03% | 3.28% | 3.6% |
| EPS 2 | 0.1955 | 0.2388 | 0.279 | 0.3102 | 0.3506 | 0.3892 | 0.4233 | 0.4656 |
| Distribution rate | 91.6% | 91.7% | 91.4% | 90.6% | - | 91.3% | 90.8% | 90.8% |
| Net sales 1 | 2,192 | 2,561 | 2,764 | 3,003 | 3,385 | 3,733 | 4,043 | 4,376 |
| EBITDA 1 | 50.18 | 56.89 | 59.55 | 66.06 | 76.09 | 84.01 | 92.36 | 101.7 |
| EBIT 1 | 44.89 | 50.61 | 53.25 | 59.57 | 69.52 | 77.08 | 85.85 | 95.68 |
| Net income 1 | 30.26 | 37.03 | 43.31 | 48.19 | 54.52 | 60.56 | 65.9 | 72.49 |
| Net Debt 1 | -149.5 | -404.8 | -276.4 | -356.7 | - | -360.7 | -358.4 | -374.1 |
| Reference price 2 | 4.66 | 7.20 | 8.37 | 7.61 | 9.85 | 11.73 | 11.73 | 11.73 |
| Nbr of stocks (in thousands) | 154,349 | 154,599 | 154,704 | 154,908 | 155,078 | 155,078 | - | - |
| Announcement Date | 8/17/22 | 8/21/23 | 8/20/24 | 8/24/25 | 8/23/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.5x | 0.36x | 16.18x | 3.2% | 1.23B | |
| 22.68x | 3.71x | 12.95x | 2.93% | 218B | |
| -113.28x | 18x | 103.7x | -.--% | 112B | |
| 13.83x | 1.53x | 8.02x | 3.46% | 114B | |
| 14.79x | 2.7x | 10.2x | 5.56% | 86.31B | |
| 20.76x | 5.43x | 13.34x | 2.74% | 63.2B | |
| 14.81x | 2.15x | 9.14x | 5.26% | 47.79B | |
| 20.89x | 1.7x | 10.49x | 1.4% | 40.35B | |
| 20.62x | 1.57x | 9.98x | 0.91% | 39.24B | |
| 18.01x | 2.34x | 10.86x | 4.8% | 37.36B | |
| Average | 6.16x | 3.95x | 20.49x | 3.03% | 75.92B | |
| Weighted average by Cap. | -0.66x | 5.13x | 24.68x | 2.91% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DTL Stock
- Valuation Data#3 Limited
Select your edition
All financial news and data tailored to specific country editions
