Valuation Data#3 Limited

Stocks

Market Closed - Australian S.E. 02:10:10 2026-09-25 EDT			5-day change	1st Jan Change
11.10 ^AUD	-1.86%		+0.09%	+23.20%

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

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	1,721	-	-
Change	-	54.76%	16.33%	-8.96%	29.58%	12.69%	-	-
Enterprise Value (EV) ¹	569.8	708.3	1,018	822.2	1,201	1,361	1,363	1,347
Change	-	24.31%	43.78%	-19.28%	46.14%	13.25%	0.17%	-1.15%
P/E	23.8x	30.2x	30x	24.5x	28.1x	28.5x	26.2x	23.8x
PBR	11.7x	16.3x	17.3x	14x	16.1x	16.5x	15.4x	14.3x
PEG	-	1.4x	1.8x	2.2x	2.2x	2.6x	2.98x	2.38x
Capitalization / Revenue	0.33x	0.43x	0.47x	0.39x	0.45x	0.46x	0.43x	0.39x
EV / Revenue	0.26x	0.28x	0.37x	0.27x	0.35x	0.36x	0.34x	0.31x
EV / EBITDA	11.4x	12.5x	17.1x	12.4x	15.8x	16.2x	14.8x	13.2x
EV / EBIT	12.7x	14x	19.1x	13.8x	17.3x	17.7x	15.9x	14.1x
EV / FCF	-21.5x	2.44x	-11.7x	6.84x	83.2x	17.9x	23.4x	15.7x
FCF Yield	-4.65%	40.9%	-8.52%	14.6%	1.2%	5.58%	4.28%	6.36%
Dividend per Share ²	0.179	0.219	0.255	0.281	0.3175	0.3554	0.3842	0.4226
Rate of return	3.84%	3.04%	3.05%	3.69%	3.22%	3.2%	3.46%	3.81%
EPS ²	0.1955	0.2388	0.279	0.3102	0.3506	0.389	0.4232	0.4654
Distribution rate	91.6%	91.7%	91.4%	90.6%	90.6%	91.4%	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	95.67
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	-326	-360.7	-358.4	-374.1
Reference price ²	4.66	7.20	8.37	7.61	9.85	11.10	11.10	11.10
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DATA#3 LIMITED	28.53x	0.36x	16.2x	3.2%	1.21B
IBM	22.15x	3.63x	12.69x	3%	212B
SNOWFLAKE INC.	-131.72x	18.37x	101.87x	-.--%	118B
ACCENTURE PLC	13.08x	1.46x	7.67x	3.67%	108B
TATA CONSULTANCY SERVICES LTD.	13.48x	2.45x	9.24x	6.1%	78.59B
RELX PLC	19.72x	5.2x	12.78x	2.88%	58.2B
FUJITSU LIMITED	22.67x	1.87x	11.67x	1.29%	44.4B
INFOSYS LIMITED	13.12x	1.89x	8x	5.94%	42.26B
NEC CORPORATION	20.9x	1.59x	10.12x	0.89%	40.58B
HCL TECHNOLOGIES LIMITED	17.14x	2.21x	10.28x	5.04%	35.52B
Average	3.91x	3.90x	20.05x	3.2%	73.94B
Weighted average by Cap.	-5.71x	5.28x	25.30x	2.98%