DROPSUITE LIMITED (DSE)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

DSE

DSE - DROPSUITE LIMITED

FNArena Sector : Cloud services
Year End: December
GICS Industry Group : Software & Services
Debt/EBITDA: 0.55
Index: ALL-ORDS

LAST PRICE CHANGE +/- CHANGE % VOLUME

$5.75

24 Mar
2025

0.000

OPEN

$5.76

0.000

HIGH

$5.77

386,195

LOW

$5.74

TARGET
$5.90 2.6% upside
OTHER COMPANIES IN THE SAME SECTOR
3DP . AIM . BTH . DGT . DUB . DUG . ERD . FCL . FCT . GDC . MAQ . MP1 . NXT . RCL . SDR . TNE . WTC . XPN .
FNARENA'S MARKET CONSENSUS FORECASTS
DSE: 1
Title FY23
Actual		 FY24
Actual		 FY25
Forecast		 FY26
Forecast
EPS (cps) xxx 1.2 5.7 xxx
DPS (cps) xxx 0.0 0.0 xxx
EPS Growth xxx - 48.0% 100.0% xxx
DPS Growth xxx N/A N/A xxx
PE Ratio xxx N/A 101.8 xxx
Dividend Yield xxx N/A 0.0% xxx
Div Pay Ratio(%) xxx N/A N/A xxx

Dividend yield today if purchased 3 years ago: 0.00%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

 0.00

Estimated Dividend Growth
(Average Of Past Three Years)

  %

Amount Invested

 $ 

Tell Me The Dividend After This Many Years
Past performance is no guarantee for the future. Investors should take into account that heavy swings in share price or exceptional circumstances (a la 2009) can have a significant impact on short term calculations and averages
HISTORICAL DATA ARE ALL IN AUD
Copyright © 2025 FactSet UK Limited. All rights reserved
Title 201920202021202220232024
EPS Basic xxxxxxxxxxxxxxx1.2
DPS All xxxxxxxxxxxxxxx0.0
Sales/Revenue xxxxxxxxxxxxxxx41.2 M
Book Value Per Share xxxxxxxxxxxxxxx44.0
Net Operating Cash Flow xxxxxxxxxxxxxxx4.2 M
Net Profit Margin xxxxxxxxxxxxxxx2.01 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201920202021202220232024
Return on Capital Employed xxxxxxxxxxxxxxx2.84 %
Return on Invested Capital xxxxxxxxxxxxxxx2.82 %
Return on Assets xxxxxxxxxxxxxxx2.42 %
Return on Equity xxxxxxxxxxxxxxx2.84 %
Return on Total Capital xxxxxxxxxxxxxxx2.38 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx4.0 M

Return on Capital Employed

Return on Invested Capital

Return on Assets

Return on Equity

Return on Total Capital

Free Cash Flow ex dividends

Title 201920202021202220232024
Short-Term Debt xxxxxxxxxxxxxxx0 M
Long Term Debt xxxxxxxxxxxxxxx0 M
Total Debt xxxxxxxxxxxxxxx1 M
Goodwill - Gross xxxxxxxxxxxxxxx-
Cash & Equivalents - Generic xxxxxxxxxxxxxxx29 M
Price To Book Value xxxxxxxxxxxxxxx10.54

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 201920202021202220232024
Capex xxxxxxxxxxxxxxx0.2 M
Capex % of Sales xxxxxxxxxxxxxxx0.49 %
Cost of Goods Sold xxxxxxxxxxxxxxx32 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx9 M
Research & Development xxxxxxxxxxxxxxx-
Investments - Total xxxxxxxxxxxxxxx0 M

Capex

Capex % of Sales

Cost of Goods Sold

Selling, General & Admin. Exp & Other

Research & Development

Investments - Total

EXPERT VIEWS
Display All Commentary

Sentiment Indicator

0.0

No. Of Recommendations

2
BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Shaw and Partners

xx/xx/xxxx

3

xxxxxxxxx xx xxxx xxxx xxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Ord Minnett

29/01/2025

3

Downgrade to Hold from Buy

$5.90

2.61%

Ord Minnett notes Dropsuite has entered a scheme of arrangement for NinjaOne LLC to acquire 100% of the company at $5.90 per share.

The price represents a 34% premium to the last closing price.

Dropsuite's board has unanimously recommended shareholders vote in favour of the scheme.

The broker also highlights 4Q24 metrics were "exceptionally strong" and well above forecasts.

Target price increases to $5.90 from $4.09. Stock is downgraded to Hold from Buy.

FORECAST
Ord Minnett forecasts a full year FY25 dividend of 0.00 cents and EPS of 8.40 cents.
Ord Minnett forecasts a full year FY26 dividend of 0.00 cents and EPS of 13.60 cents.
Access Stockbroker Research History >
EXTRA COVERAGE
Display All Commentary

No. Of Recommendations

1

Please note: unlike Broker Call Report, BC Extra is not updated daily. The info you see might not be the latest. FNArena does its best to update ASAP.

BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Petra Capital

10/03/2025

1

Buy

$6.75

17.39%

Dropsuite reported a "solid" 2024 result, broadly in line with Petra Capital's expectations, and key metrics suggest ongoing positive operating momentum in 2025.

Revenue growth remained strong, up 34.4% year-on-year, contributing to a four-year compound annual growth rate (CAGR) of 55.1%, highlights the analyst.

Despite growth in revenue, operating expenses continued to be a drag on earnings, notes the broker, resulting in slightly lower earnings forecasts across 2025-27.

The Buy rating and $6.75 target are unchanged.

Note: The broker will cease coverage given the NinjaOne offer is still on track to complete in May. A proposed takeover by NinjaOne for Dropsuite was announced with the company's 4Q24 update.

FORECAST
Petra Capital forecasts a full year FY25 dividend of 0.00 cents and EPS of minus -2.30 cents.
Petra Capital forecasts a full year FY26 dividend of 0.00 cents and EPS of 4.30 cents.
Access Extra Coverage Research History >

DSE STOCK CHART

FNArena News on DSE

1
Australian Broker Call *Extra* Edition – Mar 10, 2025

Mar 10 2025 - Daily Market Reports
2
Weekly Ratings, Targets, Forecast Changes – 07-02-25

Feb 10 2025 - Weekly Reports
3
Weekly Ratings, Targets, Forecast Changes – 31-01-25

Feb 03 2025 - Weekly Reports
4
Next Week At A Glance – 3-7 Feb 2025

Jan 31 2025 - Weekly Reports
5
In Case You Missed It – BC Extra Upgrades & Downgrades – 31-01-25

Jan 31 2025 - Weekly Reports

Latest Cloud services News

1
The GenAI Arms Race Is Just Getting Started

Mar 19 2025 - International
2
Pro Medicus’ Valuation Predicament

Feb 19 2025 - Australia
3
DeepSeek Fuels AI Technology Advances

Feb 06 2025 - Feature Stories
4
DeepSeek & More AI Excitement For 2025

Jan 28 2025 - Feature Stories
5
Pro Medicus, A Global Software Super Star

Dec 19 2024 - Australia
6
Targets Jump For Embattled WiseTech

Nov 28 2024 - Australia
7
WiseTech In Global Supply Chain Sweet Spot

Oct 10 2024 - Australia
8
Gen.Ai: Infrastructure Arms Race Powers Ahead

Sep 16 2024 - International
9
NextDC: Building A Generative AI Future 

Sep 09 2024 - Australia
10
In Brief: More US Millionaires & More From ECB

Jul 19 2024 - Weekly Reports