DALRYMPLE BAY INFRASTRUCTURE LIMITED (DBI)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

DBI

DBI - DALRYMPLE BAY INFRASTRUCTURE LIMITED

FNArena Sector : Infrastructure & Utilities
Year End: December
GICS Industry Group : NONE
Debt/EBITDA: 7.29
Index: ASX200 | ASX300 | ALL-ORDS

Dalrymple Bay Infrastructure owns and operates the Dalrymple Bay Terminal, a major metallurgical coal export facility in Queensland.

LAST PRICE CHANGE +/- CHANGE % VOLUME

$5.52

07 Oct
2026

0.090

OPEN

$5.46

1.66%

HIGH

$5.52

2,279,821

LOW

$5.41

TARGET
$5.726 3.7% upside
OTHER COMPANIES IN THE SAME SECTOR
AGL . AIA . ALX . APA . CEN . GNE . GNP . LGI . MEZ . ORG . SRJ . TCL .
FNARENA'S MARKET CONSENSUS FORECASTS
DBI: 1
Title FY24
Actual		 FY25
Actual		 FY26
Forecast		 FY27
Forecast
EPS (cps) xxx 5.9 19.6 xxx
DPS (cps) xxx 24.6 27.6 xxx
EPS Growth xxx - 64.2% 100.0% xxx
DPS Growth xxx 11.9% 12.2% xxx
PE Ratio xxx N/A 28.1 xxx
Dividend Yield xxx N/A 5.0% xxx
Div Pay Ratio(%) xxx 417.4% 141.2% xxx

Dividend yield today if purchased 3 years ago: 8.92%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

 4.49

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

Last ex-div: 28/08 - (franking ex-div 6.75c)

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2026 FactSet UK Limited. All rights reserved
Title 202020212022202320242025
EPS Basic -22.625.913.914.916.55.9
DPS All 0.018.019.220.822.024.6
Sales/Revenue 23.4 M505.1 M623.8 M642.1 M766.5 M844.6 M
Book Value Per Share 173.9213.0233.6221.9219.5209.1
Net Operating Cash Flow -3.6 M109.2 M189.3 M172.1 M167.0 M63.3 M
Net Profit Margin -482.85 %25.56 %11.06 %11.51 %10.67 %3.46 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 202020212022202320242025
Return on Capital Employed -13.40 %6.23 %6.55 %7.48 %2.75 %
Return on Invested Capital -4.01 %2.23 %2.55 %2.75 %0.94 %
Return on Assets -3.64 %1.88 %1.93 %2.24 %0.84 %
Return on Equity -13.40 %6.23 %6.55 %7.48 %2.75 %
Return on Total Capital -4.56 %6.92 %6.72 %7.59 %8.23 %
Free Cash Flow ex dividends -3.6 M41.4 M96.7 M70.7 M59.1 M-53.3 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 202020212022202320242025
Short-Term Debt 33 M9 M440 M448 M0 M0 M
Long Term Debt 2,259 M2,253 M1,707 M1,834 M1,929 M2,162 M
Total Debt 2,293 M2,262 M2,146 M2,282 M1,929 M2,162 M
Goodwill - Gross ------
Cash & Equivalents - Generic 139 M42 M193 M451 M90 M110 M
Price To Book Value 1.200.951.041.211.642.40

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 202020212022202320242025
Capex 1.6 M47.8 M46.3 M39.1 M82.3 M164.9 M
Capex % of Sales 7.03 %9.46 %7.43 %6.09 %10.74 %19.53 %
Cost of Goods Sold 13 M348 M389 M413 M520 M588 M
Selling, General & Admin. Exp & Other 1 M9 M6 M4 M4 M1 M
Research & Development ------
Investments - Total 0 M0 M249 M100 M86 M12 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

0.9

No. Of Recommendations

5
BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Morgans

xx/xx/xxxx

2

xxxxxxx xx xxxxxxxxxx xxxx xxxx

$xx.xx

xx.xx%

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

Macquarie

xx/xx/xxxx

1

xxxxxxxxxx

$xx.xx

xx.xx%

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

Citi

26/08/2026

1

Buy

$5.90

6.88%

In the wake of Dalrymple Bay Infrastructure's interim results, Citi eases its target by -20c to $5.90 and maintains a Buy rating.

First Take: Dalrymple Bay Infrastructure's first-half result is broadly in line with Citi's expectations, with earnings (EBITDA) of $151m and funds from operations (FFO) rising 10%.

Tariff year (TY) 26/27 terminal infrastructure charge (TIC) and distribution guidance increased 8.1% and 8.5%, respectively, but were unchanged from prior guidance. The TY year runs from 1 July to 30 June, so TY26/27 refers to the year ending 30 June 2027.

Citi sees modest upside to TY27/28 TIC from $371m of projects underway and an additional $38.5m Series Z investment. Debt costs are expected to remain around 7% for two years, supported by hedging.

FORECAST
Citi forecasts a full year FY26 dividend of 27.50 cents.
Citi forecasts a full year FY27 dividend of 29.50 cents.

UBS

xx/xx/xxxx

1

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

xx/xx/xxxx

1

xxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial
Access Stockbroker Research History >
EXTRA COVERAGE
Display All Commentary

No. Of Recommendations

0

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
Access Extra Coverage Research History >

DBI STOCK CHART

FNArena News on DBI

1
Rudi’s View: Ampol, BlueScope, Evolution, Infratil, Ramelius & More

Sep 24 2026 - Rudi's View
2
Next Week At A Glance – 21-25 Sep 2026

Sep 18 2026 - Weekly Reports
3
Rudi’s View: A Market Short On Rewards

Sep 16 2026 - Rudi's View
4
Rudi’s View: Australia Remains Outside The AI Party

Sep 09 2026 - Rudi's View
5
Weekly Ratings, Targets, Forecast Changes – 04-09-26

Sep 07 2026 - Weekly Reports

Latest Infrastructure & Utilities News

1
ESG Focus: From Ambition To Monetisation

Sep 17 2026 - ESG Focus
2
Treasure Chest: AGL Energy

Sep 14 2026 - Treasure Chest
3
Dalrymple Bay’s Strong Yield Growth Outlook

Aug 27 2026 - Small Caps
4
Technical Support For Dalrymple Bay Shares

Jul 21 2026 - Technicals
5
APA Group; Australia’s Safest Yield Stock

Jun 23 2026 - Australia
6
Dalrymple Bay’s Utility Appeal

Apr 16 2026 - Small Caps
7
Platinum Add-On Bolsters IPD Group’s Outlook

Jan 21 2026 - Small Caps
8
$2.3bn Battery Subsidy Reshaping Australia’s Energy Stocks

Oct 16 2025 - ESG Focus
9
Unique, Predictable And Stable Dalrymple Bay

Oct 16 2025 - Australia
10
Infra-aaS: The New Frontier In ASX Infrastructure Investing

Oct 08 2025 - Australia