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: 6.81
Index: ASX300 | ALL-ORDS

LAST PRICE CHANGE +/- CHANGE % VOLUME

$3.66

24 Mar
2025

0.070

OPEN

$3.61

1.95%

HIGH

$3.67

294,051

LOW

$3.61

TARGET
$4.14 13.1% upside
Franking for last dividend paid out: 65%
OTHER COMPANIES IN THE SAME SECTOR
AGL . AIA . ALX . APA . CEN . GNE . GNP . MEZ . ORG . SRJ . TCL .
FNARENA'S MARKET CONSENSUS FORECASTS
DBI: 1
Title FY23
Actual		 FY24
Actual		 FY25
Forecast		 FY26
Forecast
EPS (cps) xxx 16.5 18.4 xxx
DPS (cps) xxx 22.0 23.8 xxx
EPS Growth xxx 10.7% 11.5% xxx
DPS Growth xxx 5.8% 8.2% xxx
PE Ratio xxx N/A 19.9 xxx
Dividend Yield xxx N/A 6.5% xxx
Div Pay Ratio(%) xxx 133.3% 129.3% xxx

Dividend yield today if purchased 3 years ago: 10.63%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

 6.13

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: 29/08 - ex-div 5.38c (franking 67%)

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2025 FactSet UK Limited. All rights reserved
Title 201920202021202220232024
EPS Basic xxxxxxxxxxxxxxx16.5
DPS All xxxxxxxxxxxxxxx22.0
Sales/Revenue xxxxxxxxxxxxxxx766.5 M
Book Value Per Share xxxxxxxxxxxxxxx219.5
Net Operating Cash Flow xxxxxxxxxxxxxxx167.0 M
Net Profit Margin xxxxxxxxxxxxxxx10.67 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201920202021202220232024
Return on Capital Employed xxxxxxxxxxxxxxx7.48 %
Return on Invested Capital xxxxxxxxxxxxxxx2.75 %
Return on Assets xxxxxxxxxxxxxxx2.24 %
Return on Equity xxxxxxxxxxxxxxx7.48 %
Return on Total Capital xxxxxxxxxxxxxxx7.59 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx59.1 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 xxxxxxxxxxxxxxx1,929 M
Total Debt xxxxxxxxxxxxxxx1,929 M
Goodwill - Gross xxxxxxxxxxxxxxx-
Cash & Equivalents - Generic xxxxxxxxxxxxxxx90 M
Price To Book Value xxxxxxxxxxxxxxx1.64

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 201920202021202220232024
Capex xxxxxxxxxxxxxxx82.3 M
Capex % of Sales xxxxxxxxxxxxxxx10.74 %
Cost of Goods Sold xxxxxxxxxxxxxxx520 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx4 M
Research & Development xxxxxxxxxxxxxxx-
Investments - Total xxxxxxxxxxxxxxx86 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

1.0

No. Of Recommendations

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

Citi

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

Morgans

26/02/2025

1

Add

$4.13

12.84%

Dalrymple Bay Infrastructure's 2H24 EBITDA beat Morgans' forecast by 1% on new non-Terminal Infrastructure Charge (TIC) revenue and lower costs. TIC revenue rose 4% and EBITDA margin increased 60bps to 94.6%.

The broker notes the key drivers of the TIC increase on 1 July are the March CPI and commissioning of non-expansionary capex projects. The analyst is forecasting revenue from this spend to add $50m to EBITDA by 2027/28, up 18% vs FY24.

The broker upgraded FY25-27 dividend forecasts by 4-6% following an upgrade in the company's guidance. Overall, the broker upgraded FY25-27 EBITDA forecasts by 1% 

Target price rises to $4.13 from $3.50. Add rating maintained.

FORECAST
Morgans forecasts a full year FY25 dividend of 24.00 cents and EPS of 18.00 cents.
Morgans forecasts a full year FY26 dividend of 24.00 cents and EPS of 17.00 cents.
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: Best Buys In Copper, Small Caps, Tech, Healthcare, And More

Mar 20 2025 - Rudi's View
2
Rudi’s View: To Sell Or Not To Sell

Mar 06 2025 - Rudi's View
3
Next Week At A Glance – 3-7 March 2025

Feb 28 2025 - Weekly Reports
4
FNArena Corporate Results Monitor – 27-02-2025

Feb 27 2025 - Australia
5
Rudi’s View: Best Ideas & Conviction Calls

Feb 20 2025 - Rudi's View

Latest Infrastructure & Utilities News

1
Rudi’s View: To Sell Or Not To Sell

Mar 06 2025 - Rudi's View
2
AGL Energy: Data Centres To The Rescue?

Nov 07 2024 - Australia
3
Origin Energy Surprises To The Downside

Aug 20 2024 - Australia
4
Uptrend In Place For Origin Energy

Jul 30 2024 - Technicals
5
Can Gentrack Live Up To Its Shareprice?

Jul 11 2024 - Small Caps
6
AGL Energy Shares Eyeing $12 Target

Jun 25 2024 - Technicals
7
Next Week At A Glance – 10-14 Jun 2024

Jun 07 2024 - Weekly Reports
8
ESG Focus: The Little Big Things – 15-11-2023

Nov 15 2023 - ESG Focus
9
ESG Focus: ESG-Linked Remuneration Now In Focus

Oct 19 2023 - ESG Focus
10
Book Excerpt: Need To Know About Investing In Infrastructure

Jun 09 2023 - Book Reviews