No price history available.
Key financial summary
Financials in AUD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | AUDm | 12,658 | 11,513 | 10,949 | 11,636 | 10,969 | 10,482 | N/A | N/A |
| Operating profit | AUDm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net profit | AUDm | -150 | 182 | 152 | -386 | 69 | 137 | N/A | N/A |
| EPS reported | AUD | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating cashflow per share | AUD | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Capex per share | AUD | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF per share | AUD | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Free cash flow | AUDm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt | AUDm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value equity | AUDm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value per share | AUD | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Number of shares | m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| DPS (TTM paid) | AUD | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Financial summary
Financials in AUD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/B LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/S LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/FCF LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/EBITDA LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/Sales LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Earnings Yield LTM | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Quality | |||||||||
| ROE | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| ROIC | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Sales | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Growth and momentum | |||||||||
| EPS Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Sales Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Income Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating Profit Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend and capital structure | |||||||||
| Dividend Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Payout Ratio | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Debt | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Debt/EBITDA | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EBIT/Net interest | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/market cap | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/Equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross debt/equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Downer EDI Limited, an Australian-headquartered firm established in 1989, delivers comprehensive facilities management solutions across Australia, New Zealand, and global markets. The company's Transport division specializes in road infrastructure, offering services such as network management, routine upkeep, asset system implementation, spray sealing, and asphalt application, alongside the production and distribution of bitumen and asphalt goods. Furthermore, it undertakes the design and construction of both light and heavy rail systems, including signaling, track, station, and bridge projects. This segment also extends to providing advanced rail safety technologies, fleet maintenance, and overhaul support. Within its Utilities segment, Downer EDI plans, engineers, builds, operates, sustains, oversees, and dismantles power and gas infrastructure. It also handles water and wastewater treatment, along with the development and refurbishment of related networks. This division is active in designing, constructing, and maintaining renewable energy assets, encompassing wind, solar, and energy storage systems. Additionally, it delivers technology and communications services, covering the design, civil and network construction, operation, and maintenance of fiber optic, copper, and radio networks. The Facilities segment provides outsourced facility solutions to diverse industries, such as defense, education, government, healthcare, resources, leisure, asset services, and hospitality. Its offerings span technical and engineering support, comprehensive maintenance and asset management (including planned shutdowns, turnarounds, and outage execution, operational upkeep, and refrigeration services), as well as strategic asset oversight. This segment further conducts feasibility studies, engineering design, procurement, construction, and both commissioning and decommissioning tasks. Moreover, it is involved in the design and manufacturing of mineral processing equipment and offers general building and construction services.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Based on consensus from external analysts. Not Kvantra's opinion.
Downer EDI Limited, an Australian-headquartered firm established in 1989, delivers comprehensive facilities management solutions across Australia, New Zealand, and global markets. The company's Transport division specializes in road infrastructure, offering services such as network management, routine upkeep, asset system implementation, spray sealing, and asphalt application, alongside the production and distribution of bitumen and asphalt goods. Furthermore, it undertakes the design and construction of both light and heavy rail systems, including signaling, track, station, and bridge projects. This segment also extends to providing advanced rail safety technologies, fleet maintenance, and overhaul support. Within its Utilities segment, Downer EDI plans, engineers, builds, operates, sustains, oversees, and dismantles power and gas infrastructure. It also handles water and wastewater treatment, along with the development and refurbishment of related networks. This division is active in designing, constructing, and maintaining renewable energy assets, encompassing wind, solar, and energy storage systems. Additionally, it delivers technology and communications services, covering the design, civil and network construction, operation, and maintenance of fiber optic, copper, and radio networks. The Facilities segment provides outsourced facility solutions to diverse industries, such as defense, education, government, healthcare, resources, leisure, asset services, and hospitality. Its offerings span technical and engineering support, comprehensive maintenance and asset management (including planned shutdowns, turnarounds, and outage execution, operational upkeep, and refrigeration services), as well as strategic asset oversight. This segment further conducts feasibility studies, engineering design, procurement, construction, and both commissioning and decommissioning tasks. Moreover, it is involved in the design and manufacturing of mineral processing equipment and offers general building and construction services.
