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

Enter the company code or Name for stock analysis:

DBI - DALRYMPLE BAY INFRASTRUCTURE LIMITED

FNArena Sector : Infrastructure & Utilities
Year End: December
GICS Industry Group : NONE
Index: ASX300 | ALL-ORDS

LAST PRICE CHANGE +/- CHANGE % VOLUME

$2.52

05 Dec
2022

0.020

OPEN

$2.53

0.80%

HIGH

$2.55

335,523

LOW

$2.49

TARGET
$2.85 13.1% upside
Franking for last dividend paid out: 0%
OTHER COMPANIES IN THE SAME SECTOR
AGL . APA . AST . ENE . EPW . ALX . ORG . SKI . SYD . TCL . NEW . MEZ . AIA . GNP . CEN . SRJ .
FNARENA'S MARKET CONSENSUS FORECASTS
DBI: 1
Title FY20
Actual
FY21
Actual
FY22
Forecast
FY23
Forecast
EPS (cps) xxx 25.9 17.5 xxx
DPS (cps) xxx 18.0 19.8 xxx
EPS Growth xxx N/A - 32.3% xxx
DPS Growth xxx N/A 10.0% xxx
PE Ratio xxx N/A 14.4 xxx
Dividend Yield xxx N/A 7.9% xxx
Div Pay Ratio(%) xxx 69.4% 112.8% xxx

Dividend yield today if purchased 3 years ago: N/A

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

7.20

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: 01/09 - ex-div 4.57c (franking 0%)

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2022 FactSet UK Limited. All rights reserved
Title 201920202021
EPS Basic xxxxxx25.9
DPS All xxxxxx18.0
Sales/Revenue xxxxxx505.1 M
Book Value Per Share xxxxxx213.0
Net Operating Cash Flow xxxxxx109.2 M
Net Profit Margin xxxxxx25.56 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201920202021
Return on Capital Employed xxxxxx13.40 %
Return on Invested Capital xxxxxx4.01 %
Return on Assets xxxxxx3.64 %
Return on Equity xxxxxx13.40 %
Return on Total Capital xxxxxx4.56 %
Free Cash Flow ex dividends xxxxxx41.4 M

Return on Capital Employed

Return on Invested Capital

Return on Assets

Return on Equity

Return on Total Capital

Free Cash Flow ex dividends

This is work in progress. Bear with us. It'll be amazing.

EXPERT VIEWS
Display All Commentary

Sentiment Indicator

1.0

No. Of Recommendations

3
BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Credit Suisse

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

Morgans

12/10/2022

1

Add

$2.67

5.95%

Following first-time (and successful) negotiations directly with customers on the Terminal Infrastructure Charge (TIC), Morgans raises its target for Dalrymple Bay Infrastructure to $2.67 from $2.32. Add.

The new TIC is $3.18/t of contracted capacity compared to the prior $2.46/t, which was determined by the regulator. The broker estimates this increase will deliver an initial 33% increase in earnings (EBITDA) and a 63% increase in pre-tax funds from operations (FFO).

Dalrymple Bay Infrastructure has increased its distribution guidance by 10% to 20.1cps for 2022 and 2023, and is targeting dividend growth of 3-7% per year for the foreseeable future.

FORECAST
Morgans forecasts a full year FY22 dividend of 21.00 cents and EPS of 16.00 cents.
Morgans forecasts a full year FY23 dividend of 21.00 cents and EPS of 18.00 cents.

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

DBI STOCK CHART