Downer Edi Ltd (dow) Logo

Downer Edi Ltd (DOW)

___:___ · AUD
0.00
0.00
(0.00)
VOLUME
DIV YIELD
PE RATIO
1 YR RETURN
52 WEEK RANGE

Financials

06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
06/2013
06/2012
06/2011
Profitability
NPAT ($M) (150.3) 261.8 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT Margin 1.70% 2.10% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Equity (ROE) 8.67% 9.26% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Assets (ROA) 3.49% 4.23% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Valuation
PE Ratio 12.08 15.47 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
PE Relative to Market 94.4% 96.8% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Book 0.99 1.35 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Cash Flow 3.32 5.85 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Shares Outstanding (M) 594.70 594.70 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Market Cap ($M) $2,604.80 $4,115.34 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Enterprise Value ($M) $4,846.40 $5,108.14 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Performance
Total Shareholder Return -34.0% 5.9% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Relative to Market -26.8% -5.2% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Per Share
Earnings 35.59 43.91 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash Flow 29.60 103.20 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash 0.99 1.20 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Tangible Assets (0.71) (0.40) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Book Value 4.16 4.87 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share Price $4.38 $6.92 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Liquidity
Quick Ratio 0.97 0.98 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Current Ratio 1.07 1.08 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Efficiency
Asset Turnover 1.46 1.60 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventory Turnover 37.90 41.94 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Working Capital Turnover (72.91) (27.66) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends
DPS (c) 14.00 28.00 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividend yield 3.20% 4.05% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Franking - 50% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Gross DPS (c) 14.00 34.00 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Gross Dividend Yield 3.20% 4.91% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payout Ratio 39% 63% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo
06/2020
AUD $M
06/2019
AUD $M
06/2018
AUD $M
06/2017
AUD $M
06/2016
AUD $M
06/2015
AUD $M
06/2014
AUD $M
06/2013
AUD $M
06/2012
AUD $M
06/2011
AUD $M
INCOME
Trading Revenue 12,657.6 12,773.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Income 85.1 39.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Income Excl. Interest 12,742.7 12,812.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INTEREST/FINANCE INCOME
Forex Gain/Loss - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Income 12,742.7 12,812.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EXPENSES
Expenses (11,842.1) (11,962.5) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EBITDA 900.6 850.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
DEPRECIATION AND AMORTISATION
Depreciation (416.8) (260) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Amortisation (100.5) (100) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Depreciation & Amortisation (517.3) (360) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EBIT 383.3 490.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INTEREST/FINANCE EXPENSES
Interest/Finance Income 6 8.8 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Expense (118) (91.2) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Capitalised - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Expenses Incl. Capital (118) (91.2) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Interest Expenses (112) (82.4) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Pre-Tax Profit 271.3 407.8 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Capital Profits - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Pre-Tax Profit Pre-Cap 271.3 407.8 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
TAX
Tax Expenses (62) (117) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Abnormals 209.3 290.8 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
ABNORMALS
Abnormals (424.6) (28) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Abnormals Tax 59.6 13.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Abnormals (365) (14.5) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-Controlling Interests 5.4 (14.5) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Reported NPAT after Abnormals (150.3) 261.8 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Capital (150.3) 261.8 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EQUITY
Diluted Shares 605.73 605.73 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Diluted Weighted Shares 603.28 610.4 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Ordinary Dividends - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Preference Dividends - (8.3) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EPS Adjusted 0.36 0.44 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EPS after Abnormals (0.25) 0.42 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share of net Profit/Loss 19.4 30.4 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo
06/2020
AUD $M
06/2019
AUD $M
06/2018
AUD $M
06/2017
AUD $M
06/2016
AUD $M
06/2015
AUD $M
06/2014
AUD $M
06/2013
AUD $M
06/2012
AUD $M
06/2011
AUD $M
Current Assets
Cash 588.5 710.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Receivables 2,315.9 2,003.9 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Prepayments 56.4 52.8 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventories 334 304.6 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Investments 26.2 25.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 83.7 67.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Current Assets 3,404.7 3,164.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-current assets
Receivables 95.2 113.1 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventories - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
PP&E 1,942.8 1,373.3 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Investments 132 114 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Intangibles Excl. Goodwill 614.8 676.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Goodwill 2,281.3 2,454.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Future Income Tax Benefit 141.5 93.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 60.2 18.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Non-Current Assets 5,267.8 4,843.3 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Assets 8,672.5 8,008 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Current Liabilities
Accounts Payable 2,497.4 2,405.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions 478 471.9 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Short Term Debt 185.9 14.6 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 14.4 38.4 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Current Liabilities 3,175.7 2,930.4 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-current liabilities
Accounts Payable 28.8 51.3 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Long Term Debt 2,644.2 1,688.9 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions 203.1 271.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 0.2 16 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Non-Current Liabilities 2,876.3 2,027.4 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Liabilities 6,052 4,957.8 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Shareholder Equity
Share Capital 2,429.7 2,246.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Convertible Equity - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Equity - 178.6 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Reserves ex. Share Premium (47.7) (27.5) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share Premium Reserves - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Retained Profits 94.3 496.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Available Equity Assets 2,476.3 - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
External Equity
Non-controlling Interests 144.2 155.9 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Assets 2,620.5 3,050.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Debt 2,830.1 1,703.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo
06/2020
AUD $M
06/2019
AUD $M
06/2018
AUD $M
06/2017
AUD $M
06/2016
AUD $M
06/2015
AUD $M
06/2014
AUD $M
06/2013
AUD $M
06/2012
AUD $M
06/2011
AUD $M
OPERATING ACTIVITIES
Receipts 13,841.5 14,177.4 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments (13,518.3) (13,442.8) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends Received 17.2 22.4 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Received 4.7 5.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Paid (108.4) (76.1) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Taxes Paid (57.9) (55.9) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Operating Cash Flow 178.8 630.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INVESTMENT ACTIVITIES
Capital Expend. Excl. Investments (386.4) (443.6) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for Investment - (8.5) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for Subsidiaries (29.8) (63) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from PP&E 21.9 16.1 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Investments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Subsidiaries - (6.9) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Loans Granted (3.6) (5.5) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Loans Repaid - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Investments - 1.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Investment Cash Flow (397.9) (509.7) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Operating CF less Investment CF (219.1) 120.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
FINANCING ACTIVITIES
Proceeds from Issues - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Borrowings 7,411.9 3,859.3 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Repayment of Borrowings (7,063.2) (3,704.2) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends Paid (90.7) (174.9) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Financing Activities (152.9) - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Financing Cash Flow 105.1 (19.8) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Net Cashflow (114) 100.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
CASH
Cash and Cash Equiv. Period Open 710.7 606.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Exchange Rate Adjustments (8.2) 3.8 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Cash Adjustments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash and Cash Equiv. Period Close 588.5 710.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo