Valuation: Dalrymple Bay Infrastructure Limited

Market Cap 270.19Cr 189.75Cr 166.51Cr 157.26Cr 143.31Cr 268.28Cr 18TCr 1.88TCr 728.88Cr 9.29TCr 712.45Cr 697.04Cr 30TCr P/E 2026 *
23.3x
P/E 2027 * 21.1x
Enterprise Value 476.1Cr 334.36Cr 293.4Cr 277.11Cr 252.53Cr 472.73Cr 32TCr 3.32TCr 1.28TCr 16TCr 1.26TCr 1.23TCr 53TCr EV / Sales 2026 *
5.41x
EV / Sales 2027 * 5.35x
Free-Float
99.16%
Yield 2026 *
5.08%
Yield 2027 * 5.45%
1 week+0.55%
Current month+4.81%
1 month+2.25%
3 months-6.36%
6 months+7.50%
Current year+8.78%
1 week 5.32
Extreme 5.32
5.5
1 month 5.05
Extreme 5.05
5.5
Current year 4.63
Extreme 4.63
6.01
1 year 4.24
Extreme 4.24
6.01
3 years 2.65
Extreme 2.65
6.01
5 years 1.9
Extreme 1.897
6.01
10 years 1.86
Extreme 1.865
6.01
Manager TitleAgeSince
Chief Executive Officer - 04/03/2024
Chief Executive Officer - 25/01/2024
Chief Operating Officer - 01/01/2002
Director TitleAgeSince
Chairman 68 01/01/2018
Director/Board Member 70 30/10/2020
Director/Board Member 71 01/10/2020
Date Insider Type Main position Quantity % Market Cap. Importance
20/04/26 Buy

Director

20,000 0.0040%
08/03/21 Buy

Chief Executive Officer

3,60,000 0.0720%
Change 5-day change 1-year change 3-year change Capi.($)
0.00%+0.55%+24.15%+96.04% 189.75Cr
+0.15%-1.97%+28.45%+117.69% 4.3TCr
-0.37%0.00%-2.19%+2.88% 1.86TCr
+0.90%+2.61%+16.16%+68.90% 903.91Cr
-1.24%-0.20%+3.91%+92.98% 889.16Cr
+0.37%+3.96%+12.21% - 874.55Cr
-0.88%-1.51%+7.68%+10.25% 860.1Cr
+1.97%+0.74%+14.64%+42.52% 839.86Cr
-0.38%-0.61%-15.10%+202.97% 622.18Cr
-0.45%-0.45%+23.89%+101.51% 564.31Cr
Average +0.01%+0.15%+11.38%+81.75% 1.19TCr
Weighted average by Cap. +0.03%-0.43%+14.67%+81.85%

Financials

2026 *2027 *
Net sales 88Cr 62Cr 54Cr 51Cr 47Cr 87Cr 5.92TCr 612.52Cr 237.24Cr 3.02TCr 231.89Cr 226.88Cr 9.72TCr 91Cr 64Cr 56Cr 53Cr 48Cr 90Cr 6.09TCr 630.65Cr 244.26Cr 3.11TCr 238.76Cr 233.59Cr 10TCr
Net income 12Cr 8.17Cr 7.17Cr 6.77Cr 6.17Cr 12Cr 783.03Cr 81Cr 31Cr 400.03Cr 31Cr 30Cr 1.29TCr 13Cr 9Cr 7.9Cr 7.46Cr 6.8Cr 13Cr 862.55Cr 89Cr 35Cr 440.66Cr 34Cr 33Cr 1.42TCr
Net Debt 205.91Cr 144.61Cr 126.89Cr 119.85Cr 109.22Cr 204.45Cr 14TCr 1.43TCr 555.47Cr 7.08TCr 542.95Cr 531.21Cr 23TCr 214.68Cr 150.77Cr 132.3Cr 124.95Cr 113.87Cr 213.16Cr 14TCr 1.5TCr 579.13Cr 7.38TCr 566.08Cr 553.83Cr 24TCr
Logo Dalrymple Bay Infrastructure Limited
Dalrymple Bay Infrastructure Limited is an Australian infrastructure company. The Company, through its foundation asset, the Dalrymple Bay Terminal (DBT), is focused on providing terminal infrastructure and services for producers and consumers of Australian coal exports. The DBT, as the metallurgical coal export facility, serves as a global gateway from the Bowen Basin and is a critical link in the global steelmaking supply chain. The DBT is a multi-user export terminal located within the Port of Hay Point, approximately 38 kilometers (kms) south of Mackay and 900 kms north of Brisbane. The DBT supply chain is capable of handling up to 84.2 million tons per annum (Mtpa) of coal. Coal handled by DBT is exported to over 25 countries, with core markets comprising China, Japan, Korea, Taiwan and India. The Company's subsidiaries include Dalrymple Bay Infrastructure Holdings Pty Ltd, Dalrymple Bay Infrastructure Management Pty Ltd and Dalrymple Bay Finance Pty Ltd.
Employees
-
Date Price Change Volume
25/26/25 A$5.450 0.00% 7,74,094
24/26/24 A$5.450 -0.37% 21,93,433
23/26/23 A$5.470 +0.74% 10,31,519
22/26/22 A$5.430 +1.31% 7,07,112
21/26/21 A$5.360 -1.11% 5,40,402
Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
5.450AUD
Average target price
5.627AUD
Spread / Average Target
+3.25%

Quarterly revenue - Rate of surprise