View ValuationRivco Australia 향후 성장Future 기준 점검 0/6Rivco Australia 의 수익과 수익은 각각 연간 54.1% 및 58.1% 감소할 것으로 예상됩니다. EPS는 연간 58.4% 만큼 쇠퇴할 것으로 예상됩니다. 자기자본이익률은 3년 후 2.1% 로 예상됩니다.핵심 정보-58.1%이익 성장률-58.42%EPS 성장률Water Utilities 이익 성장10.7%매출 성장률-54.1%향후 자기자본이익률2.10%애널리스트 커버리지Low마지막 업데이트29 Jul 2026최근 향후 성장 업데이트업데이트 없음모든 업데이트 보기Recent updates공고 • Mar 17Rivco Australia Ltd, Annual General Meeting, Apr 17, 2026Rivco Australia Ltd, Annual General Meeting, Apr 17, 2026. Location: gilbert suite, adelaide convention centre, north terrace, adelaide sa 5000, Australia공고 • May 15Australia acquired 30,614.7 megalitres of water entitlements from Duxton Water Limited (ASX:D2O) in a transaction valued at approximately AUD 120 million.Australia entered into a sale agreement to acquire 30,614.7 megalitres of water entitlements from Duxton Water Limited (ASX:D2O) in a transaction valued at approximately AUD 120 million on March 6, 2025. Settlement of this transaction is subject to receipt of the required water authority approvals for the transfers. It is expected that settlement will occur 10 business days after receipt of such approvals. Australia completed the acquisition of 30,614.7 megalitres of water entitlements from Duxton Water Limited (ASX:D2O) on May 15, 2025. The AUD 121 million of the transaction has been settled and the remaining AUD 0.3 million is expected to settle next week.공고 • Apr 30Duxton Water Limited, Annual General Meeting, May 30, 2025Duxton Water Limited, Annual General Meeting, May 30, 2025. Location: gilbert suite, adelaide convention centre, north terrace, adelaide sa 5000, AustraliaUpcoming Dividend • Oct 03Upcoming dividend of AU$0.037 per shareEligible shareholders must have bought the stock before 10 October 2024. Payment date: 25 October 2024. Payout ratio is on the higher end at 94% but the company is not cash flow positive. Trailing yield: 5.2%. Within top quartile of German dividend payers (4.8%). Higher than average of industry peers (4.7%).New Risk • Sep 09New major risk - Revenue and earnings growthEarnings are forecast to decline by an average of 4.1% per year for the foreseeable future. This is considered a major risk. Ultimately, shareholders want to see a good return on their investment and that generally comes from sharing in the company's profits. If profits are expected to decline, then in most cases the share price will decline over time as well. In addition, if the company pays dividends it will also likely need to reduce or cut them, striking a dual blow to total shareholder returns. Currently, the following risks have been identified for the company: Major Risks Debt is not well covered by operating cash flow (currently running at an operating cash loss). Dividend is not well covered by earnings and cash flows. Payout ratio: 94% Paying a dividend despite having no free cash flows. Earnings are forecast to decline by an average of 4.1% per year for the foreseeable future. Minor Risk Shareholders have been diluted in the past year (2.6% increase in shares outstanding).Declared Dividend • Sep 02First half dividend of AU$0.037 announcedShareholders will receive a dividend of AU$0.037. Ex-date: 10th October 2024 Payment date: 25th October 2024 Dividend yield will be 7.4%, which is higher than the industry average of 3.7%. Sustainability & Growth Dividend is not covered by earnings (148% earnings payout ratio) and the company has no free cash flows available, indicating it may be using cash reserves or debt to pay the dividend. The dividend has increased by an average of 18% per year over the past 7 years and payments have been stable during that time. The company's earnings per share (EPS) would need to grow by 64% to bring the payout ratio under control. EPS is expected to grow by 5.5% over the next 3 years, which means the dividend may need to be reduced to reach a sustainable payout ratio.공고 • Aug 31Duxton Water Limited to Report First Half, 2024 Results on Aug 30, 2024Duxton Water Limited announced that they will report first half, 2024 results on Aug 30, 2024공고 • Aug 30Duxton Water Limited Declares Fully Franked Dividend, Payable on October 25, 2024Duxton Water Limited declared fully franked dividend of 3.7 cents per share, Payable on October 25, 2024. Record Date is October 11, 2024. Franking is fully franked (30% tax rate).Upcoming Dividend • Apr 04Upcoming dividend of AU$0.036 per shareEligible shareholders must have bought the stock before 11 April 2024. Payment date: 26 April 2024. The company is paying out more than 100% of its profits and is cash flow negative. Trailing yield: 4.8%. Within top quartile of German dividend payers (4.7%). In line with average of industry peers (4.6%).공고 • Mar 21Duxton Water Limited, Annual General Meeting, May 29, 2024Duxton Water Limited, Annual General Meeting, May 29, 2024.Reported Earnings • Mar 01Full year 2023 earnings released: EPS: AU$0.048 (vs AU$0.084 in FY 2022)Full year 2023 results: EPS: AU$0.048 (down from AU$0.084 in FY 2022). Revenue: AU$20.9m (up 4.8% from FY 2022). Net income: AU$6.33m (down 37% from FY 2022). Profit margin: 30% (down from 50% in FY 2022). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 18% p.a. on average during the next 2 years, compared to a 7.2% growth forecast for the Global Water Utilities industry.Buy Or Sell Opportunity • Feb 05Now 23% undervalued after recent price dropOver the last 90 days, the stock has fallen 9.3% to €0.88. The fair value is estimated to be €1.13, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 33% over the last 3 years. Earnings per share has grown by 15%. Revenue is forecast to grow by 33% in 2 years. Earnings are forecast to grow by 47% in the next 2 years.Buying Opportunity • Jan 05Now 21% undervalued after recent price dropOver the last 90 days, the stock is down 8.0%. The fair value is estimated to be €1.16, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 33% over the last 3 years. Earnings per share has grown by 15%. Revenue is forecast to grow by 33% in 2 years. Earnings is forecast to grow by 47% in the next 2 years.Valuation Update With 7 Day Price Move • Dec 23Investor sentiment improves as stock rises 16%After last week's 16% share price gain to €1.10, the stock trades at a forward P/E ratio of 21x. Average forward P/E is 15x in the Water Utilities industry globally.공고 • Oct 16Duxton Water Limited Announces Dividend for the Six Months Ended June 30, 2023, Payable on October 27, 2023Duxton Water Limited announced ordinary dividend of AUD 0.03500000 for the six months ended June 30, 2023. Record Date: October 13, 2023. Ex-Date: October 12, 2023. Payment Date: October 27, 2023.Reported Earnings • Aug 27First half 2023 earnings released: EPS: AU$0.024 (vs AU$0.037 in 1H 2022)First half 2023 results: EPS: AU$0.024 (down from AU$0.037 in 1H 2022). Revenue: AU$9.82m (up 42% from 1H 2022). Net income: AU$2.84m (down 36% from 1H 2022). Profit margin: 29% (down from 64% in 1H 2022). The decrease in margin was driven by higher expenses.공고 • Aug 25Duxton Water Limited Announces Interim Dividend for Year 2023, Payable on 27 October 2023; Reaffirms Dividend Guidance for the Final 2023 and Interim 2024Duxton Water Limited announced and declare the interim 2023 dividend of 3.5 cents (fully franked) to be paid to shareholders on 27 October 2023. The company reaffirmed dividend guidance for the final 2023 and interim 2024. For the final 2023, the company expected to pay the dividend of 3.6 cents (fully franked). For the interim 2024, the company expected to pay the dividend of 3.7 cents (fully franked).New Risk • Aug 11New major risk - Shareholder dilutionThe company's shareholders have been substantially diluted in the past year. Increase in shares outstanding: 53% This is considered a major risk. Shareholder dilution occurs when there is an increase in the number of shares on issue that is not proportionally distributed between all shareholders. Often due to the company raising equity capital or some options being converted into stock. All else being equal, if there are more shares outstanding then each existing share will be entitled to a lower proportion of the company's total earnings, thus reducing earnings per share (EPS). While dilution might not always result in lower EPS (like if the company is using the capital to fund an EPS accretive acquisition) in a lot cases it does, along with lower dividends per share and less voting power at shareholder meetings. Currently, the following risks have been identified for the company: Major Risks Debt is not well covered by operating cash flow (1.0% operating cash flow to total debt). Shares are highly illiquid. Shareholders have been substantially diluted in the past year (53% increase in shares outstanding). Minor Risk Paying a dividend despite having no free cash flows.공고 • Aug 03Duxton Water Limited has completed a Follow-on Equity Offering in the amount of AUD 44.230806 million.Duxton Water Limited has completed a Follow-on Equity Offering in the amount of AUD 44.230806 million. Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 14,743,602 Price\Range: AUD 1.5 Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 14,743,602 Price\Range: AUD 1.5 Discount Per Security: AUD 0.075 Transaction Features: Rights Offering공고 • Jul 04Duxton Water Limited (ASX:D2O) entered into an agreement to acquire 4,770 megalitres of water entitlement from Treasury Wine Estates Limited (ASX:TWE) for AUD 39.1 million.Duxton Water Limited (ASX:D2O) entered into an agreement to acquire 4,770 megalitres of water entitlement from Treasury Wine Estates Limited (ASX:TWE) for AUD 39.1 million on July 3, 2023. Additionally, Duxton has also negotiated a long-term leaseback with Treasury Wine for 3,816 megalitres as part of the transaction. Duxton intends to fund this acquisition using proceeds received from capital raising activities with debt funding to be used only if required. The acquisition subject to conditions relating to Ministerial approval for the transfer and a condition in relation to debt financier consents. Assuming satisfaction of these conditions, Duxton expects that settlement of the acquisition will occur during August 2023.이익 및 매출 성장 예측DB:1DV0 - 애널리스트 향후 추정치 및 과거 재무 데이터 (AUD Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/202812444112/31/202712544112/31/2026157-36112/31/20255222108-12N/A9/30/20255024104-12N/A6/30/20254826101-11N/A3/31/2025371753-9N/A12/31/20242596-7N/A9/30/20242811-6-7N/A6/30/20243112-18-6N/A3/31/2024269-26-7N/A12/31/2023216-34-8N/A9/30/2023227-21-7N/A6/30/2023238-9-6N/A3/31/2023219-12-2N/A12/31/20222010-151N/A9/30/20222010-94N/A6/30/20221911-27N/A3/31/2022241057N/A12/31/2021299138N/A9/30/20213412114N/A6/30/2021381590N/A3/31/202139122-3N/A12/31/2020409-6-5N/A9/30/2020455-242N/A6/30/2020501-429N/A3/31/2020734-5517N/A12/31/2019967-6825N/A9/30/2019918N/A11N/A6/30/2019859N/A-2N/A3/31/2019578N/A-8N/A12/31/2018287N/A-14N/A9/30/2018195N/A-7N/A6/30/2018102N/A0N/A3/31/201872N/A1N/A12/31/201742N/A2N/A12/31/201610N/A1N/A더 보기애널리스트 향후 성장 전망수입 대 저축률: 1DV0 의 수익은 향후 3년간 감소할 것으로 예상됩니다(연간 -58.1%).수익 vs 시장: 1DV0 의 수익은 향후 3년간 감소할 것으로 예상됩니다(연간 -58.1%).고성장 수익: 1DV0 의 수익은 향후 3년간 감소할 것으로 예상됩니다.수익 대 시장: 1DV0 의 수익은 향후 3년간 감소할 것으로 예상됩니다(연간 -54.1%).고성장 매출: 1DV0 의 수익은 향후 3년 동안 감소할 것으로 예상됩니다(연간 -54.1%).주당순이익 성장 예측향후 자기자본이익률미래 ROE: 1DV0의 자본 수익률은 3년 후 2.1%로 낮을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YUtilities 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/08/23 21:49종가2026/08/21 00:00수익2025/12/31연간 수익2025/12/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델의 세부 정보는 당사의 GitHub 페이지에서 확인하실 수 있습니다. 또한 보고서 사용 방법에 대한 가이드와 YouTube 튜토리얼도 제공하고 있습니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스Rivco Australia Ltd는 2명의 분석가가 다루고 있습니다. 이 중 1명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Jonathan SnapeBell PotterJason PalmerTaylor Collison Limited
공고 • Mar 17Rivco Australia Ltd, Annual General Meeting, Apr 17, 2026Rivco Australia Ltd, Annual General Meeting, Apr 17, 2026. Location: gilbert suite, adelaide convention centre, north terrace, adelaide sa 5000, Australia
공고 • May 15Australia acquired 30,614.7 megalitres of water entitlements from Duxton Water Limited (ASX:D2O) in a transaction valued at approximately AUD 120 million.Australia entered into a sale agreement to acquire 30,614.7 megalitres of water entitlements from Duxton Water Limited (ASX:D2O) in a transaction valued at approximately AUD 120 million on March 6, 2025. Settlement of this transaction is subject to receipt of the required water authority approvals for the transfers. It is expected that settlement will occur 10 business days after receipt of such approvals. Australia completed the acquisition of 30,614.7 megalitres of water entitlements from Duxton Water Limited (ASX:D2O) on May 15, 2025. The AUD 121 million of the transaction has been settled and the remaining AUD 0.3 million is expected to settle next week.
공고 • Apr 30Duxton Water Limited, Annual General Meeting, May 30, 2025Duxton Water Limited, Annual General Meeting, May 30, 2025. Location: gilbert suite, adelaide convention centre, north terrace, adelaide sa 5000, Australia
Upcoming Dividend • Oct 03Upcoming dividend of AU$0.037 per shareEligible shareholders must have bought the stock before 10 October 2024. Payment date: 25 October 2024. Payout ratio is on the higher end at 94% but the company is not cash flow positive. Trailing yield: 5.2%. Within top quartile of German dividend payers (4.8%). Higher than average of industry peers (4.7%).
New Risk • Sep 09New major risk - Revenue and earnings growthEarnings are forecast to decline by an average of 4.1% per year for the foreseeable future. This is considered a major risk. Ultimately, shareholders want to see a good return on their investment and that generally comes from sharing in the company's profits. If profits are expected to decline, then in most cases the share price will decline over time as well. In addition, if the company pays dividends it will also likely need to reduce or cut them, striking a dual blow to total shareholder returns. Currently, the following risks have been identified for the company: Major Risks Debt is not well covered by operating cash flow (currently running at an operating cash loss). Dividend is not well covered by earnings and cash flows. Payout ratio: 94% Paying a dividend despite having no free cash flows. Earnings are forecast to decline by an average of 4.1% per year for the foreseeable future. Minor Risk Shareholders have been diluted in the past year (2.6% increase in shares outstanding).
Declared Dividend • Sep 02First half dividend of AU$0.037 announcedShareholders will receive a dividend of AU$0.037. Ex-date: 10th October 2024 Payment date: 25th October 2024 Dividend yield will be 7.4%, which is higher than the industry average of 3.7%. Sustainability & Growth Dividend is not covered by earnings (148% earnings payout ratio) and the company has no free cash flows available, indicating it may be using cash reserves or debt to pay the dividend. The dividend has increased by an average of 18% per year over the past 7 years and payments have been stable during that time. The company's earnings per share (EPS) would need to grow by 64% to bring the payout ratio under control. EPS is expected to grow by 5.5% over the next 3 years, which means the dividend may need to be reduced to reach a sustainable payout ratio.
공고 • Aug 31Duxton Water Limited to Report First Half, 2024 Results on Aug 30, 2024Duxton Water Limited announced that they will report first half, 2024 results on Aug 30, 2024
공고 • Aug 30Duxton Water Limited Declares Fully Franked Dividend, Payable on October 25, 2024Duxton Water Limited declared fully franked dividend of 3.7 cents per share, Payable on October 25, 2024. Record Date is October 11, 2024. Franking is fully franked (30% tax rate).
Upcoming Dividend • Apr 04Upcoming dividend of AU$0.036 per shareEligible shareholders must have bought the stock before 11 April 2024. Payment date: 26 April 2024. The company is paying out more than 100% of its profits and is cash flow negative. Trailing yield: 4.8%. Within top quartile of German dividend payers (4.7%). In line with average of industry peers (4.6%).
공고 • Mar 21Duxton Water Limited, Annual General Meeting, May 29, 2024Duxton Water Limited, Annual General Meeting, May 29, 2024.
Reported Earnings • Mar 01Full year 2023 earnings released: EPS: AU$0.048 (vs AU$0.084 in FY 2022)Full year 2023 results: EPS: AU$0.048 (down from AU$0.084 in FY 2022). Revenue: AU$20.9m (up 4.8% from FY 2022). Net income: AU$6.33m (down 37% from FY 2022). Profit margin: 30% (down from 50% in FY 2022). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 18% p.a. on average during the next 2 years, compared to a 7.2% growth forecast for the Global Water Utilities industry.
Buy Or Sell Opportunity • Feb 05Now 23% undervalued after recent price dropOver the last 90 days, the stock has fallen 9.3% to €0.88. The fair value is estimated to be €1.13, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 33% over the last 3 years. Earnings per share has grown by 15%. Revenue is forecast to grow by 33% in 2 years. Earnings are forecast to grow by 47% in the next 2 years.
Buying Opportunity • Jan 05Now 21% undervalued after recent price dropOver the last 90 days, the stock is down 8.0%. The fair value is estimated to be €1.16, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 33% over the last 3 years. Earnings per share has grown by 15%. Revenue is forecast to grow by 33% in 2 years. Earnings is forecast to grow by 47% in the next 2 years.
Valuation Update With 7 Day Price Move • Dec 23Investor sentiment improves as stock rises 16%After last week's 16% share price gain to €1.10, the stock trades at a forward P/E ratio of 21x. Average forward P/E is 15x in the Water Utilities industry globally.
공고 • Oct 16Duxton Water Limited Announces Dividend for the Six Months Ended June 30, 2023, Payable on October 27, 2023Duxton Water Limited announced ordinary dividend of AUD 0.03500000 for the six months ended June 30, 2023. Record Date: October 13, 2023. Ex-Date: October 12, 2023. Payment Date: October 27, 2023.
Reported Earnings • Aug 27First half 2023 earnings released: EPS: AU$0.024 (vs AU$0.037 in 1H 2022)First half 2023 results: EPS: AU$0.024 (down from AU$0.037 in 1H 2022). Revenue: AU$9.82m (up 42% from 1H 2022). Net income: AU$2.84m (down 36% from 1H 2022). Profit margin: 29% (down from 64% in 1H 2022). The decrease in margin was driven by higher expenses.
공고 • Aug 25Duxton Water Limited Announces Interim Dividend for Year 2023, Payable on 27 October 2023; Reaffirms Dividend Guidance for the Final 2023 and Interim 2024Duxton Water Limited announced and declare the interim 2023 dividend of 3.5 cents (fully franked) to be paid to shareholders on 27 October 2023. The company reaffirmed dividend guidance for the final 2023 and interim 2024. For the final 2023, the company expected to pay the dividend of 3.6 cents (fully franked). For the interim 2024, the company expected to pay the dividend of 3.7 cents (fully franked).
New Risk • Aug 11New major risk - Shareholder dilutionThe company's shareholders have been substantially diluted in the past year. Increase in shares outstanding: 53% This is considered a major risk. Shareholder dilution occurs when there is an increase in the number of shares on issue that is not proportionally distributed between all shareholders. Often due to the company raising equity capital or some options being converted into stock. All else being equal, if there are more shares outstanding then each existing share will be entitled to a lower proportion of the company's total earnings, thus reducing earnings per share (EPS). While dilution might not always result in lower EPS (like if the company is using the capital to fund an EPS accretive acquisition) in a lot cases it does, along with lower dividends per share and less voting power at shareholder meetings. Currently, the following risks have been identified for the company: Major Risks Debt is not well covered by operating cash flow (1.0% operating cash flow to total debt). Shares are highly illiquid. Shareholders have been substantially diluted in the past year (53% increase in shares outstanding). Minor Risk Paying a dividend despite having no free cash flows.
공고 • Aug 03Duxton Water Limited has completed a Follow-on Equity Offering in the amount of AUD 44.230806 million.Duxton Water Limited has completed a Follow-on Equity Offering in the amount of AUD 44.230806 million. Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 14,743,602 Price\Range: AUD 1.5 Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 14,743,602 Price\Range: AUD 1.5 Discount Per Security: AUD 0.075 Transaction Features: Rights Offering
공고 • Jul 04Duxton Water Limited (ASX:D2O) entered into an agreement to acquire 4,770 megalitres of water entitlement from Treasury Wine Estates Limited (ASX:TWE) for AUD 39.1 million.Duxton Water Limited (ASX:D2O) entered into an agreement to acquire 4,770 megalitres of water entitlement from Treasury Wine Estates Limited (ASX:TWE) for AUD 39.1 million on July 3, 2023. Additionally, Duxton has also negotiated a long-term leaseback with Treasury Wine for 3,816 megalitres as part of the transaction. Duxton intends to fund this acquisition using proceeds received from capital raising activities with debt funding to be used only if required. The acquisition subject to conditions relating to Ministerial approval for the transfer and a condition in relation to debt financier consents. Assuming satisfaction of these conditions, Duxton expects that settlement of the acquisition will occur during August 2023.