Dalrymple Bay Infrastructure is forecast to grow earnings and revenue by 23.2% and 3.7% per annum respectively. EPS is expected to grow by 23.4% per annum. Return on equity is forecast to be 12.9% in 3 years.
Key information
23.2%
Earnings growth rate
23.36%
EPS growth rate
Infrastructure earnings growth
13.6%
Revenue growth rate
3.7%
Future return on equity
12.95%
Analyst coverage
Good
Last updated
08 Jun 2026
Recent future growth updates
No updates
Recent updates
Earnings and Revenue Growth Forecasts
CHIA:DBI - Analysts future estimates and past financials data (AUD Millions)
Date
Revenue
Earnings
Free Cash Flow
Cash from Op
Avg. No. Analysts
12/31/2028
947
151
115
184
7
12/31/2027
903
126
47
178
7
12/31/2026
869
112
-50
174
7
12/31/2025
848
29
-102
63
N/A
9/30/2025
822
59
-43
95
N/A
6/30/2025
796
88
16
127
N/A
3/31/2025
781
85
50
147
N/A
12/31/2024
767
82
85
167
N/A
9/30/2024
735
79
111
176
N/A
6/30/2024
702
77
137
186
N/A
3/31/2024
672
75
135
179
N/A
12/31/2023
642
74
133
172
N/A
9/30/2023
658
85
150
190
N/A
6/30/2023
674
96
167
208
N/A
3/31/2023
649
83
155
199
N/A
12/31/2022
624
69
143
189
N/A
9/30/2022
572
46
116
165
N/A
6/30/2022
521
23
89
141
N/A
3/31/2022
513
76
82
132
N/A
12/31/2021
505
129
75
123
N/A
6/30/2021
300
-1,292
-85
-59
N/A
3/31/2021
291
-1,325
-74
-51
N/A
12/31/2020
281
-1,358
-63
-43
N/A
6/30/2020
450
93
101
131
N/A
3/31/2020
446
94
100
132
N/A
12/31/2019
443
96
100
132
N/A
12/31/2018
412
94
N/A
114
N/A
Analyst Future Growth Forecasts
Earnings vs Savings Rate: DBI's forecast earnings growth (23.2% per year) is above the savings rate (3.6%).
Earnings vs Market: DBI's earnings (23.2% per year) are forecast to grow faster than the Australian market (12.1% per year).
High Growth Earnings: DBI's earnings are expected to grow significantly over the next 3 years.
Revenue vs Market: DBI's revenue (3.7% per year) is forecast to grow slower than the Australian market (6.1% per year).
High Growth Revenue: DBI's revenue (3.7% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: DBI's Return on Equity is forecast to be low in 3 years time (12.9%).
Discover growth companies
7D
1Y
7D
1Y
7D
1Y
Company Analysis and Financial Data Status
Data
Last Updated (UTC time)
Company Analysis
2026/06/29 07:06
End of Day Share Price
2026/06/29 00:00
Earnings
2025/12/31
Annual Earnings
2025/12/31
Data Sources
The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.
* Example for US securities, for non-US equivalent regulatory forms and sources are used.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.
Analysis Model and Snowflake
Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.
Learn about the world class team who designed and built the Simply Wall St analysis model.
Industry and Sector Metrics
Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.
Analyst Sources
Dalrymple Bay Infrastructure Limited is covered by 9 analysts. 9 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.