Loading...

Downer EDI

DB:DNE
Snowflake Description

Established dividend payer with adequate balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
DNE
DB
A$5B
Market Cap
  1. Home
  2. DE
  3. Commercial Services
Company description

Downer EDI Limited operates as a services provider in Australia, New Zealand, the Asia-Pacific, South America, and Southern Africa. The last earnings update was 71 days ago. More info.


Add to Portfolio Compare Print
DNE Share Price and Events
7 Day Returns
3.4%
DB:DNE
3.7%
DE Commercial Services
2.4%
DE Market
1 Year Returns
18.7%
DB:DNE
-8.3%
DE Commercial Services
-6.2%
DE Market
DNE Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Downer EDI (DNE) 3.4% 2.7% 8.9% 18.7% 94% 41.7%
DE Commercial Services 3.7% 1.3% 10.8% -8.3% 3.8% -42%
DE Market 2.4% 3% 7.4% -6.2% 9.6% 14.1%
1 Year Return vs Industry and Market
  • DNE outperformed the Commercial Services industry which returned -8.3% over the past year.
  • DNE outperformed the Market in Germany which returned -6.2% over the past year.
Price Volatility
DNE
Industry
5yr Volatility vs Market

Value

 Is Downer EDI undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Downer EDI to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Downer EDI.

DB:DNE Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 8 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 5.8%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:DNE
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Commercial Services Unlevered Beta Simply Wall St/ S&P Global 0.73
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.735 (1 + (1- 30%) (31.05%))
0.929
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.93
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (0.929 * 5.96%)
5.77%

Discounted Cash Flow Calculation for DB:DNE using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Downer EDI is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

DB:DNE DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (AUD, Millions) Source Present Value
Discounted (@ 5.77%)
2019 343.50 Analyst x2 324.77
2020 396.00 Analyst x1 353.99
2021 290.00 Analyst x1 245.10
2022 227.42 Est @ -21.58% 181.73
2023 193.23 Est @ -15.04% 145.99
2024 173.02 Est @ -10.46% 123.59
2025 160.47 Est @ -7.25% 108.38
2026 152.44 Est @ -5.01% 97.34
2027 147.20 Est @ -3.44% 88.87
2028 143.76 Est @ -2.34% 82.06
Present value of next 10 years cash flows A$1,751.82
DB:DNE DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= A$143.76 × (1 + 0.23%) ÷ (5.77% – 0.23%)
A$2,601.27
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= A$2,601.27 ÷ (1 + 5.77%)10
A$1,484.85
DB:DNE Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= A$1,751.82 + A$1,484.85
A$3,236.68
Equity Value per Share
(AUD)
= Total value / Shares Outstanding
= A$3,236.68 / 591.32
A$5.47
DB:DNE Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:DNE represents 0.62532x of ASX:DOW
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.62532x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (AUD) x Listing Adjustment Factor
= A$ 5.47 x 0.62532
€3.42
Value per share (EUR) From above. €3.42
Current discount Discount to share price of €4.89
= -1 x (€4.89 - €3.42) / €3.42
-42.9%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Downer EDI is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Downer EDI's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Downer EDI's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:DNE PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in AUD A$0.35
ASX:DOW Share Price ** ASX (2019-04-18) in AUD A$7.82
Europe Commercial Services Industry PE Ratio Median Figure of 105 Publicly-Listed Commercial Services Companies 16.64x
Germany Market PE Ratio Median Figure of 422 Publicly-Listed Companies 19.67x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Downer EDI.

DB:DNE PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= ASX:DOW Share Price ÷ EPS (both in AUD)

= 7.82 ÷ 0.35

22.15x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Downer EDI is overvalued based on earnings compared to the Europe Commercial Services industry average.
  • Downer EDI is overvalued based on earnings compared to the Germany market.
Price based on expected Growth
Does Downer EDI's expected growth come at a high price?
Raw Data
DB:DNE PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 22.15x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 8 Analysts
2.3%per year
Europe Commercial Services Industry PEG Ratio Median Figure of 54 Publicly-Listed Commercial Services Companies 1.35x
Germany Market PEG Ratio Median Figure of 270 Publicly-Listed Companies 1.58x

*Line of best fit is calculated by linear regression .

DB:DNE PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 22.15x ÷ 2.3%

9.69x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Downer EDI is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Downer EDI's assets?
Raw Data
DB:DNE PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in AUD A$4.55
ASX:DOW Share Price * ASX (2019-04-18) in AUD A$7.82
Germany Commercial Services Industry PB Ratio Median Figure of 8 Publicly-Listed Commercial Services Companies 1.96x
Germany Market PB Ratio Median Figure of 570 Publicly-Listed Companies 1.85x
DB:DNE PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= ASX:DOW Share Price ÷ Book Value per Share (both in AUD)

= 7.82 ÷ 4.55

1.72x

* Primary Listing of Downer EDI.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Downer EDI is good value based on assets compared to the DE Commercial Services industry average.
X
Value checks
We assess Downer EDI's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Commercial Services industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Commercial Services industry average (and greater than 0)? (1 check)
  5. Downer EDI has a total score of 1/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Downer EDI expected to perform in the next 1 to 3 years based on estimates from 8 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
2.3%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Downer EDI expected to grow at an attractive rate?
  • Downer EDI's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Downer EDI's earnings growth is positive but not above the Germany market average.
  • Downer EDI's revenue growth is positive but not above the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:DNE Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:DNE Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 8 Analysts 2.3%
DB:DNE Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 8 Analysts 3.6%
Germany Commercial Services Industry Earnings Growth Rate Market Cap Weighted Average 31.1%
Germany Commercial Services Industry Revenue Growth Rate Market Cap Weighted Average 3.5%
Germany Market Earnings Growth Rate Market Cap Weighted Average 11.5%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.8%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:DNE Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 8 Analyst Estimates (S&P Global) See Below
All numbers in AUD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:DNE Future Estimates Data
Date (Data in AUD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-06-30 15,303 711 293 1
2022-06-30 14,856 682 283 1
2021-06-30 14,024 671 313 5
2020-06-30 13,662 628 315 6
2019-06-30 13,247 685 295 6
DB:DNE Past Financials Data
Date (Data in AUD Millions) Revenue Cash Flow Net Income *
2018-12-31 12,552 632 209
2018-09-30 12,292 607 136
2018-06-30 12,031 583 63
2018-03-31 10,884 544 74
2017-12-31 9,736 505 84
2017-09-30 8,502 473 128
2017-06-30 7,268 442 173
2017-03-31 7,094 477 175
2016-12-31 6,920 513 178
2016-09-30 6,885 481 174
2016-06-30 6,850 448 171
2016-03-31 6,878 427 174

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Downer EDI's earnings are expected to grow by 2.3% yearly, however this is not considered high growth (20% yearly).
  • Downer EDI's revenue is expected to grow by 3.6% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:DNE Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 8 Analyst Estimates (S&P Global) See Below

All data from Downer EDI Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:DNE Future Estimates Data
Date (Data in AUD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-06-30 0.54 0.54 0.54 1.00
2022-06-30 0.51 0.51 0.51 1.00
2021-06-30 0.52 0.57 0.48 4.00
2020-06-30 0.52 0.59 0.48 6.00
2019-06-30 0.49 0.52 0.48 6.00
DB:DNE Past Financials Data
Date (Data in AUD Millions) EPS *
2018-12-31 0.35
2018-09-30 0.23
2018-06-30 0.11
2018-03-31 0.13
2017-12-31 0.15
2017-09-30 0.25
2017-06-30 0.36
2017-03-31 0.37
2016-12-31 0.39
2016-09-30 0.38
2016-06-30 0.38
2016-03-31 0.40

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Downer EDI is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Downer EDI's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Downer EDI has a total score of 1/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Downer EDI performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Downer EDI's growth in the last year to its industry (Commercial Services).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Downer EDI's year on year earnings growth rate was negative over the past 5 years, however the most recent earnings are above average.
  • Downer EDI's 1-year earnings growth exceeds its 5-year average (148.6% vs -11.8%)
  • Downer EDI's earnings growth has exceeded the Europe Commercial Services industry average in the past year (148.6% vs 16%).
Earnings and Revenue History
Downer EDI's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Downer EDI Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:DNE Past Revenue, Cash Flow and Net Income Data
Date (Data in AUD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 12,552.30 208.60 81.80
2018-09-30 12,291.60 136.00 81.80
2018-06-30 12,030.90 63.40 81.80
2018-03-31 10,883.50 73.65 76.00
2017-12-31 9,736.10 83.90 70.20
2017-09-30 8,501.85 128.40 70.20
2017-06-30 7,267.60 172.90 70.20
2017-03-31 7,093.80 175.25 68.50
2016-12-31 6,920.00 177.60 66.80
2016-09-30 6,885.00 174.30 66.80
2016-06-30 6,850.00 171.00 66.80
2016-03-31 6,878.35 174.20 67.55
2015-12-31 6,906.70 177.40 68.30
2015-09-30 6,963.30 188.45 68.30
2015-06-30 7,019.90 199.50 68.30
2015-03-31 7,005.87 200.62 -24.25
2014-12-31 6,991.85 201.73 -116.80
2014-09-30 7,181.72 204.37 -21.60
2014-06-30 7,371.60 207.00 73.60
2014-03-31 7,689.22 203.85 235.67
2013-12-31 8,006.84 200.70 397.75
2013-09-30 8,391.61 198.50 401.19
2013-06-30 8,776.38 196.30 404.64
2012-12-31 8,825.76 106.38 380.72
2012-09-30 8,370.59 101.39 362.48
2012-06-30 7,915.41 96.39 344.24

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Downer EDI has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Downer EDI used its assets less efficiently than the Europe Commercial Services industry average last year based on Return on Assets.
  • Downer EDI's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Downer EDI's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Commercial Services industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Downer EDI has a total score of 2/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Downer EDI's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Downer EDI's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Downer EDI is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Downer EDI's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Downer EDI's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 2x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Downer EDI Company Filings, last reported 3 months ago.

DB:DNE Past Debt and Equity Data
Date (Data in AUD Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 3,015.30 1,436.00 550.80
2018-09-30 3,015.30 1,436.00 550.80
2018-06-30 3,205.10 1,534.40 616.20
2018-03-31 3,205.10 1,534.40 616.20
2017-12-31 3,206.10 1,518.30 510.30
2017-09-30 3,206.10 1,518.30 510.30
2017-06-30 3,586.50 1,453.10 854.40
2017-03-31 3,586.50 1,453.10 854.40
2016-12-31 2,118.40 636.70 614.50
2016-09-30 2,118.40 636.70 614.50
2016-06-30 2,088.50 652.10 579.20
2016-03-31 2,088.50 652.10 579.20
2015-12-31 2,056.50 672.20 502.30
2015-09-30 2,056.50 672.20 502.30
2015-06-30 2,035.30 541.70 382.00
2015-03-31 2,035.30 541.70 382.00
2014-12-31 1,995.58 620.68 394.24
2014-09-30 1,995.58 620.68 394.24
2014-06-30 1,962.00 456.70 441.80
2014-03-31 1,962.00 456.70 441.80
2013-12-31 1,897.27 525.03 381.49
2013-09-30 1,897.27 525.03 381.49
2013-06-30 1,826.57 714.23 490.52
2012-12-31 1,718.42 588.16 227.17
2012-09-30 1,718.42 588.16 227.17
2012-06-30 1,617.70 661.10 307.48
  • Downer EDI's level of debt (47.6%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (27.6% vs 47.6% today).
  • Debt is well covered by operating cash flow (44%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 5.3x coverage).
X
Financial health checks
We assess Downer EDI's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Downer EDI has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Downer EDI's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
3.58%
Current annual income from Downer EDI dividends. Estimated to be 4.12% next year.
If you bought €2,000 of Downer EDI shares you are expected to receive €72 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Downer EDI's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.43%).
  • Downer EDI's dividend is below the markets top 25% of dividend payers in Germany (3.7%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:DNE Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 8 Analyst Estimates (S&P Global) See Below
Germany Commercial Services Industry Average Dividend Yield Market Cap Weighted Average of 7 Stocks 3.3%
Germany Market Average Dividend Yield Market Cap Weighted Average of 325 Stocks 3%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.4%
Germany Top 25% Dividend Yield 75th Percentile 3.7%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:DNE Future Dividends Estimate Data
Date (Data in A$) Dividend per Share (annual) Avg. No. Analysts
2023-06-30 0.35 2.00
2022-06-30 0.34 2.00
2021-06-30 0.34 7.00
2020-06-30 0.33 9.00
2019-06-30 0.30 9.00
DB:DNE Past Annualized Dividends Data
Date (Data in A$) Dividend per share (annual) Avg. Yield (%)
2019-02-06 0.280 3.721
2018-08-16 0.280 3.949
2018-02-20 0.260 3.766
2017-08-28 0.240 3.519
2017-02-01 0.240 3.763
2016-08-04 0.240 4.295
2016-02-03 0.240 6.502
2015-08-06 0.240 6.890
2015-02-04 0.240 5.200
2014-08-05 0.240 5.352
2014-02-04 0.220 4.495
2013-09-05 0.220 4.594
2013-02-13 0.200 4.726
2012-02-20 0.000 0.000
2011-08-24 0.000 0.000
2011-03-07 0.000 0.000
2011-03-03 0.000 0.000
2010-08-19 0.291 6.486
2010-03-24 0.291 5.629
2009-08-20 0.290 3.458
2009-04-20 0.255 4.761

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been stable in the past 10 years.
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of Downer EDI's earnings are paid to the shareholders as a dividend.
  • Dividends paid are covered by earnings (1.3x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be covered by earnings (1.7x coverage).
X
Income/ dividend checks
We assess Downer EDI's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Downer EDI afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Downer EDI has a total score of 5/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Downer EDI's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Grant Fenn
COMPENSATION A$5,133,181
AGE 53
TENURE AS CEO 8.8 years
CEO Bio

Mr. Grant Anthony Fenn, B Ec, CA has been the Chief Executive Officer and Managing Director of Downer EDI Limited since July 30, 2010. Mr. Fenn has over 30 years’ experience in operational management, strategic development and financial management. He held a number of senior roles at Qantas including Executive General Manager of Strategy and Investments and Executive General Manager of Associated Businesses, responsible for the Airports, Freight, Flight Catering and Qantas Holidays businesses. He served as the Chief Financial Officer of Downer EDI Limited from October 2009 to July 2010 and served as its Finance Director from July 1, 2010 to August 2010. He joined Downer in October 2009. He served as an Executive General Manager of Associated Businesses, Deputy Chief Financial Officer, Executive General Manager of Airports and Catering and Executive General Manager of Finance at Qantas Airways Limited and also served as its Executive General Manager of Strategy & Investments from October 2008 to October 1, 2009 and Executive General Manager of Freight Enterprises until October 1, 2008. He served as an Executive General Manager of Qantas Freight Enterprises Ltd. He served as the Chairman of Star Track Express. He serves as an Executive Director of Downer EDI Limited and a Director of Downer Construction (New Zealand) Limited. He is a Non-Executive Director of Sydney Airport Finance Company Pty Ltd. He has been a Non-Executive Director at Southern Cross Airports Corporation Holdings Ltd. since October 01, 2015, Spotless Group Holdings Limited since December 1, 2017 and Sydney Airport Limited since October 1, 2015. He worked at KPMG for eight years before he joined Qantas. He serves as a Non-Executive Director of Sydney Airport Corporation Limited. He has been a Director of Works Finance (NZ) Limited since June 17, 2010. He served as Director of Downer Utilities Australia Pty Ltd. since October 01, 2014. He served as a Director of Australian Air Express. He is a Member of the UTS Engineering and IT Industry Advisory Board. He served as a Director of Downer New Zealand Limited until August 09, 2016, Downer Group Finance Pty Limited until April 27, 2016 and Kdr Victoria Pty Ltd until October 30, 2013. He is a Member of the Australian Institute of Chartered Accountants. Mr. Fenn holds a Bachelor of Economics from Macquarie University.

CEO Compensation
  • Grant's compensation has been consistent with company performance over the past year.
  • Grant's remuneration is higher than average for companies of similar size in Germany.
Management Team Tenure

Average tenure of the Downer EDI management team in years:

3.2
Average Tenure
  • The tenure for the Downer EDI management team is about average.
Management Team

Grant Fenn

TITLE
MD, CEO & Director
COMPENSATION
A$5M
AGE
53
TENURE
8.8 yrs

Michael Ferguson

TITLE
Chief Financial Officer
COMPENSATION
A$2M
TENURE
2.5 yrs

Sergio Cinerari

TITLE
Chief Executive Officer of Transport & Infrastructure
COMPENSATION
A$3M
TENURE
4.2 yrs

Brendan Petersen

TITLE
Chief Executive Officer of Mining
COMPENSATION
A$2M
TENURE
3.2 yrs

Steve Killeen

TITLE
Chief Executive Officer of New Zealand Business
COMPENSATION
A$1M
TENURE
2.3 yrs

Michael Sharp

TITLE
Group Head of Corporate Affairs & Investors Relations

Robert Regan

TITLE
Group General Counsel & Company Secretary
TENURE
0.3 yrs

Steve Schofield

TITLE
Group Head of Human Resources & Industrial Relations
TENURE
1.7 yrs

David Cattell

TITLE
Group Head of Strategy
COMPENSATION
A$2M
TENURE
4.2 yrs

Julie Wills

TITLE
Group Head of Zero Harm
TENURE
4.3 yrs
Board of Directors Tenure

Average tenure and age of the Downer EDI board of directors in years:

7.9
Average Tenure
60
Average Age
  • The tenure for the Downer EDI board of directors is about average.
Board of Directors

Mike Harding

TITLE
Independent Non Executive Chairman
COMPENSATION
A$411K
AGE
69
TENURE
8.4 yrs

Grant Fenn

TITLE
MD, CEO & Director
COMPENSATION
A$5M
AGE
53

Sally Chaplain

TITLE
Independent Non-Executive Director
COMPENSATION
A$203K
AGE
60
TENURE
10.8 yrs

Charles Thorne

TITLE
Independent Non-Executive Director
COMPENSATION
A$197K
AGE
68
TENURE
8.8 yrs

Teresa Handicott

TITLE
Independent Non-Executive Director
COMPENSATION
A$181K
AGE
55
TENURE
2.6 yrs

Phil Garling

TITLE
Independent Non-Executive Director
COMPENSATION
A$181K
AGE
64
TENURE
7.4 yrs

Nicole Hollows

TITLE
Independent Non-executive Director
COMPENSATION
A$5K
AGE
47
TENURE
0.8 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
09. Apr 19 Sell FIL Limited Company 15. Aug 18 22. Feb 19 -1,117,567 €4.66 €0
09. Apr 19 Buy FIL Limited Company 04. May 18 07. Jan 19 4,882,627 €4.66 €0
20. Feb 19 Sell Vinva Investment Management Company 08. Feb 19 18. Feb 19 -194,650 €4.62 €-898,861
20. Feb 19 Buy Vinva Investment Management Company 08. Feb 19 18. Feb 19 21,917 €4.53 €99,184
11. Feb 19 Sell New York Life Investment Management LLC Company 17. May 18 07. Feb 19 -6,625,715 €4.14 €-27,442,088
11. Feb 19 Buy New York Life Investment Management LLC Company 07. May 18 22. Jan 19 5,614,572 €4.61 €25,876,855
11. Feb 19 Sell Vinva Investment Management Company 07. Oct 18 07. Feb 19 -2,728,000 €4.33 €-11,817,753
11. Feb 19 Buy Vinva Investment Management Company 07. Oct 18 07. Feb 19 12,458,161 €4.29 €53,408,820
15. Jan 19 Sell Nationwide Fund Advisors Company 05. Dec 18 05. Dec 18 -14,837 €4.02 €-59,637
15. Jan 19 Buy Nationwide Fund Advisors Company 20. Jun 18 27. Jul 18 81,269 €4.45 €361,760
15. Jan 19 Sell Columbia Management Investment Advisers, LLC Company 18. Dec 18 18. Dec 18 -79,616 €4.18 €-333,017
15. Jan 19 Buy Columbia Management Investment Advisers, LLC Company 11. Oct 17 15. Nov 18 217,329 €4.54 €986,624
15. Jan 19 Buy M Fund, Inc. - M International Equity Fund Company 18. Dec 18 18. Dec 18 4,400 €4.20 €18,468
15. Jan 19 Sell Dimensional Fund Advisors L.P. Company 09. Dec 15 14. Jan 19 -8,898,857 €4.67 €-34,404,356
15. Jan 19 Buy Dimensional Fund Advisors L.P. Company 14. Oct 15 18. Dec 18 7,598,611 €4.70 €28,806,386
02. Jan 19 Sell AustralianSuper Pty Ltd Company 11. Oct 18 07. Dec 18 -22,524 €4.56 €-102,739
02. Jan 19 Buy AustralianSuper Pty Ltd Company 09. Oct 18 21. Dec 18 1,961,172 €4.70 €9,225,378
16. Dec 18 Sell The Vanguard Group, Inc. Company 15. Aug 18 30. Nov 18 -118,368 €5.03 €-595,768
16. Dec 18 Buy The Vanguard Group, Inc. Company 13. Aug 18 12. Dec 18 1,754,915 €5.05 €8,859,604
14. Nov 18 Buy Nicole Hollows Individual 13. Nov 18 13. Nov 18 3,000 €4.43 €13,275
04. Nov 18 Buy Richard Harding Individual 02. Nov 18 02. Nov 18 14,646 €4.31 €63,117
06. Jul 18 Sell AustralianSuper Pty Ltd Company 11. Apr 18 03. Jul 18 -17,313,307 €4.68 €-81,042,283
06. Jul 18 Buy AustralianSuper Pty Ltd Company 06. Apr 18 03. Jul 18 10,827,212 €4.64 €50,201,296
08. May 18 Sell New York Life Investment Management LLC Company 23. Apr 18 26. Apr 18 -66,000 €4.25 €-279,310
08. May 18 Buy New York Life Investment Management LLC Company 23. Apr 18 04. May 18 178,000 €4.50 €792,801
07. May 18 Buy FIL Limited Company 27. Mar 18 03. May 18 7,143,664 €4.45 €0
X
Management checks
We assess Downer EDI's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Downer EDI has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Downer EDI Limited operates as a services provider in Australia, New Zealand, the Asia-Pacific, South America, and Southern Africa. Its Transport segment engages in road, rail infrastructure, bridge, airport, and port businesses; and provides earthworks, civil construction, asset management, maintenance, surfacing and stabilization, open space and facilities management, and rail track signaling and electrification works services, as well as supplying bituminous products and logistics services. Its Utilities segment plans, designs, constructs, operates, maintains, manages, and decommissions power and gas network assets, as well as operates in the renewable energy business; provides pipeline bursting and civil maintenance solutions for municipal and industrial water users; and designs, builds, and maintains wind farms and turbine sites, and solar farms. This segment also offers feasibility, design, civil and network construction, commissioning, testing, and operation and maintenance services for fiber, copper, and radio networks; and data center, automated ticketing, and intelligent transport technology services. Its Rail segment offers passenger build, operations and maintenance, component overhauls, and after-market services. Its Engineering, Construction and Maintenance segment provides design, engineering, construction, and maintenance services for greenfield and brownfield projects for various sectors in a range of stages of the project lifecycle. Its Mining segment provides asset management, blasting, crushing, exploration drilling, mine closure and site rehabilitation, mobile plant maintenance, open cut mining, tyre management, and underground mining services; supplies explosives; undertakes civil projects; and trains and develops ATSI employees. Its Spotless segment offers outsourced facility, catering and laundry, and technical and engineering services, as well as refrigeration solutions. The company is headquartered in North Ryde, Australia.

Details
Name: Downer EDI Limited
DNE
Exchange: DB
Founded:
A$2,939,693,456
591,317,066
Website: http://www.downergroup.com
Address: Downer EDI Limited
Triniti Business Campus,
Level 2,
North Ryde,
New South Wales, 2113,
Australia
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
ASX DOW Ordinary Shares Australian Securities Exchange AU AUD 01. Jun 1998
OTCPK DNER.F Ordinary Shares Pink Sheets LLC US USD 01. Jun 1998
DB DNE Ordinary Shares Deutsche Boerse AG DE EUR 01. Jun 1998
CHIA DOW Ordinary Shares Chi-X Australia AU AUD 01. Jun 1998
Number of employees
Current staff
Staff numbers
53,000
Downer EDI employees.
Industry
Diversified Support Services
Commercial Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/19 21:17
End of day share price update: 2019/04/18 00:00
Last estimates confirmation: 2019/04/17
Last earnings filing: 2019/02/07
Last earnings reported: 2018/12/31
Last annual earnings reported: 2018/06/30


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

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 here.