Create Free Account

By creating account you will get access to hot stocks & personalised emails

Data#3 Ltd

Technology AU DTL

7.78AUD
0.11(1.43%)

Last update at 2024-04-29T02:16:00Z

Day Range

7.617.79
LowHigh

52 Week Range

5.869.87
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax 53.23M 44.09M 36.94M 34.07M 26.56M
Minority interest - - 0.01M 0.47M 0.38M
Net income 37.03M 30.26M 25.41M 23.64M 18.11M
Selling general administrative 178.72M 154.71M 140.38M 136.75M 131.87M
Selling and marketing expenses - - - - -
Gross profit 250.65M 218.22M 194.75M 187.98M 175.12M
Reconciled depreciation 7.15M 6.16M 5.17M 4.91M 2.53M
Ebit 53.29M 44.22M 37.15M 34.42M 27.93M
Ebitda 60.45M 50.38M 43.20M 39.32M 30.45M
Depreciation and amortization 7.15M 6.16M 6.05M 4.91M 2.53M
Non operating income net other - - - - -
Operating income 50.97M 45.20M 37.66M 34.08M 27.93M
Other operating expenses 2509.75M 2147.27M 1917.63M 1589.84M 1387.64M
Interest expense 0.06M 0.12M 0.21M 0.35M 0.16M
Tax provision 16.20M 13.83M 11.54M 10.34M 8.62M
Interest income 1.22M 0.27M 0.72M 1.07M 0.13M
Net interest income 2.26M -1.10300M 0.52M -0.35200M -0.16400M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 16.20M 13.83M 11.54M 10.34M 8.62M
Total revenue 2560.70M 2192.42M 1955.25M 1623.84M 1415.57M
Total operating expenses 200.91M 174.20M 158.18M 154.87M 147.20M
Cost of revenue 2310.05M 1974.20M 1760.50M 1435.86M 1240.44M
Total other income expense net 0.36M 0.30M 0.22M 0.97M -1.36400M
Discontinued operations - - - - -
Net income from continuing ops 37.03M 30.26M 25.40M 23.73M 17.95M
Net income applicable to common shares 37.03M 30.26M 25.41M 23.64M 18.11M
Preferred stock and other adjustments - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Total assets 935.61M 770.89M 694.83M 587.44M 458.99M
Intangible assets 5.15M 7.34M 5.90M 5.17M 6.24M
Earning assets - - - - -
Other current assets 5.94M 5.87M 3.44M 4.97M 2.76M
Total liab 867.26M 709.19M 638.52M 534.73M 411.55M
Total stockholder equity 68.34M 61.70M 56.30M 52.24M 47.06M
Deferred long term liab - - - - -
Other current liab 52.12M 49.94M 39.31M 36.45M 42.46M
Common stock 11.86M 10.31M 8.28M 8.28M 8.28M
Capital stock 11.86M 10.31M 8.28M 8.28M 8.28M
Retained earnings 56.37M 51.27M 46.86M 43.15M 38.62M
Other liab - 3.20M 4.05M 4.43M 6.32M
Good will 10.06M 10.06M 10.06M 10.06M 10.06M
Other assets 5.88M 6.36M 8.23M 8.32M 8.54M
Cash 404.77M 149.46M 204.32M 255.15M 121.20M
Cash and equivalents 369.01M 100.01M 174.01M 226.01M 108.01M
Total current liabilities 843.25M 683.35M 610.36M 514.44M 405.22M
Current deferred revenue 58.83M 38.69M 42.12M 38.42M 35.53M
Net debt -380.88300M -123.81400M -177.45700M -236.89400M -121.16600M
Short term debt 3.59M 3.00M 2.76M 2.40M 0.03M
Short long term debt - - - - -
Short long term debt total 23.88M 25.64M 26.87M 18.25M 0.03M
Other stockholder equity -68.23400M -61.58100M -55.13700M -51.42900M 0.17M
Property plant equipment 24.27M 26.97M 29.07M 22.03M 2.86M
Total current assets 890.04M 720.16M 641.56M 541.87M 431.30M
Long term investments - - - - -
Net tangible assets - 44.30M 40.35M 37.02M 30.77M
Short term investments 0.09M 0.09M 0.09M 0.11M 0.26M
Net receivables 454.79M 527.89M 415.99M 256.25M 293.64M
Long term debt - - - - 0.00300M
Inventory 19.41M 33.08M 13.87M 21.16M 6.91M
Accounts payable 728.72M 591.73M 526.16M 437.16M 327.21M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 0.11M 0.12M 1.17M 0.81M 0.17M
Additional paid in capital - - - - -
Common stock total equity - - - 8.28M 8.28M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other -39.47300M -44.36700M -45.03200M -37.25000M 5.40M
Deferred long term asset charges - - - - -
Non current assets total 45.57M 50.73M 53.27M 45.57M 27.69M
Capital lease obligations 23.88M 25.64M 26.87M 18.25M 0.03M
Long term debt total 20.30M 22.64M 24.11M 15.86M 0.00300M
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -0.96800M -3.87500M -2.07200M -3.93600M -2.94300M
Change to liabilities 0.00000M 72.16M 97.35M 102.45M 79.39M
Total cashflows from investing activities -0.96800M -3.87500M -2.07200M -3.93600M -2.94300M
Net borrowings - -2.72700M -3.19000M -3.74600M -0.17800M
Total cash from financing activities -34.97200M -28.58000M -25.20800M -22.53100M -15.88300M
Change to operating activities - 0.90M 0.86M 2.54M -0.69400M
Net income 37.03M 30.26M 25.41M 23.64M 18.11M
Change in cash 255.31M -54.86400M -50.82400M 133.95M -7.15000M
Begin period cash flow 149.46M 204.32M 255.15M 121.20M 128.35M
End period cash flow 404.77M 149.46M 204.32M 255.15M 121.20M
Total cash from operating activities 291.02M -22.62300M -22.69100M 160.21M 11.47M
Issuance of capital stock 1.55M 2.04M - - -
Depreciation 4.97M 4.72M 4.88M 4.62M 2.53M
Other cashflows from investing activities 0.01M 0.00000M -0.15000M 0.00000M 0.00700M
Dividends paid -31.92500M -25.85300M -22.01800M -18.78500M 15.71M
Change to inventory 13.57M -19.56100M 7.18M -14.28300M -3.54300M
Change to account receivables 73.92M -113.10100M -157.03500M 36.16M -88.49400M
Sale purchase of stock -1.54800M -2.03500M -2.03500M - -
Other cashflows from financing activities -3.04700M -2.72700M -3.19000M -3.74600M -0.17800M
Change to netincome - 1.18M 0.83M 2.15M 1.49M
Capital expenditures 0.98M 3.88M 1.92M 3.94M 2.95M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 87.49M -132.66200M -149.85900M 21.88M 11.68M
Stock based compensation 1.01M 0.83M 0.62M 0.44M -
Other non cash items 249.02M -57.60500M -52.98500M 131.96M -20.63900M
Free cash flow 290.04M -26.49800M -24.61300M 156.28M 8.52M

Fundamentals

  • Previous Close 7.67
  • Market Cap1191.22M
  • Volume210640
  • P/E Ratio28.52
  • Dividend Yield3.27%
  • EBITDA53.43M
  • Revenue TTM2600.70M
  • Revenue Per Share TTM16.82
  • Gross Profit TTM 73.71M
  • Diluted EPS TTM0.27

Peer Comparison

Sector: Technology Industry: Information Technology Services

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
DTL
Data#3 Ltd		 0.11 1.43% 7.78 28.52 24.15 0.49 17.63 0.64 17.54
NXT
Nextdc Ltd		 0.27 1.66% 16.57 - 2000.00 20.31 3.85 23.14 46.43
DUG
Dug Technology Ltd		 -0.025 0.92% 2.69 68.25 20.37 5.85 8.12 6.23 25.34
ATA
Atturra Ltd		 -0.005 0.61% 0.82 20.75 - 1.26 1.97 1.31 13.99
COS
Cosol Ltd		 0.01 0.99% 1.02 20.50 - 1.94 2.73 2.09 14.14

Reports Covered

Stock Research & News

View All

Profile

Data#3 Limited engages in the provision of information technology (IT) solutions and services in Australia, Fiji, and the Pacific Islands. The company offers cloud solutions, such as public and private cloud, Azure, and modern data center solutions; modern workplace solutions, including collaboration, end user devices, and systems management; and security solutions comprising data security and privacy, cloud security, identity and access management, infrastructure end point security, and security monitoring and analytics. It also provides data and analytics solutions, such as business analytics, customer management, Internet of things (IOT), location-based analytics, and technology intelligence; and connectivity solutions consists of IT-OT networking, SD-WAN, and software-defined and wireless networks. In addition, the company offers consulting and software advisory, procurement, project, managed, and resourcing services. Further, it provides software asset management and managed and maintenance services. Data#3 Limited was founded in 1977 and is headquartered in Brisbane, Australia.

Data#3 Ltd

555 Coronation Drive, Brisbane, QLD, Australia, 4066

Key Executives

Name Title Year Born
Mr. Laurence C. Baynham F.A.C.I.D., FAICD MD, CEO & Exec. Director NA
Mr. Mark R. Esler Founder & Non-Exec. Director NA
Mr. Bremner I. Hill BBus, FCPA, FGIA CFO, Company Sec. & Financial Controller NA
Mr. Brad D. Colledge Exec. Gen. Mang. of Operations NA
Mr. Michael J. Bowser Exec. Gen. Mang. of Services NA
Mr. David Lennon Managing Partner of Bus. Aspect NA
Mr. Terence W. Bonner LLB, BComm, ACIS Gen. Counsel & Joint Company Sec. NA
Tash Macknish Group Mang. of Organizational Devel. and HR NA
Mr. Garrett MacDonald Chief Marketing Officer NA
Ms. Jelaine Doncaster Gen. Mang. of Software Solutions NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).

Our Company

Useful Links

Contact Us

Market Research

Our Company

Useful Links

Contact Us

Disclaimer

The information given by Kalkine Pty Ltd ABN34 154 808 312 (Australian Financial Services License Number 425376) on this website is general information or advice only.

It does not take into account any of your personal objectives, circumstances or needs. Choosing an investment is an important decision. If you do not feel confident making a decision based on the recommendations Kalkine has made in our reports, you should consider obtaining personal advice from an authorised adviser.

There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. Terms & Conditions have been provided for our services, please go through them and also read our Financial Services Guide.

Our website may contain information on past performance of particular investments. Past performance is not an indicator of future performance. Hypothetical returns may not reflect actual performance. Any displays of potential investment opportunities are for sample purposes only and may not actually be available to investors.

The information on the website does not constitute an offer to sell securities or a solicitation of an offer to buy securities. Our reports contain general recommendations to invest in securities.

Copyright 2024 Krish Capital Pty. Ltd. All rights reserved. No part of this website, or its content, may be reproduced in any form without our prior consent.