Pinned valuation:
Update 15/02/2024
Updating based on 1H FY24 results.
Updated chart below:
Based on historic seasonal strength in 2H, I'll assume around $45m NPAT for the full year.
25x fwd PE would give a valuation of around $7.27.
Disc: Held IRL and on Strawman.
Update 22/08/2023
Updating based on FY23 results. Below is the graph of their NPBT results.
Maintaining a 25x PE on the current set of numbers, gives me a valuation of $5.98.
I think I will likely top up at around $6.
Disc: Held IRL and on Strawman.
Update 20/01/2023
More of a target buy price to top up my current holdings. A 25x PE would equate to a share price around $6.20.
$6.20 is also the valuation for DTL assuming 15x EPS growth for 5 years and discounting back 10%pa.
Disc: Held IRL and on Strawman
Update 14/07/2022
DTL are reporting NPBT of $44m for FY22. NPAT ~$30.36m
$5.75 valuation would give a fwd PE of ~30x
For a company that has grown NPAT YOY by 19% this isn't too demanding IMO
Disc: Held IRL and on Strawman
Original Report
Assuming NPAT of $29.5m for FY22 (See my Straw)
PE of 30x = 885m MC
SOI = 154.3m
Valuation = $5.75
Agree my valuation is around there too so still a bit pricey even on the pull back.
The movement in cash, payables and receivables really is a thing to behold. All explained and part of the business but just wow for 6 months.