Forum Topics DTL DTL DTL valuation

Pinned valuation:

Last edited 3 months ago
Justification

Update 15/02/2024

Updating based on 1H FY24 results.

  • NPBT = $30.8m
  • NPAT = $21.4m

Updated chart below:

1b5f1ae40dc7b59c00da990b022514f0128caa.png

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.

65080a5621b3f479c8a466f9f6360f58dfcfbb.png

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

Mujo
3 months ago

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.

58a2c44bf8c387bab69d474b61cba251524bca.png

10

BoredSaint
3 months ago

I think this slide encapsulates their working capital model:

538deee3a4a185805fd4074a0376ebcc6858b9.png

I was a bit worried in FY22 when the working capital line was teetering close to the cash position. But that seems to have resolved and they have a very healthy cash balance. Not holding onto too much inventory either (albeit on non-cancellable orders). Or perhaps the lack of inventory could mean a slowing 2nd half? Will be interesting to see.

Disc: Held IRL and on Strawman.

13

UlladullaDave
3 months ago

The real thing to behold here is a company with $70m in equity, most of that in cash, no interest bearing debt and $935m in assets. Now that is what float looks like.

14

edgescape
3 months ago

Haven't had time to go through all the details, so thanks for pointing everything out in the Half yearly report which is more informative than the press release

So just a bit of context.


c30f208cb941813e912f989a48b4770d8618a4.png

Highlighting the interesting bit as mentioned. In the update they expect sales will peak around May June and the difference will be made up then

0242bc1c240dd5eebc037d895cadc67649d572.png

And hence could not provide guidance

Still things such as for example system upgrades for many of Data#3 customers are unavoidable anyway in the end and you can delay upgrades for so long so not too worried.

We are going through the same process at work even though many employees such as myself are quite annoyed by it

15

Rick
3 months ago

@BoredSaint thanks for sharing and discussing the working capital analysis for Data#3. Cycling of cash reserves between June and December appears to be business as usual for Data#3 and I suspect this reflects fluctuations in cash flows of the business throughout the year. Dec 23 looks quite healthy in comparison to other Dec half year positions.

Can anyone spot the elephant in the room here? Was it just too expensive before and now there’s some profit taking (I think it was overpriced before). Are there some headwinds ahead that I can’t see? Is there something I’m missing in the accounts? There’s got to be some reason for the 20% fall in the share price that can be easily explained. Is there anyone with a bear case?

Disc: held and adding

12

BoredSaint
3 months ago

I think this got caught up in a bit of the AI hype run up that has happened recently. But in reality, this is an IT services business with historically low margins. Earnings for the half also were boosted by interest earned from their cash accounts. This will unwind in the 2H which may impact full year earnings.

Prior to the pullback, this was trading on a PE of over 40x which I believe was quite overvalued. Coupled with a slight miss on earnings compared to analyst expectations and you get a sharp pullback back to a more reasonable valuation. I think I will likely add around my valuation price ($7.27)

I don't have a huge bear case but just mindful that I do believe IT services are slightly cyclical and currently there is still demand for their services. If this were to slow, together with low margins could see profit come down quite quickly. Overall I still see this as a long term hold until there is clear evidence of the cycle turning negative.

Disc: Held IRL and on Strawman.

21

Rick
3 months ago

Thanks @BoredSaint. That’s a great explanation.

11

thunderhead
2 months ago

The valuation was getting really stretched close to $10. It has pulled back some, but the question is whether the current valuation represents a good price to pay over the long term - that's a tough one, but buyers will probably do alright (if not spectacularly well) from these prices.

14

edgescape
2 months ago

Could be more of a timing issue with the receipts and cash as they stated in the report. In which case could be just short term noise till we know until the next half.

7