Valuation Duratec Limited

Stocks

Market Closed - Australian S.E. Other stock markets 07:10:31 10/07/2026 BST			5-day change	1st Jan Change
2.400 ^AUD	+1.69%		+1.27%	+24.68%

06-22	Duratec Completes Acquisition of Pacific Welding Australia	MT
05-06	Duratec's New AU$68 Million Contract is 'Particularly Encouraging' Positive Catalyst, Euroz Hartleys Says	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	89.01	275.7	305.5	363.4	619.6	-	-
Change	-	209.78%	10.79%	18.97%	70.48%	-	-
Enterprise Value (EV) ¹	89.01	275.7	271.8	314.8	575.9	563	547.2
Change	-	209.78%	-1.41%	15.8%	82.94%	-2.25%	-2.8%
P/E	11.9x	15x	14.8x	16.6x	21x	17.4x	16x
PBR	-	-	5.17x	4.89x	8.04x	6.35x	5.27x
PEG	-	0x	1.51x	3.62x	0.7x	0.9x	1.86x
Capitalization / Revenue	-	-	0.55x	0.63x	1.03x	0.87x	0.82x
EV / Revenue	-	-	0.49x	0.55x	0.96x	0.79x	0.73x
EV / EBITDA	-	-	5.71x	5.94x	9.76x	7.87x	7.15x
EV / EBIT	-	-	8.26x	8.56x	14.2x	10.7x	9.65x
EV / FCF	-	-	24.7x	14.3x	21x	19.2x	15.6x
FCF Yield	-	-	4.06%	6.99%	4.77%	5.21%	6.4%
Dividend per Share ²	-	-	0.04	0.0425	0.0484	0.0609	0.0667
Rate of return	-	-	3.25%	2.95%	2.02%	2.54%	2.78%
EPS ²	0.0312	0.0755	0.0829	0.0867	0.1146	0.1379	0.1497
Distribution rate	-	-	48.3%	49%	42.3%	44.2%	44.5%
Net sales ¹	-	-	555.8	573	600.2	713.3	754.3
EBITDA ¹	-	-	47.6	52.99	59.02	71.51	76.48
EBIT ¹	-	-	32.92	36.78	40.68	52.6	56.73
Net income ¹	7.761	19.2	21.43	22.83	29.68	36.17	39.18
Net Debt ¹	-	-	-33.66	-48.64	-43.69	-56.63	-72.38
Reference price ²	0.370	1.130	1.230	1.440	2.400	2.400	2.400
Nbr of stocks (in thousands)	240,573	244,021	248,373	252,390	258,160	-	-
Announcement Date	21/08/22	24/08/23	27/08/24	26/08/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DURATEC LIMITED	20.95x	0.96x	9.76x	2.02%	431M
QUANTA SERVICES, INC.	68.18x	2.94x	28.76x	0.07%	98.82B
VINCI	13.19x	1.07x	5.86x	4.46%	72.11B
COMFORT SYSTEMS USA, INC.	40.7x	4.99x	27.66x	0.17%	61.72B
LARSEN & TOUBRO LIMITED	26.14x	1.99x	19.33x	1.19%	56.93B
FERROVIAL N.V.	56.3x	4.68x	29.95x	1.61%	46.79B
HOCHTIEF AG	33.26x	0.78x	13.22x	1.91%	39.16B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.67x	0.55x	8.86x	2.1%	36.38B
EMCOR GROUP, INC.	26.77x	1.73x	16.73x	0.18%	34.74B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.71x	0.3x	6.27x	6.03%	27.97B
Average	31.89x	2.00x	16.64x	1.97%	47.5B
Weighted average by Cap.	37.34x	2.37x	19.10x	1.7%