Downer Edi Ltd (DOW) - Net Assets

Latest as of June 2025: AU$2.24 Billion AUD

Based on the latest financial reports, Downer Edi Ltd (DOW) has net assets worth AU$2.24 Billion AUD as of June 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (AU$6.48 Billion) and total liabilities (AU$4.24 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.

Key Net Assets Metrics

Metric Value
Current Net Assets AU$2.24 Billion
% of Total Assets 34.58%
Annual Growth Rate 25.9%
5-Year Change -24.25%
10-Year Change 7.27%
Growth Volatility 487.66

Downer Edi Ltd - Net Assets Trend (1990–2025)

This chart illustrates how Downer Edi Ltd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.

Annual Net Assets for Downer Edi Ltd (1990–2025)

The table below shows the annual net assets of Downer Edi Ltd from 1990 to 2025.

Year Net Assets Change
2025-06-30 AU$2.24 Billion -0.85%
2024-06-30 AU$2.26 Billion -1.33%
2023-06-30 AU$2.29 Billion -18.56%
2022-06-30 AU$2.81 Billion -4.92%
2021-06-30 AU$2.96 Billion +13.97%
2020-06-30 AU$2.60 Billion -14.44%
2019-06-30 AU$3.03 Billion -5.38%
2018-06-30 AU$3.21 Billion -10.63%
2017-06-30 AU$3.59 Billion +71.73%
2016-06-30 AU$2.09 Billion +2.61%
2015-06-30 AU$2.04 Billion +3.74%
2014-06-30 AU$1.96 Billion +7.41%
2013-06-30 AU$1.83 Billion +12.91%
2012-06-30 AU$1.62 Billion +12.15%
2011-06-30 AU$1.44 Billion +16.05%
2010-06-30 AU$1.24 Billion -6.58%
2009-06-30 AU$1.33 Billion +11.20%
2008-06-30 AU$1.20 Billion +2.26%
2007-06-30 AU$1.17 Billion +23.08%
2006-06-30 AU$950.54 Million +4.68%
2005-06-30 AU$908.02 Million +10.33%
2004-06-30 AU$823.03 Million +8.27%
2003-06-30 AU$760.19 Million +7.13%
2002-06-30 AU$709.57 Million +21.06%
2001-06-30 AU$586.11 Million +57.46%
2000-06-30 AU$372.23 Million +8.06%
1999-06-30 AU$344.48 Million +43.09%
1998-06-30 AU$240.74 Million +2816.69%
1997-06-30 AU$8.25 Million +8.26%
1996-06-30 AU$7.62 Million +15.27%
1995-06-30 AU$6.61 Million -20.93%
1994-06-30 AU$8.37 Million +17.45%
1993-06-30 AU$7.12 Million -2.16%
1992-06-30 AU$7.28 Million +1.38%
1991-06-30 AU$7.18 Million +915.56%
1990-06-30 AU$707.00K --

Equity Component Analysis

This analysis shows how different components contribute to Downer Edi Ltd's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.

Equity Composition Insights

  • Retained earnings have decreased by 202189.6% over the analyzed period, potentially due to dividend distributions or operating losses.

Current Equity Component Breakdown (June 2025)

Component Amount Percentage
Common Stock AU$2.47 Billion 119.60%
Other Comprehensive Income AU$2.10 Million 0.10%
Total Equity AU$2.06 Billion 100.00%

Downer Edi Ltd Competitors by Market Cap

The table below lists competitors of Downer Edi Ltd ranked by their market capitalization.

Company Market Cap
Renasant Corporation
NYSE:RNST
 		$3.47 Billion
Cofinimmo SA
BR:COFB
 		$3.47 Billion
Danieli & C Officine Meccaniche SpA
LSE:0APM
 		$3.47 Billion
COMSYS Holdings Corporation
F:CS7
 		$3.48 Billion
Mangalore Refinery and Petrochemicals Limited
NSE:MRPL
 		$3.47 Billion
H&E Equipment Services Inc
NASDAQ:HEES
 		$3.47 Billion
Norte Grande
SN:NORTEGRAN
 		$3.47 Billion
JB Chemicals & Pharmaceuticals Limited
NSE:JBCHEPHARM
 		$3.47 Billion

Equity Growth Attribution

This analysis shows how different factors contributed to changes in Downer Edi Ltd's equity between the two most recent reporting periods.

Equity Growth Insights

  • From 2024 to 2025, total equity changed from 2,080,800,000 to 2,061,700,000, a change of -19,100,000 (-0.9%).
  • Net income of 136,700,000 contributed positively to equity growth.
  • Dividend payments of 158,800,000 reduced retained earnings.
  • Other comprehensive income decreased equity by 11,300,000.

Equity Change Factors (2024 to 2025)

Factor Impact Contribution
Net Income AU$136.70 Million +6.63%
Dividends Paid AU$158.80 Million -7.7%
Other Comprehensive Income AU$-11.30 Million -0.55%
Other Changes AU$14.30 Million +0.69%
Total Change AU$- -0.92%

Book Value vs Market Value Analysis

This analysis compares Downer Edi Ltd's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.

Valuation Insights

  • Current price-to-book ratio: 2.39x
  • The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
  • The price-to-book ratio has decreased from 21910.13x to 2.39x over the analyzed period, indicating reduced market premium.

Historical Price-to-Book Ratios

Date Book Value per Share Market Price P/B Ratio
1990-06-30 AU$0.00 AU$7.35 x
1991-06-30 AU$0.01 AU$7.35 x
1992-06-30 AU$0.02 AU$7.35 x
1993-06-30 AU$0.02 AU$7.35 x
1994-06-30 AU$0.03 AU$7.35 x
1995-06-30 AU$0.02 AU$7.35 x
1996-06-30 AU$0.03 AU$7.35 x
1997-06-30 AU$1.47 AU$7.35 x
1998-06-30 AU$1.76 AU$7.35 x
1999-06-30 AU$2.39 AU$7.35 x
2000-06-30 AU$2.55 AU$7.35 x
2001-06-30 AU$3.18 AU$7.35 x
2002-06-30 AU$2.89 AU$7.35 x
2003-06-30 AU$2.81 AU$7.35 x
2004-06-30 AU$2.73 AU$7.35 x
2005-06-30 AU$2.83 AU$7.35 x
2006-06-30 AU$2.85 AU$7.35 x
2007-06-30 AU$3.30 AU$7.35 x
2008-06-30 AU$3.07 AU$7.35 x
2009-06-30 AU$3.31 AU$7.35 x
2010-06-30 AU$3.33 AU$7.35 x
2011-06-30 AU$3.66 AU$7.35 x
2012-06-30 AU$3.12 AU$7.35 x
2013-06-30 AU$3.57 AU$7.35 x
2014-06-30 AU$4.04 AU$7.35 x
2015-06-30 AU$4.24 AU$7.35 x
2016-06-30 AU$4.15 AU$7.35 x
2017-06-30 AU$6.07 AU$7.35 x
2018-06-30 AU$4.84 AU$7.35 x
2019-06-30 AU$4.57 AU$7.35 x
2020-06-30 AU$3.98 AU$7.35 x
2021-06-30 AU$4.04 AU$7.35 x
2022-06-30 AU$3.92 AU$7.35 x
2023-06-30 AU$3.41 AU$7.35 x
2024-06-30 AU$2.92 AU$7.35 x
2025-06-30 AU$3.07 AU$7.35 x

Capital Efficiency Dashboard

This dashboard shows how efficiently Downer Edi Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.

Capital Efficiency Insights

  • Current Return on Equity (ROE): 6.63%
  • The company has moderate efficiency in generating returns from equity.
  • DuPont Analysis Breakdown:
  • • Net Profit Margin: 1.30%
  • • Asset Turnover: 1.62x
  • • Equity Multiplier: 3.14x
  • Recent ROE (6.63%) is above the historical average (3.66%), indicating improving capital efficiency.

Historical Capital Efficiency Metrics

Year Return on Equity Net Profit Margin Asset Turnover Equity Multiplier Economic Value Added
1990 -12.87% 0.00% 0.00x 30.45x AU$-46.20K
1991 -0.29% 0.00% 0.00x 1.09x AU$-698.30K
1992 -0.15% 0.00% 0.00x 1.12x AU$-699.10K
1993 -0.17% 0.00% 0.00x 1.16x AU$-713.00K
1994 -0.67% 0.00% 0.00x 1.16x AU$-888.50K
1997 19.00% 0.00% 0.00x 1.23x AU$742.62K
1998 2.97% 0.00% 0.00x 3.32x AU$-16.92 Million
1999 11.10% 0.00% 0.00x 2.91x AU$3.79 Million
2000 -1.40% -0.69% 0.74x 2.76x AU$-42.42 Million
2001 -0.89% -0.33% 0.97x 2.78x AU$-63.81 Million
2002 -0.73% -0.22% 1.28x 2.58x AU$-76.16 Million
2003 -0.68% -0.20% 1.27x 2.67x AU$-81.22 Million
2004 -0.21% -0.06% 1.47x 2.57x AU$-84.03 Million
2005 13.58% 3.31% 1.59x 2.58x AU$32.49 Million
2006 -2.62% -0.54% 1.68x 2.90x AU$-119.98 Million
2007 8.68% 1.91% 1.67x 2.72x AU$-15.49 Million
2008 13.86% 3.05% 1.71x 2.66x AU$46.21 Million
2009 14.23% 3.24% 1.73x 2.54x AU$56.34 Million
2010 0.24% 0.05% 1.68x 2.78x AU$-121.32 Million
2011 -1.93% -0.42% 1.79x 2.57x AU$-172.07 Million
2012 6.97% 1.43% 1.92x 2.54x AU$-49.01 Million
2013 11.17% 2.44% 2.00x 2.28x AU$21.32 Million
2014 11.01% 2.93% 1.91x 1.97x AU$19.75 Million
2015 10.33% 2.99% 1.75x 1.97x AU$6.67 Million
2016 8.65% 2.64% 1.63x 2.01x AU$-28.25 Million
2017 5.76% 2.50% 0.96x 2.41x AU$-133.63 Million
2018 2.34% 0.59% 1.54x 2.55x AU$-233.61 Million
2019 8.81% 1.98% 1.60x 2.78x AU$-34.40 Million
2020 -6.13% -1.19% 1.43x 3.61x AU$-395.38 Million
2021 6.15% 1.58% 1.38x 2.82x AU$-113.69 Million
2022 5.39% 1.38% 1.43x 2.72x AU$-129.58 Million
2023 -16.84% -3.31% 1.56x 3.27x AU$-614.68 Million
2024 3.32% 0.63% 1.55x 3.39x AU$-138.98 Million
2025 6.63% 1.30% 1.62x 3.14x AU$-69.47 Million

Industry Comparison

This section compares Downer Edi Ltd's net assets metrics with peer companies in the Engineering & Construction industry.

Industry Context

  • Industry: Engineering & Construction
  • Average net assets among peers: $54,933,114
  • Average return on equity (ROE) among peers: -7.56%

Peer Company Comparison

Company Net Assets Return on Equity Debt-to-Equity Market Cap
Downer Edi Ltd (DOW) AU$2.24 Billion -12.87% 1.89x $3.47 Billion
Acrow Ltd (ACF) $50.17 Million -38.64% 1.32x $214.94 Million
BSA Ltd (BSA) $21.02 Million -0.25% 1.10x $16.78 Million
Bwe Drilling Ltd (BWE) $39.28 Million -21.84% 1.03x $19.81
Civmec Ltd (CVL) $174.68 Million 3.49% 1.47x $508.43 Million
Dynamic Group Holdings Ltd (DDB) $13.83 Million 11.86% 0.93x $28.36 Million
Duratec Ltd (DUR) $25.92 Million 27.51% 3.06x $530.92 Million
EVZ Ltd (EVZ) $2.97 Million -99.56% 1.44x $27.51 Million
Fleetwood Ltd (FWD) $141.75 Million 25.12% 0.39x $110.38 Million
Genusplus Group Ltd (GNP) $24.79 Million 24.25% 0.99x $1.03 Billion

About Downer Edi Ltd

AU:DOW Australia Engineering & Construction
Market Cap
$3.47 Billion
AU$4.91 Billion AUD
Market Cap Rank
#4470 Global
#100 in Australia
Share Price
AU$7.35
Change (1 day)
-1.34%
52-Week Range
AU$5.47 - AU$8.59
All Time High
AU$8.59
Categories
Companies in Australia Engineering & Construction
About

Downer EDI Limited operates as an integrated facilities management services provider in Australia, New Zealand, and internationally. It operates through Transport; Energy & Utilities; and Facilities segments. The Transport segment offers road network management; routine road maintenance; asset management systems; spray sealing; asphalt laying; landfill diversion solutions; rollingstock to infrast… Read more