Dropsuite Ltd

AU:DSE Australia Software - Infrastructure
Market Cap
$258.96 Million
AU$418.23 Million AUD
Market Cap Rank
#15427 Global
#213 in Australia
Share Price
AU$5.88
Change (1 day)
+0.00%
52-Week Range
AU$5.63 - AU$5.88
All Time High
AU$5.88
Categories
Companies in Australia Software - Infrastructure Technology AI & Machine Learning
About

Dropsuite Limited, together with its subsidiaries, provides cloud-based suite of data backup and archiving solutions in Australia, Singapore, Europe, the United States, and internationally. The company offers Microsoft 365, which secures email, OneDrive, SharePoint, and Teams data against accidental deletion, cyberattacks, and system failures; Microsoft Entra ID, ensures that identity and access … Read more

Dropsuite Ltd (DSE) - Net Assets

Latest net assets as of December 2024: AU$30.92 Million AUD

Based on the latest financial reports, Dropsuite Ltd (DSE) has net assets worth AU$30.92 Million AUD as of December 2024.

Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (AU$37.38 Million) and total liabilities (AU$6.46 Million). 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$30.92 Million
% of Total Assets 82.72%
Annual Growth Rate 3.39%
5-Year Change 1423.23%
10-Year Change 3926.51%
Growth Volatility 5670.27

Dropsuite Ltd - Net Assets Trend (1989–2024)

This chart illustrates how Dropsuite 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 Dropsuite Ltd (1989–2024)

The table below shows the annual net assets of Dropsuite Ltd from 1989 to 2024.

Year Net Assets Change
2024-06-30 AU$27.39 Million +13.02%
2023-06-30 AU$24.23 Million +10.64%
2022-06-30 AU$21.90 Million +727.65%
2021-06-30 AU$2.65 Million +47.18%
2020-06-30 AU$1.80 Million -63.72%
2019-06-30 AU$4.96 Million -21.16%
2018-06-30 AU$6.28 Million +47.48%
2017-06-30 AU$4.26 Million +7.46%
2016-06-30 AU$3.97 Million +483.10%
2015-12-31 AU$680.12K -93.18%
2015-06-30 AU$9.97 Million +34835.53%
2014-12-31 AU$28.52K -99.72%
2014-06-30 AU$10.17 Million +4472.42%
2013-12-31 AU$222.37K -97.87%
2013-06-30 AU$10.46 Million -19.18%
2012-06-30 AU$12.94 Million +2.02%
2011-06-30 AU$12.69 Million -7.00%
2010-06-30 AU$13.64 Million +4.11%
2009-06-30 AU$13.10 Million -15.26%
2008-06-30 AU$15.46 Million +62.17%
2007-06-30 AU$9.54 Million +597.82%
2006-06-30 AU$1.37 Million -79.73%
2005-06-30 AU$6.74 Million +36.39%
2004-06-30 AU$4.94 Million -29.12%
2003-06-30 AU$6.97 Million -20.03%
2002-06-30 AU$8.72 Million -8.65%
2001-06-30 AU$9.55 Million -25.06%
2000-06-30 AU$12.74 Million +90.98%
1999-06-30 AU$6.67 Million +125.90%
1998-06-30 AU$2.95 Million +9.42%
1997-06-30 AU$2.70 Million -3.29%
1996-06-30 AU$2.79 Million +495.26%
1995-06-30 AU$-706.00K -118.57%
1994-06-30 AU$3.80 Million +46.40%
1993-06-30 AU$2.60 Million -29.43%
1992-06-30 AU$3.68 Million -68.32%
1991-06-30 AU$11.62 Million +1.89%
1990-06-30 AU$11.40 Million +33.89%
1989-06-30 AU$8.51 Million --

Equity Component Analysis

This analysis shows how different components contribute to Dropsuite 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 1008700000.0% over the analyzed period, potentially due to dividend distributions or operating losses.

Current Equity Component Breakdown (June 2024)

Component Amount Percentage
Common Stock AU$43.42 Million 158.54%
Other Comprehensive Income AU$2.56 Million 9.34%
Total Equity AU$27.39 Million 100.00%

Dropsuite Ltd Competitors by Market Cap

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

Company Market Cap
Wayz Intelligent Manufacturing Technology Co. Ltd. A
SHG:688211
 		$185.00 Million
Plum Acquisition Corp. IV Unit
NASDAQ:PLMKU
 		$185.05 Million
S-ENJOY SERVICE GR.DL-01
F:78E
 		$185.05 Million
Guangdong Real-Design Intelligent Technology Co. Ltd.
SHE:301135
 		$185.17 Million
Beijing Tianma Intelligent Control Technology Co. Ltd. A
SHG:688570
 		$184.98 Million
Icelandair Group hf
IC:ICEAIR
 		$184.88 Million
KS Terminals Inc
TW:3003
 		$184.72 Million
REGIONAL MAN.CORP.DL -10
F:46F
 		$184.68 Million

Equity Growth Attribution

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

Equity Growth Insights

  • From 2023 to 2024, total equity changed from 24,231,000 to 27,385,000, a change of 3,154,000 (13.0%).
  • Net income of 1,584,000 contributed positively to equity growth.
  • Other comprehensive income increased equity by 1,570,000.

Equity Change Factors (2023 to 2024)

Factor Impact Contribution
Net Income AU$1.58 Million +5.78%
Other Comprehensive Income AU$1.57 Million +5.73%
Total Change AU$- 13.02%

Book Value vs Market Value Analysis

This analysis compares Dropsuite 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: 153.02x
  • The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
  • The price-to-book ratio has decreased from 3402.38x to 153.02x over the analyzed period, indicating reduced market premium.

Historical Price-to-Book Ratios

Date Book Value per Share Market Price P/B Ratio
1989-06-30 AU$0.00 AU$5.88 x
1990-06-30 AU$0.00 AU$5.88 x
1991-06-30 AU$0.00 AU$5.88 x
1992-06-30 AU$0.00 AU$5.88 x
1993-06-30 AU$0.00 AU$5.88 x
1994-06-30 AU$0.00 AU$5.88 x
1995-06-30 AU$-4.31 AU$5.88 x
1996-06-30 AU$9.01 AU$5.88 x
1997-06-30 AU$7.76 AU$5.88 x
1998-06-30 AU$8.49 AU$5.88 x
1999-06-30 AU$17.13 AU$5.88 x
2000-06-30 AU$12.27 AU$5.88 x
2001-06-30 AU$4.96 AU$5.88 x
2002-06-30 AU$4.28 AU$5.88 x
2003-06-30 AU$3.19 AU$5.88 x
2004-06-30 AU$2.04 AU$5.88 x
2005-06-30 AU$0.76 AU$5.88 x
2006-06-30 AU$0.27 AU$5.88 x
2007-06-30 AU$0.80 AU$5.88 x
2008-06-30 AU$0.73 AU$5.88 x
2009-06-30 AU$0.55 AU$5.88 x
2010-06-30 AU$0.39 AU$5.88 x
2011-06-30 AU$0.33 AU$5.88 x
2012-06-30 AU$0.37 AU$5.88 x
2013-06-30 AU$0.24 AU$5.88 x
2014-06-30 AU$0.19 AU$5.88 x
2015-06-30 AU$0.10 AU$5.88 x
2016-06-30 AU$0.12 AU$5.88 x
2017-06-30 AU$0.01 AU$5.88 x
2018-06-30 AU$0.02 AU$5.88 x
2019-06-30 AU$0.01 AU$5.88 x
2020-06-30 AU$0.00 AU$5.88 x
2021-06-30 AU$0.00 AU$5.88 x
2022-06-30 AU$0.04 AU$5.88 x
2023-06-30 AU$0.03 AU$5.88 x
2024-06-30 AU$0.04 AU$5.88 x

Capital Efficiency Dashboard

This dashboard shows how efficiently Dropsuite 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): 5.78%
  • The company has moderate efficiency in generating returns from equity.
  • DuPont Analysis Breakdown:
  • • Net Profit Margin: 5.17%
  • • Asset Turnover: 0.98x
  • • Equity Multiplier: 1.14x
  • Recent ROE (5.78%) is above the historical average (-260.69%), indicating improving capital efficiency.

Historical Capital Efficiency Metrics

Year Return on Equity Net Profit Margin Asset Turnover Equity Multiplier Economic Value Added
1989 -8.72% 0.00% 0.00x 1.14x AU$-1.59 Million
1990 -2.19% 0.00% 0.00x 1.08x AU$-1.39 Million
1997 -10.81% 0.00% 0.00x 1.02x AU$-561.64K
1998 -9.33% 0.00% 0.00x 1.03x AU$-570.96K
1999 0.03% 0.00% 0.00x 1.10x AU$-659.34K
2000 2.16% 0.00% 0.00x 1.05x AU$-994.16K
2001 3.81% 0.00% 0.00x 1.21x AU$-607.21K
2002 -22.12% 0.00% 0.00x 1.28x AU$-2.80 Million
2003 -30.11% -19.34% 1.24x 1.25x AU$-2.72 Million
2005 20.39% 5549.14% 0.00x 3.76x AU$395.92K
2006 -396.88% 0.00% 0.00x 3.98x AU$-5.56 Million
2007 -15.31% -4501.60% 0.00x 1.03x AU$-2.41 Million
2008 -6.80% 0.00% 0.00x 1.03x AU$-2.60 Million
2009 -17.73% 0.00% 0.00x 1.04x AU$-3.63 Million
2010 -99.94% 0.00% 0.00x 1.07x AU$-15.00 Million
2011 -7.18% 0.00% 0.00x 1.02x AU$-2.18 Million
2012 -10.32% 0.00% 0.00x 1.03x AU$-2.63 Million
2013 -25.12% 0.00% 0.00x 1.12x AU$-3.67 Million
2013 -732.64% -6806.69% 0.08x 1.41x AU$-1.65 Million
2014 -12.12% -5814.67% 0.00x 1.12x AU$-2.25 Million
2014 -6076.83% -2842.65% 0.55x 3.86x AU$-1.74 Million
2015 -6.80% -1204.29% 0.00x 1.14x AU$-1.67 Million
2015 -176.11% -334.08% 0.31x 1.68x AU$-1.04 Million
2016 -185.37% -558.45% 0.19x 1.74x AU$-7.75 Million
2017 -207.45% -624.41% 0.20x 1.66x AU$-9.04 Million
2018 -34.62% -84.94% 0.37x 1.10x AU$-2.80 Million
2019 -29.40% -27.55% 0.93x 1.15x AU$-1.95 Million
2020 -174.97% -67.20% 1.64x 1.59x AU$-3.33 Million
2021 -81.15% -30.54% 1.72x 1.55x AU$-2.41 Million
2022 -0.14% -0.27% 0.48x 1.10x AU$-2.22 Million
2023 5.98% 7.01% 0.77x 1.11x AU$-973.10K
2024 5.78% 5.17% 0.98x 1.14x AU$-1.15 Million

Industry Comparison

This section compares Dropsuite Ltd's net assets metrics with peer companies in the Software - Infrastructure industry.

Industry Context

  • Industry: Software - Infrastructure
  • Average net assets among peers: $187,068,098
  • Average return on equity (ROE) among peers: -56.97%

Peer Company Comparison

Company Net Assets Return on Equity Debt-to-Equity Market Cap
Dropsuite Ltd (DSE) AU$30.92 Million -8.72% 0.21x $185.00 Million
Acusensus Ltd (ACE) $2.70 Million -46.46% 0.26x $96.85 Million
Adslot Ltd (ADS) $2.04 Million 9.60% 1.17x $1.56 Million
Archtis Ltd (AR9) $6.81 Million -54.69% 0.31x $14.43 Million
Adveritas Ltd (AV1) $7.58 Million -125.18% 0.27x $27.64 Million
Beforepay Group Ltd (B4P) $32.63 Million -89.31% 0.77x $30.18 Million
Beonic Ltd (BEO) $7.06 Million -149.30% 2.27x $2.48 Million
Cuscal Ltd (CCL) $1.60 Billion 28.06% 2.48x $419.52 Million
Aucyber Ltd (CYB) $24.90 Million -85.46% 0.36x $65.69K
Decidr Ai Industries Ltd (DAI) $-213.59K 0.00% 0.00x $20.72 Million