Dyno Nobel Limited (ASX:DNL)
Australia · Delayed Price · Currency is AUD 3.675
-0.085 (-2.26%)
Jun 1, 2026, 2:49 PM AEST
Dyno Nobel Income Statement
Financials in millions AUD. Fiscal year is October - September.
Millions AUD. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Operating Revenue | 3,847 | 3,710 | 3,538 | 5,404 | 5,522 | 4,349 |
Other Revenue | 58.5 | 57.7 | 60.5 | 40.1 | 34.4 | 31.2 |
| 3,905 | 3,768 | 3,598 | 5,444 | 5,556 | 4,380 | |
Revenue Growth (YoY) | 12.53% | 4.71% | -33.90% | -2.02% | 26.86% | 10.04% |
Cost of Revenue | 1,683 | 1,618 | 1,633 | 3,402 | 3,146 | 2,434 |
Gross Profit | 2,222 | 2,150 | 1,965 | 2,042 | 2,410 | 1,945 |
Selling, General & Admin | 1,237 | 1,255 | 1,227 | 1,256 | 1,107 | 1,016 |
Other Operating Expenses | 78.8 | 71.2 | 61.6 | 64.6 | 59.9 | 61.5 |
Operating Expenses | 1,607 | 1,610 | 1,606 | 1,645 | 1,477 | 1,446 |
Operating Income | 614.9 | 540.5 | 359.9 | 396.3 | 932.5 | 499.5 |
Interest Expense | -137.1 | -157.2 | -149.1 | -150.2 | -101.5 | -107.5 |
Interest & Investment Income | 32.6 | 32.9 | 55 | 8.5 | 1.6 | 1.9 |
Earnings From Equity Investments | 90.1 | 80.3 | 62.2 | 61.4 | 43.4 | 41.9 |
Other Non Operating Income (Expenses) | -5.7 | -5.7 | -6.4 | -5.2 | -5.2 | -5.4 |
EBT Excluding Unusual Items | 594.8 | 490.8 | 321.6 | 310.8 | 870.8 | 430.4 |
Merger & Restructuring Charges | - | - | - | - | - | -102.5 |
Gain (Loss) on Sale of Assets | -9 | -6.9 | 14.7 | 11.5 | -0.8 | 0.3 |
Asset Writedown | -265.3 | -297.7 | -832.4 | -4.9 | -4.5 | -168 |
Pretax Income | 320.5 | 186.2 | -496.1 | 317.4 | 865.5 | 160.2 |
Income Tax Expense | 64.9 | 37.9 | -210.4 | 40.9 | 216.8 | 11.1 |
Earnings From Continuing Operations | 255.6 | 148.3 | -285.7 | 276.5 | 648.7 | 149.1 |
Earnings From Discontinued Operations | -296.1 | -200.4 | -26.1 | 283.3 | 365.1 | - |
Net Income to Company | -40.5 | -52.1 | -311.8 | 559.8 | 1,014 | 149.1 |
Minority Interest in Earnings | -0.2 | -1.1 | 0.9 | 0.2 | 0.1 | - |
Net Income | -40.7 | -53.2 | -310.9 | 560 | 1,014 | 149.1 |
Net Income to Common | -40.7 | -53.2 | -310.9 | 560 | 1,014 | 149.1 |
Net Income Growth | - | - | - | -44.77% | 580.01% | 20.83% |
Shares Outstanding (Basic) | 1,810 | 1,855 | 1,936 | 1,942 | 1,942 | 1,942 |
Shares Outstanding (Diluted) | 1,810 | 1,876 | 1,936 | 1,946 | 1,946 | 1,946 |
Shares Change (YoY) | -4.82% | -3.09% | -0.55% | 0.01% | 0.00% | 11.97% |
EPS (Basic) | -0.02 | -0.03 | -0.16 | 0.29 | 0.52 | 0.08 |
EPS (Diluted) | -0.02 | -0.03 | -0.16 | 0.29 | 0.52 | 0.08 |
EPS Growth | - | - | - | -44.76% | 578.13% | 8.12% |
Free Cash Flow | -7.7 | 100.5 | -88.5 | 205.7 | 659.3 | 295.2 |
Free Cash Flow Per Share | -0.00 | 0.05 | -0.05 | 0.11 | 0.34 | 0.15 |
Dividend Per Share | 0.141 | 0.119 | 0.106 | 0.150 | 0.270 | 0.093 |
Dividend Growth | 62.07% | 12.26% | -29.33% | -44.44% | 190.32% | - |
Gross Margin | 56.90% | 57.07% | 54.62% | 37.51% | 43.37% | 44.42% |
Operating Margin | 15.75% | 14.34% | 10.00% | 7.28% | 16.78% | 11.40% |
Profit Margin | -1.04% | -1.41% | -8.64% | 10.29% | 18.25% | 3.40% |
Free Cash Flow Margin | -0.20% | 2.67% | -2.46% | 3.78% | 11.87% | 6.74% |
EBITDA | 853.6 | 771.3 | 641 | 668.6 | 1,199 | 818.5 |
EBITDA Margin | 21.86% | 20.47% | 17.81% | 12.28% | 21.57% | 18.69% |
D&A For EBITDA | 238.7 | 230.8 | 281.1 | 272.3 | 266.2 | 319 |
EBIT | 614.9 | 540.5 | 359.9 | 396.3 | 932.5 | 499.5 |
EBIT Margin | 15.75% | 14.34% | 10.00% | 7.28% | 16.78% | 11.40% |
Effective Tax Rate | 20.25% | 20.35% | - | 12.89% | 25.05% | 6.93% |