Explore 3 Stock Ideas & Industry Insights Download Free Report

800-234-336
Shopping Cart 0
countryflagNZ
Login

Duxton Water Ltd

Utilities AU D2O

NoneAUD
0.00(0%)

Last update at 2026-03-06T06:45:04.260804Z

Day Range

--
LowHigh

52 Week Range

1.251.55
LowHigh

Fundamentals

  • Previous Close -
  • Market Cap238.01M
  • VolumeNone
  • P/E Ratio9.56
  • Dividend Yield4.84%
  • Revenue TTM48.16M
  • Revenue Per Share TTM0.31
  • Gross Profit TTM 47.79M
  • Diluted EPS TTM0.16

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Income before tax 13.33M 9.00M 14.01M 12.20M 12.42M
Minority interest - - - - -
Net income 9.33M 6.33M 10.01M 8.54M 8.70M
Selling general administrative 2.48M 0.77M 0.61M 0.51M 0.50M
Selling and marketing expenses 1.73M 2.87M - - -
Gross profit 24.42M 20.55M 18.92M 15.73M 8.23M
Reconciled depreciation - - - - -
Ebit 22.09M 15.44M 12.77M 12.32M 0.77M
Ebitda 19.98M 14.72M 12.81M 12.02M 13.02M
Depreciation and amortization -2.11200M -0.72500M 0.04M -0.29400M 12.26M
Non operating income net other - - - - -
Operating income 20.25M 4.99M 12.77M 12.32M 0.77M
Other operating expenses 4.59M 4.38M 7.17M 17.26M 26.58M
Interest expense 6.65M 6.46M -0.77100M -0.39000M 4.22M
Tax provision 4.00M 2.67M 4.00M 3.66M 3.73M
Interest income 6.65M 6.46M 1.12M 3.11M 4.22M
Net interest income -6.65200M -6.46200M 0.77M 0.40M -4.22400M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 4.00M 2.67M 4.00M 3.66M 3.73M
Total revenue 24.84M 9.38M 19.94M 29.18M 31.58M
Total operating expenses 4.17M 2.40M 6.15M 3.81M 3.24M
Cost of revenue 0.42M 0.40M 1.02M 13.45M 23.35M
Total other income expense net -6.92500M 4.00M 1.24M -0.11800M 11.65M
Discontinued operations - - - - -
Net income from continuing ops 9.33M 6.33M 10.01M 8.54M 8.70M
Net income applicable to common shares 9.33M 6.33M 10.01M 8.54M 8.70M
Preferred stock and other adjustments - - - - -
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Total assets 313.40M 324.64M 276.65M 255.80M 258.69M
Intangible assets - - 262.76M 241.11M 239.82M
Earning assets - - - - -
Other current assets 0.29M 0.22M 0.46M 0.73M 10.37M
Total liab 117.64M 132.05M 131.79M 109.76M 114.60M
Total stockholder equity 195.76M 192.59M 144.86M 146.04M 144.09M
Deferred long term liab - - - - -
Other current liab 1.58M 0.70M 5.01M 3.76M 1.55M
Common stock 190.36M 185.25M 134.53M 137.94M 137.23M
Capital stock - - 134.53M 137.94M 137.23M
Retained earnings 5.40M 7.34M 10.34M 8.10M 6.86M
Other liab - - - - 1.99M
Good will - - - - -
Other assets - - 2.62M 241.35M 240.69M
Cash 0.82M 1.83M 1.25M 6.22M 2.76M
Cash and equivalents - - - - -
Total current liabilities 1.64M 15.55M 6.79M 3.76M 9.31M
Current deferred revenue - 0.88M 1.41M 1.37M 1.73M
Net debt 115.17M 114.67M 123.75M 99.78M 106.54M
Short term debt - 1.51M 0.00000M -1.53400M 6.00M
Short long term debt - - - - 6.00M
Short long term debt total 116.00M 116.50M 125.00M 106.00M 109.30M
Other stockholder equity 0.00000M - - - -
Property plant equipment - - - - -
Total current assets 1.56M 12.00M 11.27M 13.73M 18.00M
Long term investments - - - - -
Net tangible assets - - 144.86M 146.04M 144.09M
Short term investments - - - - -
Net receivables 0.43M 9.94M 9.57M 6.78M 4.87M
Long term debt - - 125.00M 106.00M 103.30M
Inventory 0.00500M - 0.03M 0.24M 10.16M
Accounts payable 0.06M 12.45M 0.37M 0.16M 0.03M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 0.00000M - - - -
Additional paid in capital - - - - -
Common stock total equity - - - - 137.23M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 311.85M 311.10M 2.61M 0.72M -
Deferred long term asset charges - - - - -
Non current assets total 311.85M 312.65M 265.38M 242.07M 240.69M
Capital lease obligations - - - - -
Long term debt total - - 125.00M 106.00M 103.30M
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Investments 12.80M -24.17900M -14.06800M 5.54M -0.37700M
Change to liabilities - - 2.53M 0.29M 0.95M
Total cashflows from investing activities 12.80M -24.17900M -14.06800M 5.54M -0.37700M
Net borrowings -0.50000M -8.50000M 19.00M -3.30000M 15.10M
Total cash from financing activities -6.71200M 32.33M 7.82M -9.89400M 7.82M
Change to operating activities - - -0.28800M -0.10300M -5.20000M
Net income 9.33M 6.33M 10.01M 8.54M 8.70M
Change in cash -1.00700M 0.59M -4.97400M 3.46M 2.01M
Begin period cash flow 1.83M 1.25M 6.22M 2.76M 0.75M
End period cash flow 0.82M 1.83M 1.25M 6.22M 2.76M
Total cash from operating activities -7.09600M -7.56600M 10.01M 7.81M -5.42900M
Issuance of capital stock 4.34M 49.60M - - -
Depreciation - - - - -
Other cashflows from investing activities 12.80M 18.80M 13.38M 0.18M 0.34M
Dividends paid -9.56100M -8.07800M 6.70M -6.42700M -6.20900M
Change to inventory - 0.03M 0.49M 9.67M -4.42000M
Change to account receivables 0.51M -0.16700M 0.28M -0.19900M 5.55M
Sale purchase of stock -0.99100M -0.68800M -4.48500M -0.16700M -1.07600M
Other cashflows from financing activities 4.34M 49.60M 19.00M -9.89400M 15.10M
Change to netincome - - -12.75300M -11.66300M -9.96600M
Capital expenditures 27.82M 44.85M 27.45M 9.92M 11.02M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 0.42M -4.17500M - - 0.00000M
Stock based compensation - - - - -
Other non cash items -16.85200M -9.72200M -10.00700M -8.54100M -8.69600M
Free cash flow -34.91400M -52.41600M -17.43900M -9.91700M -11.01600M

Peer Comparison

Sector: Utilities Industry: Utilities - Regulated Water

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
D2O
Duxton Water Ltd		 - -% - 9.56 25.06 4.94 1.15 9.05 6.06
CNQ
Clean TEQ Water Ltd		 -0.02 3.51% 0.55 - - 2.32 4.17 2.11 93.61
RWL
Rubicon Water Ltd		 0.002 2.94% 0.07 - - 0.30 0.33 0.65 -23.0137

Reports Covered

Stock Research & News

View All

Profile

Rivco Australia Ltd provides water supply solutions to Australian irrigators. It owns and manages a portfolio of water entitlements; and offers the irrigation community with a range of water supply solutions. The company was formerly know as Duxton Water Limited and change its name to Rivco Australia Ltd in October 2025. The company was incorporated in 2016 and is based in Stirling, Australia.

Duxton Water Ltd

Duxton House, Stirling, SA, Australia, 5152

Key Executives

Name Title Year Born
Ms. Katelyn Marie Adams B.Com., C.A. Company Sec. NA
Ms. Katelyn Marie Adams B.Com., C.A. Company Secretary NA
Ms. Katelyn Marie Adams B.Com., C.A. Company Secretary NA
Ms. Katelyn Marie Adams B.Com., C.A. Company Secretary NA
Ms. Katelyn Marie Adams B.Com., C.A. Company Secretary NA
Ms. Katelyn Marie Adams B.Com., C.A. Company Secretary NA
Ms. Katelyn Marie Adams B.Com., C.A. Company Secretary NA
Ms. Katelyn Marie Adams B.Com., C.A. Company Secretary NA
Ms. Katelyn Marie Adams B.Com., C.A. Company Secretary NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.