Also trades as: DPZUF (OTC) · $vol 0M · DMZPY (OTC) · $vol 0M

A$19.73 ($13.72)

-0.24 (-1.20%)

Weekly Expected Move ±5.3%

A$18 A$19 A$20 A$21 A$22

ASX · Consumer Cyclical · Restaurants · Tech Score Buy · Power 52 · A$1.9B mcap · 66M float · 0.643% daily turnover

Overview Chart Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ETF Exposure

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets

Analyst Recommendations

Strong Buy: 0Buy: 0Hold: 0Sell: 1Strong Sell: 0

Rating Summary

ConsensusSell

Avg Target$—

Analysts0

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

C-

Oct 02, 2026

DCF

ROE

ROA

D/E

P/E

P/B

The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. DMP.AX receives an overall rating of C-. Areas of concern: ROE (1/5), ROA (1/5), D/E (1/5), P/E (1/5), P/B (2/5).

Rating Change History

Date	From	To
2026-08-28	C	C-
2026-08-27	B-	C
2026-07-30	B	B-
2026-07-23	B-	B
2026-07-01	B	B-
2026-06-24	B+	B
2026-05-12	B	B+
2026-04-01	B-	B
2026-03-04	B	B-
2026-03-02	B-	B

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 34 Grade D

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. DMP.AX scores highest in Safety (80/100) and lowest in Profitability (9/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score

3.04

Safe Zone

Piotroski F-Score

5/9

✗ ✓ ✗ ✓ ✓ ✓ ✗ ✗ ✓

Beneish M-Score

-2.99

Unlikely Manipulator

Ohlson O-Score

-5.04

Bankruptcy prob: 0.6%

Low Risk

Credit Rating

A-

Score: 69.0/100

Trend: Improving

Earnings Quality

—

OCF/NI: -2.86x

Accruals: -23.0%

The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. DMP.AX scores 3.04, placing it in the Safe Zone (safe > 2.99, distress < 1.81). Bankruptcy is statistically unlikely within the next two years. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. DMP.AX scores 5/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. DMP.AX's score of -2.99 falls below this threshold, suggesting earnings are unlikely to be manipulated. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. DMP.AX's implied 0.6% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. DMP.AX receives an estimated rating of A- (score: 69.0/100), with a improving trend.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E

-13.92x

PEG

0.00x

P/S

0.92x

P/B

4.09x

P/FCF

4.22x

P/OCF

3.76x

EV/EBITDA

4.36x

EV/Revenue

0.57x

EV/EBIT

9.93x

EV/FCF

7.04x

Earnings Yield

-9.31%

FCF Yield

23.72%

Shareholder Yield

7.25%

Graham Number

—

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. DMP.AX currently has negative earnings — the P/E ratio is not meaningful.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

1.048

NI / EBT

Interest Burden

-0.528

EBT / EBIT

EBIT Margin

0.057

EBIT / Rev

Asset Turnover

1.874

Rev / Assets

Equity Multiplier

4.341

Assets / Equity

ROE

-25.8%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. DMP.AX's ROE of -25.8% is driven by financial leverage (equity multiplier: 4.34x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 1.05 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate

0.00%

Fair P/E

8.50x

Intrinsic Value

—

Price/Value

—

Margin of Safety

—

Premium

—

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$19.76

Median 1Y

$16.79

5th Pctile

$7.97

95th Pctile

$35.44

Ann. Volatility

44.8%

25th–75th percentile 5th–95th percentile Median path Historical

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
ROE	49.7%	51.5%	55.8%	63.9%	62.3%	62.4%	65.3%	72.6%	80.4%	87.0%	84.3%	84.1%	61.6%	43.5%	34.3%	26.5%	8.2%	15.6%	12.0%	-25.8%	-25.85%
ROA	19.3%	21.0%	21.1%	18.5%	18.2%	18.5%	14.5%	13.5%	15.6%	17.0%	14.5%	14.0%	11.6%	7.6%	6.4%	5.4%	1.8%	3.3%	2.9%	-6.0%	-5.95%
ROIC	27.3%	29.6%	29.1%	29.5%	30.5%	30.3%	17.2%	17.6%	19.7%	22.3%	21.5%	20.9%	16.9%	15.0%	14.0%	18.0%	22.1%	19.9%	16.6%	23.2%	23.25%
ROCE	29.9%	32.7%	32.3%	32.1%	32.6%	32.1%	21.5%	21.1%	23.6%	27.1%	30.0%	30.0%	23.3%	19.1%	18.2%	18.0%	16.6%	15.3%	16.2%	15.8%	15.81%
Gross Margin	32.1%	31.2%	32.3%	33.5%	36.6%	36.3%	28.6%	28.1%	28.9%	28.4%	28.5%	26.3%	26.1%	24.0%	25.5%	32.0%	31.6%	27.5%	26.8%	23.3%	23.31%
Operating Margin	15.5%	15.3%	15.4%	16.8%	14.7%	13.0%	11.3%	10.3%	12.6%	11.5%	11.8%	10.7%	9.6%	7.3%	8.2%	18.2%	19.4%	7.4%	8.4%	2.6%	2.59%
Net Margin	9.3%	10.1%	10.3%	10.7%	7.6%	8.6%	7.7%	6.9%	8.7%	8.0%	7.4%	6.4%	5.5%	-2.0%	4.6%	3.4%	-1.9%	1.6%	3.7%	-18.6%	-18.59%
EBITDA Margin	20.0%	17.6%	19.9%	19.1%	18.8%	17.1%	18.3%	17.5%	18.9%	18.5%	17.6%	16.8%	15.4%	12.6%	14.4%	6.2%	13.3%	11.1%	14.8%	13.1%	13.13%
FCF Margin	4.7%	5.5%	7.1%	8.9%	9.4%	7.7%	7.3%	7.6%	8.3%	10.2%	8.1%	5.1%	3.5%	2.2%	3.9%	5.9%	6.9%	6.7%	7.0%	8.1%	8.09%
OCF Margin	12.5%	13.1%	13.6%	14.3%	14.8%	14.0%	14.2%	14.6%	15.2%	16.7%	14.7%	12.6%	11.3%	9.7%	10.7%	10.6%	10.2%	8.6%	8.1%	9.1%	9.08%
ROE 3Y Avg	snapshot only																				24.49%
ROE 5Y Avg	snapshot only																				42.21%
ROA 3Y Avg	snapshot only																				4.20%
ROIC 3Y Avg	snapshot only																				24.35%
ROIC Economic	snapshot only																				22.56%
Cash ROA	snapshot only																				19.33%
Cash ROIC	snapshot only																				27.21%
CROIC	snapshot only																				24.26%
NOPAT Margin	snapshot only																				7.75%
Pretax Margin	snapshot only																				-3.03%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				17.36%
SBC / Revenue	snapshot only																				0.03%

Valuation

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
P/E Ratio	25.86	18.85	15.70	15.61	11.94	10.95	15.35	19.51	21.64	27.84	25.89	15.09	16.53	18.94	29.09	22.53	52.23	19.44	26.47	-10.74	-13.915
P/S Ratio	2.38	1.76	1.49	1.58	1.14	1.01	1.30	1.49	1.72	2.19	2.02	1.15	1.13	0.82	1.04	0.65	0.56	0.38	0.44	0.34	0.918
P/B Ratio	10.82	8.41	8.80	11.38	8.21	7.51	9.48	12.61	15.76	22.72	21.59	12.26	8.52	7.25	8.60	5.05	4.21	2.70	2.91	3.24	4.094
P/FCF	50.76	32.16	20.98	17.66	12.14	13.01	17.82	19.50	20.67	21.55	24.95	22.63	32.07	37.30	26.60	11.12	8.09	5.75	6.31	4.22	4.216
P/OCF	19.05	13.36	10.94	11.00	7.72	7.18	9.21	10.17	11.31	13.09	13.74	9.16	10.06	8.37	9.77	6.18	5.45	4.44	5.49	3.76	3.760
EV/EBITDA	12.16	9.06	7.93	9.46	7.18	6.54	9.43	10.38	11.30	13.43	12.72	8.10	8.53	7.42	9.21	7.65	7.10	5.90	6.99	4.36	4.359
EV/Revenue	2.53	1.90	1.68	1.81	1.36	1.22	1.72	1.86	2.04	2.46	2.30	1.45	1.46	1.16	1.36	0.94	0.84	0.67	0.80	0.57	0.569
EV/EBIT	17.53	12.79	11.10	11.39	8.68	8.23	12.69	15.16	16.99	20.46	19.03	12.12	13.05	12.26	16.03	12.02	11.72	9.69	11.51	9.93	9.926
EV/FCF	53.95	34.73	23.61	20.30	14.44	15.77	23.57	24.33	24.41	24.17	28.52	28.48	41.17	52.91	34.66	16.02	12.13	10.06	11.36	7.04	7.036
Earnings Yield	3.9%	5.3%	6.4%	6.4%	8.4%	9.1%	6.5%	5.1%	4.6%	3.6%	3.9%	6.6%	6.0%	5.3%	3.4%	4.4%	1.9%	5.1%	3.8%	-9.3%	-9.31%
FCF Yield	2.0%	3.1%	4.8%	5.7%	8.2%	7.7%	5.6%	5.1%	4.8%	4.6%	4.0%	4.4%	3.1%	2.7%	3.8%	9.0%	12.4%	17.4%	15.8%	23.7%	23.72%
PEG Ratio	snapshot only																				0.003
EV/OCF	snapshot only																				6.275
EV/Gross Profit	snapshot only																				2.071
Acquirers Multiple	snapshot only																				5.801
Shareholder Yield	snapshot only																				7.25%

Leverage & Solvency

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
Current Ratio	0.84	0.82	1.20	1.14	1.08	1.08	0.97	0.98	0.91	0.84	0.61	0.64	0.70	0.99	0.90	0.85	0.91	1.00	0.92	0.93	0.931
Quick Ratio	0.74	0.72	1.06	1.03	0.96	0.97	0.90	0.92	0.83	0.79	0.55	0.59	0.62	0.92	0.81	0.75	0.81	0.91	0.82	0.85	0.852
Debt/Equity	0.85	0.79	1.26	1.95	1.85	1.88	3.38	3.75	3.29	3.21	3.35	3.35	2.66	3.34	2.81	2.37	2.29	2.26	2.44	2.45	2.453
Net Debt/Equity	0.68	0.67	1.11	1.70	1.55	1.59	3.06	3.13	2.85	2.77	3.08	3.17	2.42	3.04	2.61	2.23	2.10	2.03	2.33	2.17	2.166
Debt/Assets	0.30	0.29	0.38	0.46	0.45	0.45	0.60	0.60	0.55	0.54	0.55	0.58	0.54	0.60	0.57	0.56	0.54	0.56	0.69	0.55	0.550
Debt/EBITDA	0.90	0.79	1.01	1.41	1.36	1.35	2.54	2.47	2.00	1.69	1.72	1.76	2.07	2.41	2.31	2.49	2.58	2.82	3.25	1.98	1.978
Net Debt/EBITDA	0.72	0.67	0.89	1.23	1.14	1.14	2.30	2.06	1.73	1.46	1.59	1.66	1.88	2.19	2.14	2.34	2.36	2.53	3.11	1.75	1.747
Interest Coverage	—	—	—	—	—	52.36	23.29	15.36	12.33	13.00	14.21	14.33	12.70	9.27	6.71	5.27	4.41	4.20	4.34	3.77	3.765
Equity Multiplier	2.83	2.73	3.28	4.23	4.13	4.16	5.60	6.28	5.98	5.95	6.04	5.76	4.89	5.53	4.90	4.25	4.25	4.03	3.54	4.46	4.457
Cash Ratio	snapshot only																				0.283
Debt Service Coverage	snapshot only																				8.576
Cash to Debt	snapshot only																				0.117
FCF to Debt	snapshot only																				0.313
Defensive Interval	snapshot only																				165.3 days

Efficiency & Turnover

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
Asset Turnover	2.09	2.26	2.22	1.83	1.90	2.01	1.71	1.77	1.96	2.16	1.86	1.83	1.69	1.77	1.78	1.88	1.69	1.68	1.73	1.87	1.874
Inventory Turnover	62.48	78.46	67.26	74.28	63.50	68.60	67.98	85.85	78.05	108.04	84.13	100.48	66.61	95.57	75.04	81.96	56.95	72.21	63.46	71.65	71.650
Receivables Turnover	29.24	37.59	30.06	31.16	28.17	32.81	25.66	33.94	27.66	35.47	29.14	31.76	26.04	29.52	27.04	31.96	27.64	28.42	26.18	34.51	34.514
Payables Turnover	9.31	19.35	10.43	18.54	9.65	17.73	9.21	14.57	9.90	16.31	10.35	15.37	9.48	13.58	9.68	17.46	9.47	14.46	9.24	16.56	16.559
DSO	12	10	12	12	13	11	14	11	13	10	13	11	14	12	13	11	13	13	14	11	10.6 days
DIO	6	5	5	5	6	5	5	4	5	3	4	4	5	4	5	4	6	5	6	5	5.1 days
DPO	39	19	35	20	38	21	40	25	37	22	35	24	39	27	38	21	39	25	39	22	22.0 days
Cash Conversion Cycle	-21	-4	-17	-3	-19	-4	-20	-10	-19	-9	-18	-9	-19	-11	-19	-5	-19	-7	-20	-6	-6.4 days
Fixed Asset Turnover	snapshot only																				13.345
Operating Cycle	snapshot only																				15.7 days
Cash Velocity	snapshot only																				33.123
Capital Intensity	snapshot only																				0.470

Growth (YoY)

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
Revenue	68.4%	55.0%	44.3%	36.8%	31.0%	30.0%	38.4%	50.2%	56.3%	58.5%	50.5%	34.4%	21.9%	13.0%	6.8%	5.3%	4.3%	0.9%	-4.1%	-8.0%	-8.00%
Net Income	95.7%	74.2%	51.7%	53.1%	36.0%	28.1%	23.6%	13.4%	30.3%	35.9%	38.1%	34.7%	4.9%	-38.2%	-50.9%	-60.2%	-83.8%	-53.7%	-55.3%	-2.0%	-2.01%
EPS	90.7%	71.8%	51.9%	60.2%	42.8%	33.8%	27.4%	13.2%	28.9%	33.6%	36.4%	34.4%	4.6%	-39.6%	-52.4%	-62.1%	-84.6%	-56.3%	-57.6%	-2.0%	-1.97%
FCF	3.0%	9.2%	54.1%	1.3%	1.6%	84.0%	42.2%	28.4%	38.7%	1.1%	66.3%	-10.2%	-48.3%	-75.7%	-48.2%	21.1%	1.0%	2.1%	71.3%	27.0%	26.96%
EBITDA	1.3%	1.1%	85.6%	29.4%	18.9%	15.7%	19.4%	40.2%	49.1%	55.7%	49.3%	34.6%	15.5%	-3.7%	-13.1%	-27.8%	-28.1%	-26.2%	-26.0%	-2.2%	-2.16%
Op. Income	95.4%	81.9%	60.0%	56.6%	40.8%	30.1%	25.8%	14.8%	18.3%	22.5%	28.1%	30.1%	13.5%	-3.0%	-18.2%	-3.9%	24.5%	34.9%	44.5%	-15.2%	-15.24%
OCF Growth	snapshot only																				-20.87%
Asset Growth	snapshot only																				-21.39%
Equity Growth	snapshot only																				-24.99%
Debt Growth	snapshot only																				-22.34%
Shares Change	snapshot only																				4.20%
Dividend Growth	snapshot only																				-40.95%

Growth (CAGR)

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
Revenue 3Y	66.7%	71.4%	73.3%	74.6%	73.4%	72.1%	63.8%	56.1%	51.1%	47.3%	44.3%	40.3%	35.7%	32.5%	30.5%	28.6%	25.7%	21.8%	15.5%	9.2%	9.22%
Revenue 5Y	65.6%	51.6%	48.3%	44.0%	43.4%	46.0%	49.6%	53.6%	56.8%	59.7%	61.1%	60.8%	58.3%	55.6%	47.8%	40.0%	34.4%	29.5%	25.2%	21.8%	21.76%
EPS 3Y	54.0%	55.4%	54.9%	57.0%	53.1%	57.0%	58.6%	53.7%	52.0%	45.3%	38.2%	34.6%	24.4%	2.6%	-6.2%	-16.7%	-40.8%	-29.4%	-35.0%	—	—
EPS 5Y	54.7%	49.4%	49.3%	49.7%	50.5%	48.1%	46.5%	44.3%	46.4%	46.3%	45.2%	42.6%	37.1%	25.6%	21.0%	13.1%	-10.8%	-4.1%	-11.9%	—	—
Net Income 3Y	66.6%	67.8%	66.1%	66.8%	63.4%	62.2%	60.8%	53.0%	51.3%	44.7%	37.3%	32.8%	23.0%	2.5%	-5.7%	-15.3%	-39.5%	-27.0%	-32.8%	—	—
Net Income 5Y	66.3%	59.9%	58.2%	57.8%	56.7%	54.2%	52.4%	50.3%	52.3%	52.4%	50.9%	47.9%	42.9%	29.1%	23.1%	14.0%	-10.0%	-2.8%	-10.7%	—	—
EBITDA 3Y	78.8%	79.8%	77.9%	69.6%	69.9%	71.8%	69.0%	65.4%	59.3%	55.8%	49.0%	34.7%	27.0%	20.2%	15.7%	10.8%	7.4%	3.4%	-1.4%	-1.7%	-1.69%
EBITDA 5Y	65.1%	58.3%	60.4%	54.3%	54.9%	55.1%	56.3%	57.9%	58.9%	59.9%	58.6%	55.9%	53.2%	50.0%	44.3%	34.5%	27.4%	21.8%	16.3%	11.5%	11.52%
Gross Profit 3Y	38.7%	42.5%	34.1%	28.8%	34.6%	41.2%	47.0%	56.8%	50.6%	45.0%	42.9%	36.2%	30.0%	25.0%	21.5%	20.8%	18.5%	14.6%	10.8%	4.0%	4.03%
Gross Profit 5Y	48.6%	36.0%	31.0%	27.5%	28.1%	31.0%	34.6%	38.4%	39.5%	40.3%	35.4%	30.2%	30.5%	30.5%	31.2%	35.6%	32.3%	28.8%	25.3%	19.1%	19.11%
Op. Income 3Y	—	—	—	—	—	1.5%	86.6%	55.3%	48.2%	42.6%	37.1%	32.7%	23.6%	15.6%	9.7%	12.8%	18.7%	17.0%	14.8%	1.9%	1.94%
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	79.9%	46.7%	36.2%	35.7%	30.6%	25.0%	13.8%	13.75%
FCF 3Y	47.2%	56.7%	71.3%	84.6%	1.1%	1.1%	93.6%	60.8%	55.3%	61.2%	53.9%	37.4%	23.4%	-2.3%	7.0%	11.8%	13.3%	16.0%	13.8%	11.3%	11.34%
FCF 5Y	—	—	74.8%	77.4%	72.5%	51.6%	53.4%	58.7%	63.3%	71.4%	64.1%	48.6%	45.3%	37.4%	44.3%	35.2%	31.5%	25.7%	26.5%	31.9%	31.88%
OCF 3Y	61.1%	63.5%	62.8%	62.8%	72.5%	72.2%	69.4%	57.9%	50.2%	51.6%	43.4%	34.0%	31.0%	19.9%	20.3%	16.1%	11.2%	3.8%	-4.3%	-6.9%	-6.88%
OCF 5Y	61.5%	61.0%	60.1%	58.5%	59.0%	52.6%	54.9%	58.4%	59.8%	62.9%	57.4%	50.3%	49.5%	44.8%	42.6%	32.1%	23.6%	15.5%	10.6%	10.9%	10.93%
Assets 3Y	96.8%	92.0%	94.3%	95.1%	1.0%	96.4%	60.7%	64.1%	59.2%	55.1%	50.3%	29.2%	37.6%	36.5%	33.4%	25.8%	24.9%	22.9%	2.4%	-6.2%	-6.22%
Assets 5Y	60.6%	53.8%	54.9%	55.7%	57.3%	57.3%	72.0%	75.4%	74.9%	71.2%	73.0%	69.2%	77.2%	72.3%	38.8%	35.9%	34.6%	33.5%	27.0%	12.6%	12.56%
Equity 3Y	58.6%	58.2%	50.6%	38.0%	44.3%	50.0%	16.2%	14.9%	14.1%	9.0%	4.4%	2.3%	14.7%	7.8%	16.7%	25.6%	23.7%	24.2%	19.3%	5.1%	5.14%
Book Value 3Y	46.6%	46.5%	40.5%	29.9%	35.3%	45.2%	14.6%	15.4%	14.6%	9.5%	5.1%	3.7%	16.0%	8.0%	16.1%	23.4%	21.0%	20.2%	15.5%	1.9%	1.94%
Dividend 3Y	17.5%	17.9%	16.1%	15.2%	9.9%	9.0%	7.8%	6.2%	5.1%	6.8%	10.3%	12.5%	13.5%	6.3%	-4.3%	-15.3%	-21.4%	-25.3%	-23.3%	-17.5%	-17.54%

Growth Quality

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
Revenue Stability	0.81	0.78	0.81	0.84	0.86	0.88	0.91	0.92	0.93	0.93	0.95	0.97	0.98	0.98	0.98	0.98	0.97	0.93	0.88	0.82	0.822
Earnings Stability	0.83	0.84	0.85	0.86	0.90	0.92	0.94	0.95	0.96	0.97	0.97	0.98	0.98	0.64	0.45	0.27	0.03	0.00	0.03	0.27	0.268
Margin Stability	0.64	0.68	0.64	0.52	0.58	0.63	0.70	0.72	0.71	0.70	0.56	0.45	0.52	0.59	0.76	0.92	0.92	0.89	0.90	0.92	0.925
Rev. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.000
Earn. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
FCF Positive Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.50	0.50	0.50	0.50	0.86	0.89	0.91	0.95	0.88	0.86	0.85	0.86	0.98	0.85	0.50	0.50	0.50	0.50	0.50	0.20	0.200
Earnings Smoothness	0.35	0.46	0.59	0.58	0.70	0.75	0.79	0.87	0.74	0.70	0.68	0.70	0.95	0.53	0.32	0.14	0.00	0.27	0.24	—	—
ROE Trend	0.03	0.00	0.26	0.41	0.32	0.29	0.15	0.10	0.18	0.25	0.25	0.12	-0.19	-0.37	-0.43	-0.51	-0.54	-0.46	-0.45	-0.82	-0.820
Gross Margin Trend	-0.20	-0.15	-0.06	0.01	0.03	0.04	0.03	0.00	-0.02	-0.05	-0.04	-0.04	-0.04	-0.05	-0.06	-0.03	-0.01	0.02	0.03	0.00	0.001
FCF Margin Trend	-0.02	-0.00	0.02	0.03	0.03	0.01	0.00	0.00	0.01	0.04	0.01	-0.03	-0.05	-0.07	-0.04	-0.01	0.01	0.00	0.01	0.03	0.026
Sustainable Growth Rate	17.2%	15.1%	14.8%	16.1%	14.0%	13.3%	14.6%	15.8%	25.6%	26.4%	22.0%	17.3%	5.1%	-15.3%	-11.6%	-7.4%	-15.9%	-5.3%	-5.9%	—	—
Internal Growth Rate	7.2%	6.5%	5.9%	4.9%	4.3%	4.1%	3.4%	3.0%	5.2%	5.4%	3.9%	3.0%	1.0%	—	—	—	—	—	—	—	—

Cash Flow Quality

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
OCF/Net Income	1.36	1.41	1.44	1.42	1.55	1.52	1.67	1.92	1.91	2.13	1.88	1.65	1.64	2.26	2.98	3.65	9.59	4.38	4.83	-2.86	-2.857
FCF/OCF	0.38	0.42	0.52	0.62	0.64	0.55	0.52	0.52	0.55	0.61	0.55	0.40	0.31	0.22	0.37	0.56	0.67	0.77	0.87	0.89	0.892
FCF/Net Income	snapshot only																				-2.548
OCF/EBITDA	snapshot only																				0.695
CapEx/Revenue	7.8%	7.7%	6.5%	5.4%	5.4%	6.3%	6.8%	7.0%	6.9%	6.6%	6.6%	7.5%	7.7%	7.6%	6.8%	4.7%	3.3%	2.0%	1.1%	1.0%	0.98%
CapEx/Depreciation	snapshot only																				0.134
Accruals Ratio	-0.07	-0.09	-0.09	-0.08	-0.10	-0.10	-0.10	-0.12	-0.14	-0.19	-0.13	-0.09	-0.07	-0.10	-0.13	-0.14	-0.15	-0.11	-0.11	-0.23	-0.230
Sloan Accruals	snapshot only																				-0.115
Cash Flow Adequacy	snapshot only																				2.627

Dividends & Buybacks

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
Dividend Yield	2.5%	3.8%	4.7%	4.8%	6.5%	7.2%	5.1%	4.0%	3.1%	2.5%	2.9%	5.3%	5.6%	7.1%	4.6%	5.7%	5.6%	6.9%	5.6%	7.2%	2.91%
Dividend/Share	$1.22	$1.47	$1.67	$1.95	$2.06	$2.18	$2.24	$2.30	$2.33	$2.58	$2.91	$3.14	$3.29	$3.02	$2.51	$1.92	$1.61	$1.31	$1.18	$1.13	$0.57
Payout Ratio	65.3%	70.8%	73.5%	74.8%	77.4%	78.7%	77.6%	78.2%	68.1%	69.7%	73.9%	79.4%	91.8%	1.4%	1.3%	1.3%	2.9%	1.3%	1.5%	—	—
FCF Payout Ratio	1.3%	1.2%	98.2%	84.7%	78.8%	93.6%	90.1%	78.2%	65.1%	54.0%	71.3%	1.2%	1.8%	2.7%	1.2%	63.1%	45.4%	39.6%	35.6%	30.6%	30.56%
Total Payout Ratio	65.3%	70.8%	1.2%	1.6%	1.6%	1.7%	1.4%	1.1%	73.6%	83.7%	84.0%	89.5%	2.4%	3.7%	3.4%	3.8%	2.9%	1.3%	1.5%	—	—
Div. Increase Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	0	0	0	0	0	0	0
Chowder Number	1.08	1.10	0.98	0.88	0.68	0.50	0.36	0.22	0.18	0.23	0.34	0.42	0.47	0.27	-0.06	-0.30	-0.43	-0.47	-0.45	-0.31	-0.312
Buyback Yield	0.0%	0.0%	2.8%	5.2%	6.8%	8.2%	4.3%	1.4%	0.3%	0.5%	0.4%	0.7%	9.1%	12.3%	7.1%	11.3%	0.0%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	0.0%	0.0%	-4.9%	-1.7%	-2.2%	-1.3%	3.6%	0.8%	-0.5%	-0.0%	0.1%	0.2%	5.8%	7.9%	3.1%	4.1%	-3.3%	-6.9%	-4.7%	-4.6%	-4.57%
Total Shareholder Return	2.5%	3.8%	-0.3%	3.1%	4.3%	5.9%	8.6%	4.8%	2.6%	2.5%	3.0%	5.5%	11.4%	15.1%	7.7%	9.8%	2.3%	0.0%	0.9%	2.7%	2.68%

DuPont Factors

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
Tax Burden (NI/EBT)	0.67	0.67	0.68	0.69	0.69	0.71	0.71	0.70	0.69	0.68	0.67	0.67	0.67	0.58	0.58	0.60	0.48	0.68	0.66	1.05	1.048
Interest Burden (EBT/EBIT)	0.95	0.94	0.93	0.92	0.88	0.87	0.88	0.89	0.97	0.97	0.96	0.96	0.91	0.78	0.73	0.62	0.31	0.42	0.37	-0.53	-0.528
EBIT Margin	0.14	0.15	0.15	0.16	0.16	0.15	0.14	0.12	0.12	0.12	0.12	0.12	0.11	0.09	0.08	0.08	0.07	0.07	0.07	0.06	0.057
Asset Turnover	2.09	2.26	2.22	1.83	1.90	2.01	1.71	1.77	1.96	2.16	1.86	1.83	1.69	1.77	1.78	1.88	1.69	1.68	1.73	1.87	1.874
Equity Multiplier	2.58	2.45	2.65	3.46	3.42	3.38	4.51	5.38	5.15	5.11	5.82	6.01	5.33	5.71	5.38	4.87	4.57	4.69	4.16	4.34	4.341

Per Share

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
EPS (Diluted TTM)	$1.86	$2.07	$2.27	$2.60	$2.66	$2.77	$2.89	$2.95	$3.42	$3.70	$3.94	$3.96	$3.58	$2.24	$1.87	$1.50	$0.55	$0.98	$0.79	$-1.46	$-1.46
Book Value/Share	$4.45	$4.64	$4.05	$3.57	$3.86	$4.04	$4.68	$4.56	$4.70	$4.54	$4.72	$4.88	$6.94	$5.84	$6.33	$6.70	$6.84	$7.02	$7.21	$4.83	$4.83
Tangible Book/Share	$-3.04	$-2.39	$-3.71	$-4.82	$-5.59	$-4.87	$-5.17	$-11.33	$-5.33	$-10.31	$-6.20	$-11.55	$-7.27	$-13.71	$-6.94	$-6.13	$-6.54	$-6.41	$-5.52	$-5.04	$-5.04
Revenue/Share	$20.19	$22.24	$23.85	$25.74	$27.78	$30.19	$34.00	$38.58	$42.98	$47.05	$50.55	$51.75	$52.19	$51.96	$52.26	$51.88	$51.65	$49.48	$47.54	$45.81	$21.53
FCF/Share	$0.95	$1.21	$1.70	$2.30	$2.61	$2.33	$2.49	$2.95	$3.58	$4.79	$4.08	$2.64	$1.85	$1.14	$2.05	$3.04	$3.56	$3.30	$3.33	$3.71	$2.25
OCF/Share	$2.53	$2.92	$3.25	$3.69	$4.11	$4.23	$4.81	$5.65	$6.55	$7.88	$7.42	$6.52	$5.88	$5.06	$5.58	$5.47	$5.28	$4.28	$3.83	$4.16	$2.39
Cash/Share	$0.75	$0.56	$0.62	$0.88	$1.15	$1.18	$1.48	$2.85	$2.05	$2.01	$1.24	$0.89	$1.65	$1.79	$1.31	$0.96	$1.30	$1.63	$0.76	$1.38	$1.38
EBITDA/Share	$4.20	$4.65	$5.05	$4.94	$5.25	$5.62	$6.21	$6.91	$7.74	$8.61	$9.16	$9.28	$8.91	$8.10	$7.71	$6.37	$6.08	$5.64	$5.41	$5.98	$5.98
Debt/Share	$3.77	$3.68	$5.09	$6.94	$7.15	$7.61	$15.79	$17.09	$15.45	$14.57	$15.80	$16.33	$18.45	$19.53	$17.82	$15.88	$15.68	$15.87	$17.55	$11.84	$11.84
Net Debt/Share	$3.02	$3.12	$4.47	$6.06	$6.00	$6.43	$14.31	$14.25	$13.40	$12.56	$14.56	$15.44	$16.79	$17.74	$16.51	$14.92	$14.37	$14.25	$16.80	$10.46	$10.46

Academic Models

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	3.038
Altman Z-Prime	snapshot only																				1.614
Piotroski F-Score	6	6	8	8	8	8	4	4	4	5	6	6	5	5	5	7	7	7	6	5	5
Beneish M-Score	-1.94	-2.23	-2.27	-2.62	-2.92	-3.04	-2.36	-2.44	-2.12	-2.35	-2.57	-2.55	-2.26	-2.73	-2.72	-3.38	-3.60	-2.94	-3.21	-2.99	-2.994
Ohlson O-Score	snapshot only																				-5.038
Net-Net WC	snapshot only																				$-12.13
EVA	snapshot only																				$191778519.90

Credit

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
Credit Rating	snapshot only																				A-
Credit Score	77.73	85.01	81.74	81.34	82.96	87.45	72.44	74.18	81.04	85.04	74.83	73.58	68.21	66.76	67.22	62.72	62.57	57.55	58.34	69.01	69.011
Credit Grade	snapshot only																				7
Credit Trend	snapshot only																				6.287
Implied Spread (bps)	snapshot only																				175.000
Industry Credit Rank	snapshot only																				66
Sector Credit Rank	snapshot only																				62

DMP.AX ASX

Analyst Insights

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Sign in to InsiderStreet