Need an investment idea? Check out Popular Stocks and S2O Stock Screener.

Market Price

5.10 

-0.02 -0.4%

as of May 19 '22

52 Week Range:

4.47 6.65


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Data#3 Limited, together with its subsidiaries, provides information technology (IT) solutions primarily in Australia. It operates through two segments, Product and Services. The Product segment offers hardware and software licenses for customers' desktop, network, and data center infrastructure. The Services segment provides consulting, project, managed, and maintenance contracts, as well as workforce recruitment and contracting services in relation to the design, implementation, operation, and support of ICT solutions. The company also offers cloud, mobility, security, data and analytics, and IT lifecycle management solutions. Data#3 Limited was founded in 1977 and is headquartered in Toowong, Australia.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Jun '11 Jun '12 Jun '13 Jun '14 Jun '15 Jun '16 Jun '17 Jun '18 Jun '19 Jun '20 Jun '21
Equity (BVPS) 0.20
0.20
0.22
0.20
0.21
0.22
0.24
0.23
0.26
0.29
0.31
growth rate 0.0% 10.0% -9.1% 5.0% 4.8% 9.1% -4.2% 13.0% 11.5% 6.9%
Earnings BIT 21.83
19.74
17.00
9.70
13.83
17.70
21.67
19.49
26.96
34.08
37.66
growth rate -9.6% -13.9% -42.9% 42.5% 28.0% 22.4% -10.0% 38.3% 26.4% 10.5%
Avg.PE 13.59
12.50
13.64
13.57
14.86
16.44
17.78
19.50
16.15
16.15
16.15
growth rate -8.0% 9.1% -0.5% 9.5% 10.6% 8.2% 9.7% -17.2% 0.0% 0.0%
ROA 8.98
6.97
5.50
3.09
3.75
4.52
4.67
3.94
4.35
4.52
3.96
growth rate -22.4% -21.1% -43.8% 21.4% 20.5% 3.3% -15.6% 10.4% 3.9% -12.4%
ROE 53.34
43.66
36.57
22.29
30.30
36.29
37.76
32.71
39.56
47.60
46.83
growth rate -18.2% -16.2% -39.1% 35.9% 19.8% 4.1% -13.4% 20.9% 20.3% -1.6%
ROIC 45.54
37.17
32.73
19.08
28.21
34.62
35.98
30.95
39.70
39.28
32.62
growth rate -18.4% -12.0% -41.7% 47.9% 22.7% 3.9% -14.0% 28.3% -1.1% -17.0%
Cur. Ratio 1.18
1.12
1.12
1.09
1.06
1.07
1.07
1.07
1.06
1.05
1.05
growth rate -5.1% 0.0% -2.7% -2.8% 0.9% 0.0% 0.0% -0.9% -0.9% 0.0%
Quick Ratio 1.13
1.09
1.09
1.07
1.03
1.00
1.04
1.04
1.02
0.99
1.02
growth rate -3.5% 0.0% -1.8% -3.7% -2.9% 4.0% 0.0% -1.9% -2.9% 3.0%
Leverage 5.49
6.97
6.34
8.08
8.07
7.98
8.18
8.40
9.75
11.25
12.34
growth rate 27.0% -9.0% 27.4% -0.1% -1.1% 2.5% 2.7% 16.1% 15.4% 9.7%
Balance Sheet Jun '11 Jun '12 Jun '13 Jun '14 Jun '15 Jun '16 Jun '17 Jun '18 Jun '19 Jun '20 Jun '21
Acct.Receivable 90.00
136.00
108.00
146.94
153.67
170.68
168.50
210.96
296.15
261.10
419.35
growth rate 51.1% -20.6% 36.1% 4.6% 11.1% -1.3% 25.2% 40.4% -11.8% 60.6%
Acct.Payable 87.00
142.00
140.00
188.23
204.06
210.44
232.27
263.27
327.21
437.16
526.16
growth rate 63.2% -1.4% 34.5% 8.4% 3.1% 10.4% 13.4% 24.3% 33.6% 20.4%
Cur.Assets 155.00
213.00
199.00
256.08
269.55
290.27
313.77
347.45
431.30
541.87
641.56
growth rate 37.4% -6.6% 28.7% 5.3% 7.7% 8.1% 10.7% 24.1% 25.6% 18.4%
Total Assets 166.00
227.00
215.00
271.79
293.66
317.84
340.07
373.76
458.99
587.44
694.83
growth rate 36.8% -5.3% 26.4% 8.1% 8.2% 7.0% 9.9% 22.8% 28.0% 18.3%
Cash 57.00
71.00
85.00
103.43
108.97
102.28
135.70
128.35
121.20
255.15
204.32
growth rate 24.6% 19.7% 21.7% 5.4% -6.1% 32.7% -5.4% -5.6% 110.5% -19.9%
Inventory 5.00
4.00
3.00
2.53
3.92
12.57
4.48
3.30
6.91
21.16
13.87
growth rate -20.0% -25.0% -15.8% 55.0% 221.1% -64.4% -26.3% 109.3% 206.1% -34.4%
Cur.Liabilities 131.00
190.00
177.00
235.03
254.01
271.95
292.45
325.20
405.22
514.44
610.36
growth rate 45.0% -6.8% 32.8% 8.1% 7.1% 7.5% 11.2% 24.6% 27.0% 18.7%
Liabilities 135.00
194.00
181.00
238.16
257.28
277.21
297.32
328.72
411.55
534.73
638.52
growth rate 43.7% -6.7% 31.6% 8.0% 7.8% 7.3% 10.6% 25.2% 29.9% 19.4%
LT Debt 2.50
1.90
1.20
growth rate -24.0% -36.8%
Equity 30.20
32.50
33.90
33.62
36.37
39.84
41.59
44.49
47.06
52.24
56.31
growth rate 7.6% 4.3% -0.8% 8.2% 9.5% 4.4% 7.0% 5.8% 11.0% 7.8%
Common Shares 154.00
154.00
154.00
154.00
154.00
154.00
154.00
154.00
154.00
154.00
155.00
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.7%
Cash Flow Statement Jun '11 Jun '12 Jun '13 Jun '14 Jun '15 Jun '16 Jun '17 Jun '18 Jun '19 Jun '20 Jun '21
Capital Expenditures 4.00
3.00
2.00
1.45
2.10
1.09
1.73
1.52
1.13
3.09
0.02
growth rate -25.0% -33.3% -27.4% 44.7% -48.0% 58.0% -12.0% -26.0% 174.7% -99.4%
Cash Dividends 10.90
11.30
10.80
7.78
7.85
10.32
13.63
11.01
15.71
18.79
22.02
growth rate 3.7% -4.4% -28.0% 1.0% 31.4% 32.1% -19.2% 42.7% 19.6% 17.2%
Cash From OA 5.00
29.00
30.00
29.42
24.26
6.82
51.25
8.15
11.68
160.21
-22.69
growth rate 480.0% 3.5% -1.9% -17.5% -71.9% 651.7% -84.1% 43.2% 1,272.2% -100.0%
FCF per Share 0.13
0.02
0.09
0.10
0.12
0.10
0.09
0.03
0.22
0.46
growth rate -84.6% 350.0% 11.1% 20.0% -16.7% -10.0% -66.7% 633.3% 109.1%
FCF 0.50
26.00
26.00
27.00
22.00
3.00
47.00
5.00
9.00
156.00
-25.00
growth rate 5,100.0% 0.0% 3.9% -18.5% -86.4% 1,466.7% -89.4% 80.0% 1,633.3% -100.0%
Income Statement Jun '11 Jun '12 Jun '13 Jun '14 Jun '15 Jun '16 Jun '17 Jun '18 Jun '19 Jun '20 Jun '21
Sales 696.00
809.00
770.00
832.10
869.44
981.32
1,097.29
1,180.30
1,414.35
1,623.84
1,955.25
growth rate 16.2% -4.8% 8.1% 4.5% 12.9% 11.8% 7.6% 19.8% 14.8% 20.4%
Op.Income 15.00
14.00
17.00
9.70
13.83
17.70
21.67
19.49
26.96
34.08
37.66
growth rate -6.7% 21.4% -42.9% 42.5% 28.0% 22.4% -10.0% 38.3% 26.4% 10.5%
IBT 21.80
19.70
17.50
10.85
15.19
19.48
22.40
20.40
26.56
34.07
36.94
growth rate -9.6% -11.2% -38.0% 40.0% 28.2% 15.0% -8.9% 30.2% 28.2% 8.5%
Net Income 15.00
14.00
12.00
7.52
10.60
13.83
15.38
14.08
18.11
23.64
25.41
growth rate -6.7% -14.3% -37.3% 40.9% 30.4% 11.2% -8.4% 28.7% 30.5% 7.5%
EPS 0.10
0.09
0.08
0.05
0.07
0.09
0.10
0.09
0.12
0.15
0.16
growth rate -10.0% -11.1% -37.5% 40.0% 28.6% 11.1% -10.0% 33.3% 25.0% 6.7%
Gross Profit 35.00
32.00
32.00
26.02
31.70
41.54
44.82
42.55
48.74
54.16
56.40
growth rate -8.6% 0.0% -18.7% 21.9% 31.0% 7.9% -5.1% 14.6% 11.1% 4.1%

Quarterly Statements

Item Name Dec '20 Mar '21 Jun '21 Sep '21 Dec '21
Earnings BIT 7.02
11.81
11.81
9.54
9.54
growth rate 68.3% 0.0% -19.3% 0.0%
Balance Sheet Dec '20 Mar '21 Jun '21 Sep '21 Dec '21
Acct.Receivable 158.20
419.35
419.35
175.20
175.20
growth rate 165.1% 0.0% -58.2% 0.0%
Acct.Payable 186.08
526.16
526.16
184.58
184.58
growth rate 182.8% 0.0% -64.9% 0.0%
Cur.Assets 239.59
641.56
641.56
259.74
259.74
growth rate 167.8% 0.0% -59.5% 0.0%
Total Assets 293.89
694.83
694.83
311.91
311.91
growth rate 136.4% 0.0% -55.1% 0.0%
Cash 67.88
204.32
204.32
64.60
64.60
growth rate 201.0% 0.0% -68.4% 0.0%
Inventory 10.06
13.87
13.87
16.57
16.57
growth rate 38.0% 0.0% 19.5% 0.0%
Cur.Liabilities 216.75
610.36
610.36
229.78
229.78
growth rate 181.6% 0.0% -62.4% 0.0%
Liabilities 246.08
638.52
638.52
257.33
257.33
growth rate 159.5% 0.0% -59.7% 0.0%
LT Debt
growth rate
Equity 47.81
56.31
56.31
54.58
54.58
growth rate 17.8% 0.0% -3.1% 0.0%
Common Shares 8.28
8.28
8.28
10.31
10.31
growth rate 0.0% 0.0% 24.6% 0.0%
Cash Flow Statement Dec '20 Mar '21 Jun '21 Sep '21 Dec '21
Capital Expenditures 0.67
-0.66
-0.66
0.18
0.18
growth rate -100.0% 0.0% 100.0% 0.0%
Cash Dividends 6.78
4.23
4.23
7.33
7.33
growth rate -37.5% 0.0% 73.2% 0.0%
Cash From OA -84.65
73.31
73.31
-60.81
-60.81
growth rate 100.0% 0.0% -100.0% 0.0%
FCF -85.32
72.64
72.64
-60.98
-60.98
growth rate 100.0% 0.0% -100.0% 0.0%
Income Statement Dec '20 Mar '21 Jun '21 Sep '21 Dec '21
Sales 428.07
549.55
549.55
499.54
499.54
growth rate 28.4% 0.0% -9.1% 0.0%
Op.Income 7.02
11.81
11.81
9.54
9.54
growth rate 68.3% 0.0% -19.3% 0.0%
IBT 6.97
11.50
11.50
9.27
9.27
growth rate 65.0% 0.0% -19.4% 0.0%
Net Income 4.69
8.02
8.02
6.18
6.18
growth rate 71.0% 0.0% -23.0% 0.0%
Gross Profit 11.51
16.69
16.69
14.95
14.95
growth rate 45.1% 0.0% -10.4% 0.0%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

D (35.49)

YOY Growth Grade:

D (47.45)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 16.15 56.04 13.36
EPS / Growth 3.8% 0.09 11.3%

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 7.5%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 3.8% 7.6% 7.6%
Future PE 7.66 14.87 14.87
Future EPS 0.13 0.19 0.19
Value Price
MOS %
0.25
-95.1%
0.69
-86.4%
0.69
-86.4%
MOS Price 0.13 0.35 0.35
IRT 29.82 21.93 21.93

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.