profit from every A$100 of sales.
A$0A$100
Downer EDI
A$7.39+1.51% today
-6.2% in 1 year
1-year low A$6.331-year high A$8.63
Trading in the middle of its range for the past year.
The essentials
Four questions every investor asks, answered in one line each.
more sales each year, on average, 2022 to 2025.
0%20% a year
You pay A$21.57 for every A$1 of profit it makes in a year.
CheapExpensive
of earnings would pay off all its debt.
No debt5 years
Money in, money out
What Downer EDI sold, what it kept, and what it did with the cash.
Sales went from A$11.0 billion in 2022 to A$10.5 billion in 2025, with A$137 million of profit last year.
SalesProfit
Downer EDI handed back 36% of the cash it generated last year.
A$159M
Free cash flow 2025A$440M
Bought back its own shares–
Paid as dividendsA$159M
Cash vs. debtA$834M vs. A$1.5B
Downer EDI vs. similar companies
Downer EDI grows the slowest of these 5 and is the cheapest for its profits.
| Company | Profit from A$100 of sales | Sales growth a year | Price per A$1 of profit |
|---|---|---|---|
| Downer EDI | 21.6× · Fair price | ||
 Quanta Services | 88.8× · Very expensive | ||
 Larsen & Toubro | 35.6× · Expensive | ||
 Ferrovial | 44.8× · Expensive | ||
 Comfort Systems USA | 38.6× · Expensive |
AI analysis
An AI analyst reads Downer EDI's last five years, its segments, earnings, insiders and peers, and writes the bull case, the bear case and what the price expects.
Run the AI analysisFull statementsIncome, balance sheet and cash flow, year by year
Income statement
| In millions of AUD | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| 10,966 | 11,636 | 10,969 | 10,472 | |
| 9,584 | 10,177 | 9,670 | 9,034 | |
| 147 | 163 | 158 | 254 | |
| 646 | 68 | 513 | 616 | |
| 152 | -386 | 69 | 137 | |
| 0.21 | -0.59 | 0.10 | 0.20 | |
| 87.4% | 87.5% | 88.2% | 86.3% | |
| 1.3% | 1.4% | 1.4% | 2.4% | |
| 1.4% | -3.3% | 0.6% | 1.3% |
Balance sheet
| In millions of AUD | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 7,461 | 7,314 | 6,748 | 6,479 |
| Cash | 739 | 889 | 838 | 834 |
| Total debt | 1,913 | 2,139 | 1,810 | 1,538 |
| Total liabilities | 4,631 | 5,025 | 4,489 | 4,239 |
| 2,834 | 2,290 | 2,081 | 2,062 | |
| 715 | 672 | 670 | 671 | |
| 4.5% | -4.2% | 3.0% | 5.3% | |
| 5.3% | -16.8% | 3.3% | 6.6% |
Cash flow
| In millions of AUD | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| – | – | – | – | |
| 280 | 263 | 146 | 123 | |
| 216 | 55 | 398 | 440 | |
| Dividends paid | 171 | 125 | 107 | 159 |
| 143 | 18 | – | – | |
| – | – | – | – |
Valuation
- 21.6×
- –
- –
- 2.4×
- 0.5×
- 10.8×
- 8.9×
- 7.7%
- 4.6%
- 3.3%
Profitability
- 87.7%
- 3.6%
- 2.2%
- –
- 7.9%
- 3.0%
- –
- –
- –
- –
Growth
- −5.9%
- −1.3%
- –
- –
- −0.3%
Financial health
- 0.9×
- 0.70
- –
- 6.6×
- 1.09
- –
- –
How it ranks in Industrials
Each dot is where the company stands among every company over $300M in the sector. Further right is better.
Bottom 49%of 980
Bottom 18%of 986
Top 49%of 866
Bottom 6%of 986
Top 21%of 988
3.3%of the share price, paid each year
On $1,000 invested$33a year at today's yield, before tax
–per share
Raised–not every year
How safe it looks
116.2% of its profit
Room to growStretchedMore than it earns: 36.1%
News
Stock Market Today: Dow Rises On Surprise Inflation Data; Nvidia Struggles (Live Coverage)Yahoo Finance · Nov 13, 2026Dow Jones Futures Rise After Market Weathers Nvidia CEO Huang's Exit, Surging YieldsYahoo Finance · Nov 13, 2026Stock Market Today: Dow Wavers On Trump Remarks; Nvidia Plunges As Jensen Huang Resigns (Live Coverage)Yahoo Finance · Nov 12, 2026Dow Jones Futures: Techs Fall As Nvidia Board Mulls Ousting CEO Jensen HuangYahoo Finance · Nov 12, 2026Dow Jones Futures Rise, Techs Fall As Nvidia May Oust CEO Huang After CoreWave Leads RallyYahoo Finance · Nov 12, 2026Insider trades
Our insider feed has not updated since May 26, 2026. Trades filed after that are not listed yet.
No insider trades on file.
The seven classic investing rulebooks
0/7Passes 0 of 7. Each bar is how well the company fits that investor's published rules, from 0 to 100; 60 or more counts as a pass.
Warren Buffett
40No pass
Benjamin Graham
25No pass
Philip Fisher
42No pass
Peter Lynch
17No pass
Joel Greenblatt
22No pass
Charlie Munger
31No pass
Terry Smith
30No pass
Questions about Downer EDI
Is Downer EDI a good stock to buy?
A business with weak numbers at a fair price. 0 of the 7 famous investors' published rulebooks we apply pass it. Whether it suits you depends on your goals and the price you pay; invest-like never tells anyone to buy or sell. The AI analysis lays out the case for and against. Read the Downer EDI AI analysis
What does Downer EDI do?
Downer EDI Limited operates as an integrated facilities management services provider in Australia, New Zealand, and internationally. It operates through Transport; Energy & Utilities; and Facilities segments. It is in Engineering & Construction, based in Sydney, NSW, Australia, with 26,000 employees.
Does Downer EDI pay a dividend?
Yes. At today's price the dividend is 3.3% a year, about 116% of its yearly profit. In 2025 it paid out A$159 million in dividends.
Is Downer EDI stock halal?
No. Downer EDI does not pass our halal screen: its cash and receivables are 56% of its market value, at or above the 49% limit. How we check
How has Downer EDI stock done over the past year?
Down 6.2% over the past twelve months, to A$7.39. It traded between A$6.33 and A$8.63 and is 14.4% below its high.
Who are Downer EDI's competitors?
The largest listed companies in the same industry are Quanta Services, Larsen & Toubro, Ferrovial and Comfort Systems USA. The peers table on this page compares their profit, growth and price with Downer EDI's.
Prices: daily closes to Nov 12, 2026. Fundamentals: company reports via invest-like data.