WhiteHawk Limited

—As of Sun 8 Nov 2026, 12:00 UTC

ASX:WHKTechnology

Country Australia

PE (Fwd) •••

TSR 9Y CAGR (37.31%)

Div yield —

ROE (1300.76%)

Software (Infrastructure)

Beta (5Y) 2.10

PE TTM —

TSR TTM (72.73%)

Mkt cap A$4.197M

ROIC (654.49%)

SE Grade™

Value

Quality

Moat

Consensus

Reference

$0.0038

26.24%

(77.78%)

Hold 5|6|4|4|7

TTM

FYE 31 Dec USD

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

5Y

10Y

Peers

0.594

Revenue$M

0.663

0.684

0.697

0.720

0.724

0.723

0.751

0.777

0.788

0.787

0.609

1.69%

2.12%

43

8.89

Revenue growth%

10.56

10.49

7.77

6.51

6.60

7.66

8.91

8.45

10.49

9.46

26.30

8.91

8.68

82

24.00

Gross margin%

15.76

18.50

21.06

23.49

22.04

23.13

25.95

24.97

22.14

20.16

27.48

23.13

22.09

25

21.81

Operating margin%

25.08

26.97

28.07

28.90

28.15

25.43

23.77

21.33

24.29

23.54

7.61

23.77

25.26

42

12.13

Net margin%

28.48

31.30

32.87

31.45

30.33

33.32

34.98

37.59

36.24

35.92

9.02

35.92

33.09

88

10.90

P/E ratio (avg)x

28.57

26.53

24.66

22.49

25.20

24.81

25.27

27.57

26.07

26.65

31.26

26.07

25.67

57

21.27

EV/EBITx

27.46

26.25

22.64

21.77

22.82

21.81

20.16

19.87

20.58

22.46

28.35

20.58

22.14

55

28.88

FCF yield (avg)%

1.98

2.05

4.26

4.39

3.34

1.91

4.62

6.36

4.64

6.54

27.95

4.64

4.32

31

6.06

FCF margin%

20.18

21.09

23.57

22.07

22.56

20.38

23.14

25.61

23.99

23.04

8.88

23.14

22.80

6

0.904

FCF / Net incomex

0.703

0.730

0.739

0.835

0.916

0.963

0.940

0.887

0.851

0.818

0.394

0.887

0.843

70

17.45

ROIC%

14.61

13.20

13.19

13.02

13.49

15.35

13.41

13.56

11.15

8.61

17.02

13.41

13.31

44

6.68

Return on equity%

30.67

28.82

26.29

27.08

27.93

26.84

25.68

27.66

26.59

27.45

6.47

26.84

27.27

13

9.46

Return on assets%

14.39

11.68

9.82

8.12

8.72

8.51

10.76

11.22

11.67

11.50

26.52

11.22

10.99

58

—

EPS$

—

—

—

—

—

—

—

—

—

—

—

(6.62%)

(4.67%)

—

15.26

EPS growth%

14.97

17.83

18.98

17.44

18.97

16.97

15.21

15.57

13.44

15.25

9.28

15.25

16.27

14

—

Bookvalue per sh$

—

—

—

—

—

—

—

—

—

—

—

(4.67%)

(1.65%)

—

—

FCF per share$

—

—

—

—

—

—

—

—

—

—

—

4.91%

6.30%

—

—

Dividend per sh$

—

—

—

—

—

—

—

—

—

—

—

(0.83%)

1.62%

—

14.55

Div yield (avg)%

0.40

0.40

1.16

1.53

3.23

3.78

3.21

1.20

4.10

4.18

2.72

3.78

2.37

79

5.35

Payout ratio%

2.78

1.44

0.40

0.40

2.45

1.08

0.40

1.01

0.40

0.40

26.76

0.40

0.71

38

1.396

Shares (diluted)B

2.346

2.403

2.874

2.818

3.267

3.238

3.770

3.714

4.023

4.779

1.428

7.91%

9.28%

47

18.33

Buyback yield%

27.63

27.57

26.50

28.82

30.27

29.92

32.23

33.94

31.14

31.59

25.91

31.59

30.09

45

1.106

D/E ratiox

2.999

3.399

3.546

4.167

4.560

4.932

5.907

7.101

7.783

8.351

0.583

7.101

4.746

20

1.054

Enterprise value$M

0.177

0.175

0.193

0.185

0.188

0.220

0.232

0.231

0.254

0.282

0.991

8.41%

5.95%

61

0.349

LT debt$M

0.266

0.251

0.290

0.328

0.344

0.373

0.416

0.403

0.442

0.500

0.627

7.77%

5.95%

56

Peers (US$2.883M)

Cap (US$)

PE

XPON Technologies…

4.168M

26.73x

4.100M

1.431x

2.969M

—

3.052M

—

Capital

TTM

5Y

10Y

Leveragex

1.853

0.287

0.311

EBIT/Intx

0.917

2.492

1.969

Own earn%

(47.96)

53.56

50.05

Sh yield%

32.87

35.25

33.60

Owners

Insiders/Inst%

10.44

85.77

Short interest%

0.95

SBC / revenue%

2.25

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

4

Op margin range%

21–29

$1 testx

—

Incr. ROIC%

1

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

$0.787M

2.12%

1.00×

Cost of revenue

$0.529M

2.16%

1.00×

Operating expenses

$0.106M

2.87%

1.08×