Valuation Supply Network Limited

Stocks

Market Closed - Australian S.E. Other stock markets 02:10:31 2026-08-05 am EDT			5-day change	1st Jan Change
35.32 ^AUD	+2.02%		+7.95%	+8.81%

Jul. 24	Supply Network Limited Announces Final Fully Franked Dividend for the Full Year Ended 30 June 2026, Payable on 2 October 2026	CI
Jul. 24	Supply Network Limited Provides Earnings Target for the Fiscal Year 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	311.2	385.9	633.7	952.1	1,625	1,545	-	-
Change	-	24.02%	64.23%	50.25%	70.66%	-4.89%	-	-
Enterprise Value (EV) ¹	311.2	388.3	633.7	997.7	1,653	1,573	1,579	1,578
Change	-	24.8%	63.19%	57.44%	65.7%	-4.86%	0.4%	-0.11%
P/E	22.5x	19.3x	23x	28.6x	40.3x	32.7x	28.2x	23.7x
PBR	-	6.5x	8.15x	9.15x	11.7x	9.73x	8.82x	8.2x
PEG	-	0.4x	0.6x	1.6x	2.2x	2x	1.8x	1.3x
Capitalization / Revenue	-	1.94x	2.51x	3.15x	4.66x	3.84x	3.39x	3.03x
EV / Revenue	-	1.96x	2.51x	3.3x	4.74x	3.91x	3.46x	3.09x
EV / EBITDA	-	10.6x	13.1x	17x	24x	19.7x	17.1x	15x
EV / EBIT	-	13x	15.5x	20.2x	28.3x	23x	19.8x	17.1x
EV / FCF	-	-	-	82.1x	58.1x	50x	44.4x	33.1x
FCF Yield	-	-	-	1.22%	1.72%	2%	2.25%	3.02%
Dividend per Share ²	-	0.32	0.48	0.56	0.7	0.7732	0.9207	1.066
Rate of return	-	3.39%	3.15%	2.5%	1.87%	2.19%	2.61%	3.02%
EPS ²	0.339	0.4902	0.6638	0.7829	0.9269	1.081	1.254	1.489
Distribution rate	-	65.3%	72.3%	71.5%	75.5%	71.5%	73.4%	71.6%
Net sales ¹	-	198.4	252.4	302.6	348.8	402.5	455.8	509.8
EBITDA ¹	-	36.58	48.38	58.57	68.75	79.98	92.2	105.3
EBIT ¹	-	29.92	40.88	49.34	58.43	68.45	79.77	92.26
Net income ¹	13.85	20.02	27.41	33.02	40.02	46.6	54.9	64.99
Net Debt ¹	-	2.45	-	45.56	28.29	27.53	33.9	32.2
Reference price ²	7.62	9.45	15.25	22.40	37.39	35.32	35.32	35.32
Nbr of stocks (in thousands)	40,834	40,834	41,555	42,506	43,458	43,754	-	-
Announcement Date	8/27/21	8/26/22	8/28/23	8/26/24	8/25/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUPPLY NETWORK LIMITED	32.03x	3.83x	19.28x	2.23%	1.07B
GENUINE PARTS COMPANY	20.69x	0.88x	10.54x	3.2%	18.27B
LKQ CORPORATION	12.53x	0.71x	6.92x	-	6.2B
INCHCAPE PLC	11.11x	0.37x	5.24x	4.24%	3.94B
INTER CARS S.A.	14.97x	0.71x	9.94x	0.14%	3.68B
YELLOW HAT LTD.	10.97x	-	-	-	926M
CENTRAL AUTOMOTIVE PRODUCTS LTD.	11.95x	-	-	3.04%	726M
RELAIS GROUP OYJ	13.67x	1.08x	6.82x	2.39%	305M
Average	15.99x	1.26x	9.79x	2.54%	4.39B
Weighted average by Cap.	17.42x	0.86x	9.42x	2.9%