Valuation Service Stream Limited

Stocks

Market Closed - Australian S.E. 01:10:29 2026-10-22 EDT			5-day change	1st Jan Change
2.250 ^AUD	0.00%		+2.74%	+0.45%

10-22	Service Stream Limited - Shareholder/Analyst Call
10-01	Australian Shares Fall; Lynas Rare Earths to Acquire Meteoric Resources in AU$968 Million All-Share Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	539	498.9	787.1	1,215	1,623	1,379	-	-
Change	-	-7.43%	57.77%	54.33%	33.63%	-15.05%	-	-
Enterprise Value (EV) ¹	619.2	586.5	841.2	1,141	1,543	1,274	1,230	1,167
Change	-	-5.28%	43.43%	35.67%	35.17%	-17.41%	-3.44%	-5.12%
P/E	-14.4x	113x	24.9x	21x	29.1x	20.5x	15.8x	14.7x
PBR	1.15x	1.07x	1.63x	2.37x	3.2x	2.44x	2.24x	2.07x
PEG	-	-1x	0x	0.3x	-8.08x	1x	0.5x	1.9x
Capitalization / Revenue	0.36x	0.24x	0.34x	0.52x	0.69x	0.51x	0.49x	0.47x
EV / Revenue	0.41x	0.29x	0.37x	0.49x	0.66x	0.47x	0.43x	0.4x
EV / EBITDA	6.8x	5.14x	6.51x	7.81x	9.44x	6.95x	6.28x	5.64x
EV / EBIT	16.4x	12.7x	11.9x	13.2x	14.8x	10.8x	9.28x	8.2x
EV / FCF	11.1x	6.75x	9.26x	8.95x	17.7x	15.4x	11.6x	10x
FCF Yield	8.97%	14.8%	10.8%	11.2%	5.66%	6.51%	8.64%	10%
Dividend per Share ²	0.01	0.015	0.045	0.055	0.065	0.0705	0.0806	0.0834
Rate of return	1.14%	1.85%	3.52%	2.77%	2.45%	3.13%	3.58%	3.7%
EPS ²	-0.0609	0.0072	0.0514	0.0944	0.091	0.1098	0.1424	0.1534
Distribution rate	-16.4%	208%	87.5%	58.3%	71.4%	64.2%	56.6%	54.3%
Net sales ¹	1,517	2,053	2,292	2,329	2,354	2,702	2,831	2,945
EBITDA ¹	91.11	114.1	129.2	146.1	163.4	183.3	196	206.8
EBIT ¹	37.79	46.05	70.7	86.55	104.3	118	132.5	142.3
Net income ¹	-36.32	4.462	32.3	59.18	56.94	66.38	87	93.62
Net Debt ¹	80.23	87.59	54.07	-73.55	-80.68	-104.9	-148.7	-211.7
Reference price ²	0.875	0.810	1.280	1.985	2.650	2.250	2.250	2.250
Nbr of stocks (in thousands)	615,953	615,953	614,953	612,003	612,589	612,912	-	-
Announcement Date	8/22/22	8/21/23	8/20/24	8/19/25	8/18/26	-	-	-

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.($)
SERVICE STREAM LIMITED	20.49x	0.47x	6.95x	3.13%	969M
QUANTA SERVICES, INC.	51.89x	2.4x	22.92x	0.07%	90.38B
VINCI	11.78x	1.02x	5.6x	4.96%	66.54B
LARSEN & TOUBRO LIMITED	24.44x	1.91x	18.76x	1.19%	52.92B
COMFORT SYSTEMS USA, INC.	28.81x	3.6x	19.51x	0.23%	49.24B
FERROVIAL N.V.	46.79x	3.77x	23.78x	2.08%	36.21B
HOCHTIEF AG	25.83x	0.64x	10.59x	2.41%	31.58B
EMCOR GROUP, INC.	20.94x	1.46x	13.48x	0.22%	30.84B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.2x	0.32x	6.04x	5.41%	27.91B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.68x	0.4x	6.41x	2.84%	27.14B
Average	25.78x	1.60x	13.41x	2.25%	41.37B
Weighted average by Cap.	29.23x	1.90x	15.37x	1.93%