Valuation Service Stream Limited

Stocks

Market Closed - Australian S.E. 02:15:48 2026-09-11 EDT			5-day change	1st Jan Change
2.390 ^AUD	-0.83%		-0.42%	+6.70%

08-24	Defense Contracts Save Service Stream from Telecom Slump
08-19	Service Stream Secures AU$144 Million of Maintenance Contracts From Transport for Victoria	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	1,465	-	-
Change	-	-7.43%	57.77%	54.33%	33.63%	-9.76%	-	-
Enterprise Value (EV) ¹	619.2	586.5	841.2	1,141	1,543	1,359	1,320	1,267
Change	-	-5.28%	43.43%	35.67%	35.17%	-11.88%	-2.88%	-4.05%
P/E	-14.4x	113x	24.9x	21x	29.1x	21.6x	16.7x	15.6x
PBR	1.15x	1.07x	1.63x	2.37x	3.2x	2.58x	2.36x	2.2x
PEG	-	-1x	0x	0.3x	-8.08x	1x	0.6x	2.19x
Capitalization / Revenue	0.36x	0.24x	0.34x	0.52x	0.69x	0.54x	0.51x	0.5x
EV / Revenue	0.41x	0.29x	0.37x	0.49x	0.66x	0.5x	0.46x	0.43x
EV / EBITDA	6.8x	5.14x	6.51x	7.81x	9.44x	7.39x	6.72x	6.13x
EV / EBIT	16.4x	12.7x	11.9x	13.2x	14.8x	11.5x	9.96x	8.9x
EV / FCF	11.1x	6.75x	9.26x	8.95x	17.7x	15.3x	12.4x	10.7x
FCF Yield	8.97%	14.8%	10.8%	11.2%	5.66%	6.52%	8.06%	9.38%
Dividend per Share ²	0.01	0.015	0.045	0.055	0.065	0.0715	0.0812	0.0837
Rate of return	1.14%	1.85%	3.52%	2.77%	2.45%	2.99%	3.4%	3.5%
EPS ²	-0.0609	0.0072	0.0514	0.0944	0.091	0.1105	0.1428	0.153
Distribution rate	-16.4%	208%	87.5%	58.3%	71.4%	64.7%	56.9%	54.7%
Net sales ¹	1,517	2,053	2,292	2,329	2,354	2,720	2,846	2,958
EBITDA ¹	91.11	114.1	129.2	146.1	163.4	184	196.4	206.8
EBIT ¹	37.79	46.05	70.7	86.55	104.3	117.9	132.6	142.4
Net income ¹	-36.32	4.462	32.3	59.18	56.94	66.71	87.11	93.29
Net Debt ¹	80.23	87.59	54.07	-73.55	-80.68	-105.5	-144.6	-198.1
Reference price ²	0.875	0.810	1.280	1.985	2.650	2.390	2.390	2.390
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	21.63x	0.5x	7.39x	2.99%	1.05B
CHINA TOWER CORPORATION LIMITED	9.15x	1.92x	3.15x	7.38%	20.13B
DYCOM INDUSTRIES, INC.	27.21x	1.45x	10.16x	-.--%	9.27B
COMSYS HOLDINGS CORPORATION	15.37x	0.87x	8.6x	2.54%	4.03B
CHINA COMMUNICATIONS SERVICES CORPORATION LIMITED	6.32x	0.04x	1.04x	6.88%	3.44B
HELIOS TOWERS PLC	25.19x	4.8x	8.64x	0.65%	2.74B
RUNJIAN CO., LTD.	38.3x	-	-	0.39%	2.04B
MIRAIT ONE CORPORATION	12.13x	0.57x	7.16x	2.7%	2.01B
Average	19.41x	1.45x	6.59x	2.94%	5.59B
Weighted average by Cap.	15.98x	1.65x	5.66x	4.33%