Valuation Supply Network Limited

Stocks

Market Closed - Australian S.E. Other stock markets 02:10:05 2026-07-22 EDT			5-day change	1st Jan Change
31.41 ^AUD	+0.61%		-1.44%	-3.23%

06-24	Supply Network Limited Announces Retirement of Peter William Gill as A Director, Effective June 30, 2026	CI
02-23	Supply Network Limited Reports Earnings Results for the Half Year Ended December 31, 2025	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	1,374	-	-
Change	-	24.02%	64.23%	50.25%	70.66%	-15.42%	-	-
Enterprise Value (EV) ¹	311.2	388.3	633.7	997.7	1,653	1,402	1,405	1,404
Change	-	24.8%	63.19%	57.44%	65.7%	-15.17%	0.19%	-0.09%
P/E	22.5x	19.3x	23x	28.6x	40.3x	29.3x	24.9x	21.2x
PBR	-	6.5x	8.15x	9.15x	11.7x	8.67x	7.84x	7.25x
PEG	-	0.4x	0.6x	1.6x	2.2x	1.9x	1.4x	1.2x
Capitalization / Revenue	-	1.94x	2.51x	3.15x	4.66x	3.41x	3.01x	2.69x
EV / Revenue	-	1.96x	2.51x	3.3x	4.74x	3.48x	3.08x	2.75x
EV / EBITDA	-	10.6x	13.1x	17x	24x	17.7x	15.3x	13.4x
EV / EBIT	-	13x	15.5x	20.2x	28.3x	20.7x	17.6x	15.3x
EV / FCF	-	-	-	82.1x	58.1x	46.3x	38.4x	29.9x
FCF Yield	-	-	-	1.22%	1.72%	2.16%	2.6%	3.34%
Dividend per Share ²	-	0.32	0.48	0.56	0.7	0.7692	0.925	1.065
Rate of return	-	3.39%	3.15%	2.5%	1.87%	2.45%	2.94%	3.39%
EPS ²	0.339	0.4902	0.6638	0.7829	0.9269	1.073	1.264	1.484
Distribution rate	-	65.3%	72.3%	71.5%	75.5%	71.7%	73.2%	71.8%
Net sales ¹	-	198.4	252.4	302.6	348.8	402.7	456.5	510.2
EBITDA ¹	-	36.58	48.38	58.57	68.75	79.26	92.07	104.9
EBIT ¹	-	29.92	40.88	49.34	58.43	67.89	79.99	91.93
Net income ¹	13.85	20.02	27.41	33.02	40.02	46.02	55.22	64.79
Net Debt ¹	-	2.45	-	45.56	28.29	28.13	30.75	29.5
Reference price ²	7.62	9.45	15.25	22.40	37.39	31.41	31.41	31.41
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	29.08x	3.46x	17.59x	2.46%	958M
GENUINE PARTS COMPANY	16.71x	0.8x	9.56x	3.56%	16.42B
LKQ CORPORATION	11.05x	0.69x	6.44x	-	6.35B
INCHCAPE PLC	9.45x	0.36x	4.88x	4.4%	3.74B
INTER CARS S.A.	13.33x	0.64x	8.93x	0.16%	3.22B
YELLOW HAT LTD.	11.64x	-	-	-	958M
CENTRAL AUTOMOTIVE PRODUCTS LTD.	12.18x	-	-	2.99%	716M
RELAIS GROUP OYJ	13.54x	1.07x	6.71x	2.53%	302M
Average	14.62x	1.17x	9.02x	2.68%	4.08B
Weighted average by Cap.	14.53x	0.79x	8.51x	3.18%