Valuation Supply Network Limited

Stocks

Delayed Australian S.E. 21:18:43 2026-09-02 EDT			5-day change	1st Jan Change
36.13 ^AUD	-0.58%		+1.77%	+11.34%

08-24	Supply Network Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI
08-24	Supply Network Fiscal 2026 Earnings, Revenue Up	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	385.9	633.7	952.1	1,625	1,397	1,590	-	-
Change	-	64.23%	50.25%	70.66%	-14.02%	13.81%	-	-
Enterprise Value (EV) ¹	388.3	633.7	997.7	1,653	1,397	1,614	1,613	1,608
Change	-	63.19%	57.44%	65.7%	-15.49%	15.5%	-0.03%	-0.31%
P/E	19.3x	23x	28.6x	40.3x	29.3x	28.7x	25.2x	21.9x
PBR	6.5x	8.15x	9.15x	11.7x	-	9.4x	8.69x	7.68x
PEG	-	0.6x	1.6x	2.2x	1.7x	1.7x	1.9x	1.4x
Capitalization / Revenue	1.94x	2.51x	3.15x	4.66x	3.47x	3.49x	3.11x	2.8x
EV / Revenue	1.96x	2.51x	3.3x	4.74x	3.47x	3.54x	3.16x	2.83x
EV / EBITDA	10.6x	13.1x	17x	24x	17.2x	17.3x	15.3x	13.6x
EV / EBIT	13x	15.5x	20.2x	28.3x	20.1x	20x	17.5x	15.1x
EV / FCF	-	-	82.1x	58.1x	-	44x	34.2x	27.2x
FCF Yield	-	-	1.22%	1.72%	-	2.27%	2.92%	3.68%
Dividend per Share ²	0.32	0.48	0.56	0.7	-	0.9282	1.061	1.192
Rate of return	3.39%	3.15%	2.5%	1.87%	-	2.55%	2.92%	3.28%
EPS ²	0.4902	0.6638	0.7829	0.9269	1.088	1.268	1.441	1.661
Distribution rate	65.3%	72.3%	71.5%	75.5%	-	73.2%	73.6%	71.8%
Net sales ¹	198.4	252.4	302.6	348.8	403.1	455.3	511	568.2
EBITDA ¹	36.58	48.38	58.57	68.75	81.09	93.29	105.7	118.3
EBIT ¹	29.92	40.88	49.34	58.43	69.4	80.68	92.07	106.2
Net income ¹	20.02	27.41	33.02	40.02	47.63	55.62	63.18	72.57
Net Debt ¹	2.45	-	45.56	28.29	-	23.57	23.07	18.07
Reference price ²	9.45	15.25	22.40	37.39	31.93	36.34	36.34	36.34
Nbr of stocks (in thousands)	40,834	41,555	42,506	43,458	43,754	43,754	-	-
Announcement Date	8/26/22	8/28/23	8/26/24	8/25/25	8/24/26	-	-	-

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.($)
SUPPLY NETWORK LIMITED	28x	3.46x	16.91x	2.61%	1.11B
GENUINE PARTS COMPANY	21.05x	0.89x	10.69x	3.15%	18.59B
LKQ CORPORATION	12.64x	0.71x	6.96x	-	6.25B
INCHCAPE PLC	11.15x	0.37x	5.26x	4.23%	3.97B
INTER CARS S.A.	13.71x	0.7x	9.69x	0.14%	3.68B
AUTO PARTNER SA	12.63x	0.88x	9.48x	0.58%	1.06B
YELLOW HAT LTD.	11.4x	-	-	-	947M
CENTRAL AUTOMOTIVE PRODUCTS LTD.	12.96x	-	-	2.81%	775M
BAPCOR LIMITED	21.58x	0.38x	4.67x	0.46%	375M
RELAIS GROUP OYJ	18.11x	1.08x	7.27x	2.32%	309M
Average	16.32x	1.06x	8.87x	2.04%	3.71B
Weighted average by Cap.	17.37x	0.86x	9.38x	2.76%