Valuation Supply Network Limited

Stocks

Market Closed - Australian S.E. Other stock markets 02:10:04 2026-06-11 EDT			5-day change	1st Jan Change
32.52 ^AUD	+2.65%		+5.62%	+0.18%

02-23	Supply Network Limited Reports Earnings Results for the Half Year Ended December 31, 2025	CI
02-22	Supply Network Posts Higher Fiscal H1 Earnings, Revenue	MT

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	1,423	-	-
Change	-	24.02%	64.23%	50.25%	70.66%	-12.43%	-	-
Enterprise Value (EV) ¹	311.2	388.3	633.7	997.7	1,653	1,451	1,454	1,452
Change	-	24.8%	63.19%	57.44%	65.7%	-12.23%	0.18%	-0.09%
P/E Ratio	22.5x	19.3x	23x	28.6x	40.3x	30.3x	25.7x	21.9x
PBR	-	6.5x	8.15x	9.15x	11.7x	8.98x	8.12x	7.5x
PEG	-	0.4x	0.6x	1.6x	2.2x	1.9x	1.5x	1.3x
Capitalization / Revenue	-	1.94x	2.51x	3.15x	4.66x	3.53x	3.12x	2.79x
EV / Revenue	-	1.96x	2.51x	3.3x	4.74x	3.6x	3.18x	2.85x
EV / EBITDA	-	10.6x	13.1x	17x	24x	18.3x	15.8x	13.9x
EV / EBIT	-	13x	15.5x	20.2x	28.3x	21.4x	18.2x	15.8x
EV / FCF	-	-	-	82.1x	58.1x	47.9x	39.7x	31x
FCF Yield	-	-	-	1.22%	1.72%	2.09%	2.52%	3.23%
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%	2.37%	2.84%	3.27%
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	32.52	32.52	32.52
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUPPLY NETWORK LIMITED	29.51x	3.51x	17.84x	2.43%	973M
GENUINE PARTS COMPANY	13.9x	0.69x	8.35x	4.31%	13.55B
LKQ CORPORATION	11.29x	0.7x	6.53x	-	6.49B
INCHCAPE PLC	9.47x	0.36x	4.96x	4.35%	3.86B
INTER CARS S.A.	12.23x	0.6x	8.33x	0.18%	3.05B
YELLOW HAT LTD.	12.7x	-	-	-	911M
CENTRAL AUTOMOTIVE PRODUCTS LTD.	12.93x	-	-	2.76%	700M
RELAIS GROUP OYJ	14.25x	1.1x	6.9x	2.4%	322M
BAPCOR LIMITED	-1.95x	0.32x	4.14x	0.59%	217M
Average	12.70x	1.04x	8.15x	2.43%	3.34B
Weighted average by Cap.	12.94x	0.74x	7.75x	3.57%