Valuation Supply Network Limited

Stocks

Market Closed - Australian S.E. Other stock markets 04:10:12 26/06/26 pm AEST			5-day change	1st Jan Change
32.30 ^AUD	-1.28%		-3.47%	-0.49%

24/06	Supply Network Limited Announces Retirement of Peter William Gill as A Director, Effective June 30, 2026	CI
23/02	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	1,413	-	-
Change	-	24.02%	64.23%	50.25%	70.66%	-13.03%	-	-
Enterprise Value (EV) ¹	311.2	388.3	633.7	997.7	1,653	1,441	1,444	1,443
Change	-	24.8%	63.19%	57.44%	65.7%	-12.81%	0.18%	-0.09%
P/E	22.5x	19.3x	23x	28.6x	40.3x	30.1x	25.6x	21.8x
PBR	-	6.5x	8.15x	9.15x	11.7x	8.92x	8.06x	7.45x
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	3.51x	3.1x	2.77x
EV / Revenue	-	1.96x	2.51x	3.3x	4.74x	3.58x	3.16x	2.83x
EV / EBITDA	-	10.6x	13.1x	17x	24x	18.2x	15.7x	13.8x
EV / EBIT	-	13x	15.5x	20.2x	28.3x	21.2x	18.1x	15.7x
EV / FCF	-	-	-	82.1x	58.1x	47.6x	39.5x	30.8x
FCF Yield	-	-	-	1.22%	1.72%	2.1%	2.53%	3.25%
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%	2.38%	2.86%	3.3%
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	32.30	32.30	32.30
Nbr of stocks (in thousands)	40,834	40,834	41,555	42,506	43,458	43,754	-	-
Announcement Date	27/8/21	26/8/22	28/8/23	26/8/24	25/8/25	-	-	-

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	30.09x	3.58x	18.19x	2.38%	976M
GENUINE PARTS COMPANY	18.04x	0.79x	9.47x	3.65%	15.97B
LKQ CORPORATION	11.99x	0.73x	6.8x	-	6.89B
INCHCAPE PLC	9.32x	0.35x	4.81x	4.48%	3.66B
INTER CARS S.A.	12.38x	0.6x	8.42x	0.18%	3.02B
YELLOW HAT LTD.	13.1x	-	-	-	933M
CENTRAL AUTOMOTIVE PRODUCTS LTD.	12.74x	-	-	2.8%	685M
RELAIS GROUP OYJ	14.25x	1.1x	6.9x	2.4%	318M
Average	15.24x	1.19x	9.10x	2.65%	4.06B
Weighted average by Cap.	15.32x	0.80x	8.47x	3.26%