Valuation Supply Network Limited

Stocks

Market Closed - Australian S.E. 04:10:10 14/08/26 pm AEST			5-day change	1st Jan Change
33.95 ^AUD	+0.12%		-4.37%	+4.59%

24/07	Supply Network Limited Announces Final Fully Franked Dividend for the Full Year Ended 30 June 2026, Payable on 2 October 2026	CI
24/07	Supply Network Limited Provides Earnings Target for the Fiscal Year 2027	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	1,485	-	-
Change	-	24.02%	64.23%	50.25%	70.66%	-8.58%	-	-
Enterprise Value (EV) ¹	311.2	388.3	633.7	997.7	1,653	1,513	1,519	1,518
Change	-	24.8%	63.19%	57.44%	65.7%	-8.48%	0.42%	-0.11%
P/E	22.5x	19.3x	23x	28.6x	40.3x	31.4x	27.1x	22.8x
PBR	-	6.5x	8.15x	9.15x	11.7x	9.35x	8.48x	7.88x
PEG	-	0.4x	0.6x	1.6x	2.2x	1.9x	1.7x	1.2x
Capitalization / Revenue	-	1.94x	2.51x	3.15x	4.66x	3.69x	3.26x	2.91x
EV / Revenue	-	1.96x	2.51x	3.3x	4.74x	3.76x	3.33x	2.98x
EV / EBITDA	-	10.6x	13.1x	17x	24x	18.9x	16.5x	14.4x
EV / EBIT	-	13x	15.5x	20.2x	28.3x	22.1x	19x	16.4x
EV / FCF	-	-	-	82.1x	58.1x	48.1x	42.7x	31.9x
FCF Yield	-	-	-	1.22%	1.72%	2.08%	2.34%	3.14%
Dividend per Share ²	-	0.32	0.48	0.56	0.7	0.7732	0.9207	1.066
Rate of return	-	3.39%	3.15%	2.5%	1.87%	2.28%	2.71%	3.14%
EPS ²	0.339	0.4902	0.6638	0.7829	0.9269	1.081	1.254	1.489
Distribution rate	-	65.3%	72.3%	71.5%	75.5%	71.5%	73.4%	71.6%
Net sales ¹	-	198.4	252.4	302.6	348.8	402.5	455.8	509.8
EBITDA ¹	-	36.58	48.38	58.57	68.75	79.98	92.2	105.3
EBIT ¹	-	29.92	40.88	49.34	58.43	68.45	79.77	92.26
Net income ¹	13.85	20.02	27.41	33.02	40.02	46.6	54.9	64.99
Net Debt ¹	-	2.45	-	45.56	28.29	27.53	33.9	32.2
Reference price ²	7.62	9.45	15.25	22.40	37.39	33.95	33.95	33.95
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	31.37x	3.75x	18.89x	2.28%	1.05B
GENUINE PARTS COMPANY	21.13x	0.89x	10.72x	3.13%	18.66B
LKQ CORPORATION	12.89x	0.72x	7.05x	-	6.38B
INCHCAPE PLC	10.82x	0.37x	5.13x	4.35%	3.85B
INTER CARS S.A.	13.87x	0.72x	9.88x	0.14%	3.72B
AUTO PARTNER SA	12.88x	0.91x	9.62x	0.57%	1.08B
YELLOW HAT LTD.	11.19x	-	-	-	934M
CENTRAL AUTOMOTIVE PRODUCTS LTD.	12.53x	-	-	2.9%	753M
RELAIS GROUP OYJ	15.31x	1.1x	7.03x	2.23%	314M
BAPCOR LIMITED	-1.7x	0.3x	3.87x	0.75%	190M
Average	14.03x	1.09x	9.02x	2.04%	3.69B
Weighted average by Cap.	17.35x	0.87x	9.50x	2.76%