|
Market Closed -
Australian S.E.
04:10:07 05/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 35.43 AUD | -0.67% |
|
+3.35% | +9.15% |
| 24/08 | Supply Network Limited Reports Earnings Results for the Full Year Ended June 30, 2026 | CI |
| 24/08 | Supply Network Fiscal 2026 Earnings, Revenue Up | MT |
Company Valuation: Supply Network Limited
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 | 1,561 | - | - |
| Change | - | 64.23% | 50.25% | 70.66% | -14.02% | 11.71% | - | - |
| Enterprise Value (EV) 1 | 388.3 | 633.7 | 997.7 | 1,653 | 1,428 | 1,581 | 1,581 | 1,577 |
| Change | - | 63.19% | 57.44% | 65.7% | -13.6% | 10.68% | 0.03% | -0.25% |
| P/E | 19.3x | 23x | 28.6x | 40.3x | 29.3x | 28.1x | 24.7x | 21.5x |
| PBR | 6.5x | 8.15x | 9.15x | 11.7x | 8.71x | 8.95x | 8.28x | 7.02x |
| PEG | - | 0.6x | 1.6x | 2.2x | 1.7x | 1.7x | 1.8x | 1.4x |
| Capitalization / Revenue | 1.94x | 2.51x | 3.15x | 4.66x | 3.47x | 3.43x | 3.05x | 2.75x |
| EV / Revenue | 1.96x | 2.51x | 3.3x | 4.74x | 3.54x | 3.47x | 3.09x | 2.78x |
| EV / EBITDA | 10.6x | 13.1x | 17x | 24x | 17.6x | 16.9x | 15x | 13.3x |
| EV / EBIT | 13x | 15.5x | 20.2x | 28.3x | 20.6x | 19.6x | 17.2x | 14.9x |
| EV / FCF | - | - | 82.1x | 58.1x | 43x | 43.1x | 33.6x | 26.6x |
| FCF Yield | - | - | 1.22% | 1.72% | 2.33% | 2.32% | 2.98% | 3.75% |
| Dividend per Share 2 | 0.32 | 0.48 | 0.56 | 0.7 | 0.74 | 0.9298 | 1.062 | 1.218 |
| Rate of return | 3.39% | 3.15% | 2.5% | 1.87% | 2.32% | 2.61% | 2.98% | 3.41% |
| EPS 2 | 0.4902 | 0.6638 | 0.7829 | 0.9269 | 1.088 | 1.269 | 1.442 | 1.663 |
| Distribution rate | 65.3% | 72.3% | 71.5% | 75.5% | 68% | 73.3% | 73.6% | 73.3% |
| 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 | 55.66 | 63.22 | 72.67 |
| Net Debt 1 | 2.45 | - | 45.56 | 28.29 | 31.33 | 20.23 | 20.67 | 16.77 |
| Reference price 2 | 9.45 | 15.25 | 22.40 | 37.39 | 31.93 | 35.67 | 35.67 | 35.67 |
| Nbr of stocks (in thousands) | 40,834 | 41,555 | 42,506 | 43,458 | 43,754 | 43,754 | - | - |
| Announcement Date | 26/8/22 | 28/8/23 | 26/8/24 | 25/8/25 | 24/8/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.1x | 3.47x | 16.95x | 2.61% | 1.08B | |
| 18.47x | 2.02x | 11.1x | 1.58% | 72.73B | |
| 21.2x | 1.45x | 11.14x | 1.75% | 48.5B | |
| 14.63x | 0.65x | 4.72x | 3.95% | 32.28B | |
| 11.55x | 0.55x | 4.79x | 4.06% | 28.74B | |
| 8.26x | 0.49x | 6.27x | 1.83% | 25.18B | |
| 14.38x | 2.6x | 8.93x | 4.24% | 20.19B | |
| 19.86x | 0.87x | 10.48x | 3.33% | 17.54B | |
| 29.23x | 1.16x | 12.24x | 0.63% | 17.25B | |
| 10.36x | 0.49x | 4.76x | 3.07% | 17.14B | |
| Average | 17.61x | 1.37x | 9.14x | 2.7% | 28.06B | |
| Weighted average by Cap. | 16.87x | 1.30x | 8.80x | 2.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SNL Stock
- Valuation Supply Network Limited
Select your edition
All financial news and data tailored to specific country editions
