Valuation Supply Network Limited

Stocks

Market Closed - Australian S.E. Other stock markets 09:10:11 28/07/2026 +03			5-day change	1st Jan Change
32.72 ^AUD	+1.11%		+4.80%	+0.80%

07-24	Supply Network Limited Announces Final Fully Franked Dividend for the Full Year Ended 30 June 2026, Payable on 2 October 2026	CI
07-24	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	1,416	-	-
Change	-	24.02%	64.23%	50.25%	70.66%	-12.86%	-	-
Enterprise Value (EV) ¹	311.2	388.3	633.7	997.7	1,653	1,443	1,450	1,448
Change	-	24.8%	63.19%	57.44%	65.7%	-12.69%	0.44%	-0.12%
P/E	22.5x	19.3x	23x	28.6x	40.3x	30x	25.8x	21.8x
PBR	-	6.5x	8.15x	9.15x	11.7x	8.94x	8.08x	7.47x
PEG	-	0.4x	0.6x	1.6x	2.2x	1.8x	1.6x	1.2x
Capitalization / Revenue	-	1.94x	2.51x	3.15x	4.66x	3.52x	3.11x	2.78x
EV / Revenue	-	1.96x	2.51x	3.3x	4.74x	3.59x	3.18x	2.84x
EV / EBITDA	-	10.6x	13.1x	17x	24x	18.1x	15.8x	13.8x
EV / EBIT	-	13x	15.5x	20.2x	28.3x	21.1x	18.2x	15.7x
EV / FCF	-	-	-	82.1x	58.1x	45.9x	40.7x	30.4x
FCF Yield	-	-	-	1.22%	1.72%	2.18%	2.46%	3.29%
Dividend per Share ²	-	0.32	0.48	0.56	0.7	0.774	0.9207	1.065
Rate of return	-	3.39%	3.15%	2.5%	1.87%	2.39%	2.85%	3.29%
EPS ²	0.339	0.4902	0.6638	0.7829	0.9269	1.08	1.252	1.484
Distribution rate	-	65.3%	72.3%	71.5%	75.5%	71.7%	73.5%	71.7%
Net sales ¹	-	198.4	252.4	302.6	348.8	402.5	455.8	509.3
EBITDA ¹	-	36.58	48.38	58.57	68.75	79.76	91.91	104.9
EBIT ¹	-	29.92	40.88	49.34	58.43	68.36	79.61	91.97
Net income ¹	13.85	20.02	27.41	33.02	40.02	46.51	54.77	64.66
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	32.36	32.36	32.36
Nbr of stocks (in thousands)	40,834	40,834	41,555	42,506	43,458	43,754	-	-
Announcement Date	8/27/21 A	8/26/22 A	8/28/23 A	8/26/24 A	8/25/25 A	-	-	-

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	29.96x	3.59x	18.1x	2.39%	990M
GENUINE PARTS COMPANY	19.73x	0.85x	10.21x	3.32%	17.6B
LKQ CORPORATION	11.64x	0.71x	6.66x	-	6.69B
INCHCAPE PLC	9.68x	0.37x	4.98x	4.3%	3.81B
INTER CARS S.A.	14.29x	0.68x	9.57x	0.15%	3.45B
YELLOW HAT LTD.	11.66x	-	-	-	956M
CENTRAL AUTOMOTIVE PRODUCTS LTD.	12.23x	-	-	2.97%	715M
RELAIS GROUP OYJ	13.68x	1.07x	6.74x	2.5%	304M
BAPCOR LIMITED	-1.7x	0.3x	3.87x	0.68%	188M
Average	13.46x	1.08x	8.59x	2.33%	3.86B
Weighted average by Cap.	16.27x	0.83x	8.99x	2.98%