Business Segments Super Retail Group Limited

Stocks

Market Closed - Australian S.E. Other stock markets 07:10:15 13/07/2026 BST			5-day change	1st Jan Change
13.10 ^AUD	+1.47%		+2.02%	-18.28%

06-11	ARB To See More Competition from Super Retail's Supercheap Auto Strategy, Citi Says	MT
06-11	Super Retail Group's Five-Year Strategy Focused on Store Network Expansion, Category Growth	MT

Breakdown by Business Segment (AUD)

Fiscal Period: June	2021	2022	2023	2024	2025
Motor Vehicle Parts, Accessories, and Related Retail Services
Super Cheap Auto (SCA)	1.31B	1.34B	1.45B	1.5B	1.53B
Interest Expense	-	-14.5M	-15.4M	-18.9M	-21.5M
EBT	-	176M	204M	203M	197M
EBITDA	241M	302M	334M	335M	339M
D&A	48.6M	111M	115M	113M	121M
Operating Income	193M	191M	219M	222M	218M
Leisure Equipment Stores
Rebel	1.2B	1.21B	1.31B	1.29B	1.36B
Interest Expense	-	-14.6M	-15.8M	-19M	-22.9M
EBT	-	141M	146M	102M	101M
EBITDA	206M	265M	283M	247M	255M
D&A	38.1M	109M	121M	126M	132M
Operating Income	168M	156M	162M	121M	124M
Boating, Camping and Fishing (BCF) (Excl. Macpac)	798M	830M	840M	879M	951M
Interest Expense	-	-9.3M	-10M	-12.5M	-14.4M
EBT	-	59.6M	51M	54.3M	61M
EBITDA	117M	133M	128M	140M	151M
D&A	20.9M	64.5M	67.5M	73M	75.3M
Operating Income	95.9M	68.9M	61M	66.8M	75.4M
Outdoor	-	-	-	-	-
EBITDA	-	-	-	-	-
D&A	-	-	-	-	-
Operating Income	-	-	-	-	-
Men's Apparel Stores
Macpac	153M	177M	217M	214M	231M
Interest Expense	-	-1.4M	-1.7M	-3.2M	-4M
EBT	-	18.6M	28.7M	18.8M	10.3M
EBITDA	21.4M	40.5M	50.7M	47.7M	43.3M
D&A	4M	20.5M	20.3M	25.7M	29M
Operating Income	17.4M	20M	30.4M	22M	14.3M
Inter-Segment Eliminations/Unallocated	-3.8M	-7.4M	-7M	-	-5.2M
Interest Expense	-	-7.2M	-4.5M	-4.2M	-7.5M
EBT	-	-45.7M	-39.1M	-35.8M	-39.6M
EBITDA	-28.2M	-38.2M	-28.7M	-31.4M	-30.4M
D&A	2.5M	300K	5.9M	200K	1.7M
Operating Income	-30.7M	-38.5M	-34.6M	-31.6M	-32.1M
EBT	-	-	-2.4M	-2.8M	-3.8M
EBT	-	-3.9M	-	-	-
EBT	-	-	-8.8M	-	-
EBT	-	-	-	-	-11.3M