Valuation Super Retail Group Limited

Stocks

Market Closed - Australian S.E. Other stock markets 07:10:13 15/07/2026 BST			5-day change	1st Jan Change
12.90 ^AUD	-0.39%		-0.62%	-19.53%

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

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,949	1,987	2,536	3,150	3,175	2,924	-	-
Change	-	-32.62%	27.61%	24.22%	0.78%	-7.89%	-	-
Enterprise Value (EV) ¹	3,697	2,985	3,379	4,036	4,347	4,182	4,174	4,169
Change	-	-19.26%	13.21%	19.45%	7.72%	-3.81%	-0.18%	-0.12%
P/E	9.89x	8.32x	9.73x	13.1x	14.4x	15.1x	13.5x	12.2x
PBR	2.4x	1.54x	1.85x	2.29x	2.4x	2.23x	2.1x	1.97x
PEG	-	-0.4x	1.07x	-1.66x	-1.72x	-1.3x	1.1x	1.2x
Capitalization / Revenue	0.85x	0.56x	0.67x	0.81x	0.78x	0.7x	0.67x	0.64x
EV / Revenue	1.07x	0.84x	0.89x	1.04x	1.07x	1x	0.96x	0.91x
EV / EBITDA	4.76x	4.25x	4.4x	5.46x	5.74x	5.66x	5.38x	5.07x
EV / EBIT	7.75x	7.53x	7.71x	10.1x	10.9x	11.5x	10.8x	9.95x
EV / FCF	7.18x	13.9x	5.57x	8.07x	10.6x	9.39x	9.75x	8.98x
FCF Yield	13.9%	7.22%	18%	12.4%	9.47%	10.7%	10.3%	11.1%
Dividend per Share ²	0.88	0.82	1.03	0.69	0.66	0.571	0.6395	0.7024
Rate of return	6.74%	9.32%	9.17%	4.95%	4.69%	4.41%	4.94%	5.42%
EPS ²	1.321	1.058	1.154	1.063	0.974	0.8583	0.9611	1.06
Distribution rate	66.6%	77.5%	89.3%	64.9%	67.8%	66.5%	66.5%	66.3%
Net sales ¹	3,453	3,551	3,803	3,883	4,078	4,191	4,358	4,567
EBITDA ¹	776.2	701.8	767.6	738.6	758	738.9	775.7	823.1
EBIT ¹	476.8	396.6	438	400.4	399.7	363.3	386.1	419.1
Net income ¹	301	241.2	263	240.1	221.8	190.8	217.6	239.7
Net Debt ¹	747.3	997.3	842.7	885.6	1,172	1,257	1,250	1,245
Reference price ²	13.06	8.80	11.23	13.95	14.06	12.95	12.95	12.95
Nbr of stocks (in thousands)	225,827	225,827	225,827	225,827	225,813	225,826	-	-
Announcement Date	17/08/21	16/08/22	16/08/23	21/08/24	20/08/25	-	-	-

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.($)
SUPER RETAIL GROUP LIMITED	15.09x	1x	5.66x	4.41%	2.04B
AMER SPORTS, INC.	29.47x	2.5x	13.45x	-.--%	19.96B
DICK'S SPORTING GOODS, INC.	14.9x	0.87x	8.12x	2.36%	18.92B
FRASERS GROUP PLC	7.21x	0.84x	5.01x	-.--%	4.35B
ASAHI CO., LTD.	12.86x	-	-	3.71%	217M
BIKE24 HOLDING AG	51.8x	0.41x	6.65x	-.--%	131M
GRABAGUN DIGITAL HOLDINGS INC.	-10.68x	-0.11x	1.44x	-	78.5M
KMD BRANDS LIMITED	-17.41x	0.39x	2.89x	-.--%	69.74M
Average	12.90x	0.84x	6.18x	1.5%	5.72B
Weighted average by Cap.	20.53x	1.58x	10.03x	1.19%