Valuation Supply Network Limited

Stocks

Market Closed - Australian S.E. Other stock markets 07:10:12 17/06/2026 BST			5-day change	1st Jan Change
34.42 ^AUD	+2.78%		+12.30%	+6.04%

02-23	Supply Network Limited Reports Earnings Results for the Half Year Ended December 31, 2025	CI
02-23	Supply Network Posts Higher Fiscal H1 Earnings, Revenue	MT

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	1,506	-	-
Change	-	24.02%	64.23%	50.25%	70.66%	-7.32%	-	-
Enterprise Value (EV) ¹	311.2	388.3	633.7	997.7	1,653	1,534	1,537	1,536
Change	-	24.8%	63.19%	57.44%	65.7%	-7.2%	0.17%	-0.08%
P/E	22.5x	19.3x	23x	28.6x	40.3x	31.2x	26.5x	22.6x
PBR	-	6.5x	8.15x	9.15x	11.7x	9.25x	8.36x	7.73x
PEG	-	0.4x	0.6x	1.6x	2.2x	2x	1.5x	1.3x
Capitalization / Revenue	-	1.94x	2.51x	3.15x	4.66x	3.74x	3.3x	2.95x
EV / Revenue	-	1.96x	2.51x	3.3x	4.74x	3.81x	3.37x	3.01x
EV / EBITDA	-	10.6x	13.1x	17x	24x	19.4x	16.7x	14.6x
EV / EBIT	-	13x	15.5x	20.2x	28.3x	22.6x	19.2x	16.7x
EV / FCF	-	-	-	82.1x	58.1x	50.6x	42x	32.7x
FCF Yield	-	-	-	1.22%	1.72%	1.98%	2.38%	3.05%
Dividend per Share ²	-	0.32	0.48	0.56	0.7	0.7692	0.925	1.065
Rate of return	-	3.39%	3.15%	2.5%	1.87%	2.3%	2.76%	3.18%
EPS ²	0.339	0.4902	0.6638	0.7829	0.9269	1.073	1.264	1.484
Distribution rate	-	65.3%	72.3%	71.5%	75.5%	71.7%	73.2%	71.8%
Net sales ¹	-	198.4	252.4	302.6	348.8	402.7	456.5	510.2
EBITDA ¹	-	36.58	48.38	58.57	68.75	79.26	92.07	104.9
EBIT ¹	-	29.92	40.88	49.34	58.43	67.89	79.99	91.93
Net income ¹	13.85	20.02	27.41	33.02	40.02	46.02	55.22	64.79
Net Debt ¹	-	2.45	-	45.56	28.29	28.13	30.75	29.5
Reference price ²	7.62	9.45	15.25	22.40	37.39	33.49	33.49	33.49
Nbr of stocks (in thousands)	40,834	40,834	41,555	42,506	43,458	43,754	-	-
Announcement Date	27/08/21	26/08/22	28/08/23	26/08/24	25/08/25	-	-	-

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.($)
SUPPLY NETWORK LIMITED	31.2x	3.71x	18.84x	2.3%	1.04B
GENUINE PARTS COMPANY	15.61x	0.74x	8.9x	3.95%	14.76B
LKQ CORPORATION	11.63x	0.71x	6.66x	-	6.68B
INCHCAPE PLC	9.6x	0.37x	4.97x	4.32%	3.88B
INTER CARS S.A.	11.99x	0.59x	8.2x	0.18%	3.01B
YELLOW HAT LTD.	12.95x	-	-	-	929M
CENTRAL AUTOMOTIVE PRODUCTS LTD.	13.12x	-	-	2.71%	711M
RELAIS GROUP OYJ	14.01x	1.09x	6.83x	2.44%	318M
Average	15.01x	1.20x	9.07x	2.65%	3.92B
Weighted average by Cap.	14.04x	0.78x	8.14x	3.4%