Valuation Supply Network Limited

Stocks

Market Closed - Australian S.E. Other stock markets 07:10:08 09/07/2026 BST			5-day change	1st Jan Change
31.87 ^AUD	+1.76%		-1.88%	-1.82%

06-24	Supply Network Limited Announces Retirement of Peter William Gill as A Director, Effective June 30, 2026	CI
02-23	Supply Network Limited Reports Earnings Results for the Half Year Ended December 31, 2025	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	1,394	-	-
Change	-	24.02%	64.23%	50.25%	70.66%	-14.18%	-	-
Enterprise Value (EV) ¹	311.2	388.3	633.7	997.7	1,653	1,423	1,425	1,424
Change	-	24.8%	63.19%	57.44%	65.7%	-13.95%	0.18%	-0.09%
P/E	22.5x	19.3x	23x	28.6x	40.3x	29.2x	24.8x	21.1x
PBR	-	6.5x	8.15x	9.15x	11.7x	8.65x	7.82x	7.23x
PEG	-	0.4x	0.6x	1.6x	2.2x	1.8x	1.4x	1.2x
Capitalization / Revenue	-	1.94x	2.51x	3.15x	4.66x	3.46x	3.05x	2.73x
EV / Revenue	-	1.96x	2.51x	3.3x	4.74x	3.53x	3.12x	2.79x
EV / EBITDA	-	10.6x	13.1x	17x	24x	17.9x	15.5x	13.6x
EV / EBIT	-	13x	15.5x	20.2x	28.3x	21x	17.8x	15.5x
EV / FCF	-	-	-	82.1x	58.1x	46.9x	38.9x	30.4x
FCF Yield	-	-	-	1.22%	1.72%	2.13%	2.57%	3.29%
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%	2.46%	2.95%	3.4%
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	31.32	31.32	31.32
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUPPLY NETWORK LIMITED	29.18x	3.47x	17.65x	2.46%	947M
GENUINE PARTS COMPANY	19.4x	0.84x	10.04x	3.4%	17.17B
LKQ CORPORATION	11.15x	0.69x	6.47x	-	6.41B
INCHCAPE PLC	9.02x	0.34x	4.68x	4.63%	3.58B
INTER CARS S.A.	13.18x	0.63x	8.85x	0.16%	3.19B
YELLOW HAT LTD.	11.79x	-	-	-	972M
CENTRAL AUTOMOTIVE PRODUCTS LTD.	12.33x	-	-	2.95%	726M
RELAIS GROUP OYJ	13.63x	1.07x	6.73x	2.51%	304M
BAPCOR LIMITED	-1.89x	0.31x	4.07x	0.61%	207M
Average	13.09x	1.05x	8.36x	2.39%	3.72B
Weighted average by Cap.	15.84x	0.81x	8.75x	3.09%