Valuation Supply Network Limited

Stocks

Market Closed - Australian S.E. 07:12:52 20/08/2026 BST			5-day change	1st Jan Change
34.27 ^AUD	+1.39%		-1.13%	+5.58%

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	1,499	-	-
Change	-	24.02%	64.23%	50.25%	70.66%	-7.72%	-	-
Enterprise Value (EV) ¹	311.2	388.3	633.7	997.7	1,653	1,527	1,533	1,532
Change	-	24.8%	63.19%	57.44%	65.7%	-7.63%	0.42%	-0.11%
P/E	22.5x	19.3x	23x	28.6x	40.3x	31.3x	27x	22.7x
PBR	-	6.5x	8.15x	9.15x	11.7x	9.31x	8.45x	7.84x
PEG	-	0.4x	0.6x	1.6x	2.2x	1.9x	1.7x	1.2x
Capitalization / Revenue	-	1.94x	2.51x	3.15x	4.66x	3.73x	3.29x	2.94x
EV / Revenue	-	1.96x	2.51x	3.3x	4.74x	3.79x	3.36x	3x
EV / EBITDA	-	10.6x	13.1x	17x	24x	19.1x	16.6x	14.5x
EV / EBIT	-	13x	15.5x	20.2x	28.3x	22.3x	19.2x	16.6x
EV / FCF	-	-	-	82.1x	58.1x	48.5x	43.1x	32.2x
FCF Yield	-	-	-	1.22%	1.72%	2.06%	2.32%	3.11%
Dividend per Share ²	-	0.32	0.48	0.56	0.7	0.7732	0.9207	1.066
Rate of return	-	3.39%	3.15%	2.5%	1.87%	2.29%	2.72%	3.15%
EPS ²	0.339	0.4902	0.6638	0.7829	0.9269	1.081	1.254	1.489
Distribution rate	-	65.3%	72.3%	71.5%	75.5%	71.5%	73.4%	71.6%
Net sales ¹	-	198.4	252.4	302.6	348.8	402.5	455.8	509.8
EBITDA ¹	-	36.58	48.38	58.57	68.75	79.98	92.2	105.3
EBIT ¹	-	29.92	40.88	49.34	58.43	68.45	79.77	92.26
Net income ¹	13.85	20.02	27.41	33.02	40.02	46.6	54.9	64.99
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	33.80	33.80	33.80
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	31.27x	3.74x	18.83x	2.29%	1.05B
GENUINE PARTS COMPANY	21x	0.89x	10.67x	3.15%	18.55B
LKQ CORPORATION	13.23x	0.73x	7.17x	-	6.54B
INCHCAPE PLC	10.8x	0.37x	5.13x	4.36%	3.87B
INTER CARS S.A.	13.55x	0.69x	9.6x	0.15%	3.67B
AUTO PARTNER SA	12.81x	0.9x	9.73x	0.57%	1.09B
YELLOW HAT LTD.	11.27x	-	-	-	946M
CENTRAL AUTOMOTIVE PRODUCTS LTD.	12.24x	-	-	2.97%	739M
RELAIS GROUP OYJ	18.55x	1.1x	7.27x	2.26%	318M
BAPCOR LIMITED	-1.87x	0.31x	4.05x	0.57%	211M
Average	14.29x	1.09x	9.06x	2.04%	3.7B
Weighted average by Cap.	17.29x	0.87x	9.44x	2.78%