Valuation Supply Network Limited

Stocks

Market Closed - Australian S.E. Other stock markets 11:40:19 01/07/2026 am IST			5-day change	1st Jan Change
32.06 ^AUD	+0.41%		-2.26%	-1.23%

24/06	Supply Network Limited Announces Retirement of Peter William Gill as A Director, Effective June 30, 2026	CI
23/02	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	1,403	-	-
Change	-	24.02%	64.23%	50.25%	70.66%	-13.67%	-	-
Enterprise Value (EV) ¹	311.2	388.3	633.7	997.7	1,653	1,431	1,433	1,432
Change	-	24.8%	63.19%	57.44%	65.7%	-13.45%	0.18%	-0.09%
P/E	22.5x	19.3x	23x	28.6x	40.3x	29.9x	25.4x	21.6x
PBR	-	6.5x	8.15x	9.15x	11.7x	8.85x	8x	7.4x
PEG	-	0.4x	0.6x	1.6x	2.2x	1.9x	1.4x	1.2x
Capitalization / Revenue	-	1.94x	2.51x	3.15x	4.66x	3.48x	3.07x	2.75x
EV / Revenue	-	1.96x	2.51x	3.3x	4.74x	3.55x	3.14x	2.81x
EV / EBITDA	-	10.6x	13.1x	17x	24x	18.1x	15.6x	13.7x
EV / EBIT	-	13x	15.5x	20.2x	28.3x	21.1x	17.9x	15.6x
EV / FCF	-	-	-	82.1x	58.1x	47.2x	39.2x	30.5x
FCF Yield	-	-	-	1.22%	1.72%	2.12%	2.55%	3.27%
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%	2.4%	2.89%	3.32%
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	32.06	32.06	32.06
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	29.75x	3.54x	17.98x	2.41%	97Cr
GENUINE PARTS COMPANY	18.35x	0.8x	9.6x	3.59%	1.62TCr
LKQ CORPORATION	11.68x	0.71x	6.68x	-	670.86Cr
INCHCAPE PLC	9.13x	0.35x	4.73x	4.57%	359.57Cr
INTER CARS S.A.	12.28x	0.6x	8.36x	0.18%	299.16Cr
YELLOW HAT LTD.	13.08x	-	-	-	93Cr
CENTRAL AUTOMOTIVE PRODUCTS LTD.	11.67x	-	-	3.12%	69Cr
RELAIS GROUP OYJ	14.2x	1.1x	6.88x	2.41%	32Cr
BAPCOR LIMITED	-1.85x	0.31x	4.03x	0.63%	20Cr
Average	13.14x	1.06x	8.32x	2.41%	362.58Cr
Weighted average by Cap.	15.29x	0.79x	8.48x	3.23%