Valuation Smartgroup Corporation Ltd

Stocks

Market Closed - Australian S.E. 10:10:15 11/09/2026 +04			5-day change	1st Jan Change
11.00 ^AUD	0.00%		-4.35%	+20.35%

09-04	Smartgroup Announces Appointment of Deon Ludick as Chief Product and Technology Officer, Effective September 7, 2026	CI
09-02	Smartgroup Corporation Limited Announces Board and Committee Changes, Effective October 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,003	660.7	1,132	1,007	1,186	1,430	-	-
Change	-	-34.15%	71.3%	-10.99%	17.73%	20.55%	-	-
Enterprise Value (EV) ¹	999.7	687.8	1,164	1,052	1,223	1,447	1,416	1,384
Change	-	-31.2%	69.2%	-9.6%	16.28%	18.26%	-2.09%	-2.26%
P/E	17.1x	11.3x	18.7x	13.4x	15.6x	16.6x	15x	14.1x
PBR	3.77x	2.75x	4.64x	3.92x	4.47x	4.99x	4.61x	4.25x
PEG	-	-51.3x	6.46x	0.5x	16.3x	1.3x	1.4x	2.18x
Capitalization / Revenue	4.52x	2.94x	4.5x	3.29x	3.6x	3.94x	3.76x	3.63x
EV / Revenue	4.51x	3.06x	4.63x	3.44x	3.71x	3.99x	3.72x	3.51x
EV / EBITDA	9.71x	7.36x	11.6x	8.9x	9.04x	9.53x	8.55x	7.93x
EV / EBIT	11x	8.02x	12.6x	9.79x	10.2x	11.1x	9.87x	9.12x
EV / FCF	15.3x	11.4x	19.8x	19.4x	17.1x	15.7x	13.2x	12.2x
FCF Yield	6.53%	8.78%	5.04%	5.16%	5.85%	6.37%	7.56%	8.19%
Dividend per Share ²	0.365	0.32	0.315	0.375	0.41	0.5036	0.5489	0.5837
Rate of return	4.71%	6.27%	3.61%	4.83%	4.49%	4.58%	4.99%	5.31%
EPS ²	0.454	0.453	0.4661	0.58	0.5856	0.6607	0.7316	0.779
Distribution rate	80.4%	70.6%	67.6%	64.7%	70%	76.2%	75%	74.9%
Net sales ¹	221.8	224.7	251.6	305.8	329.3	362.5	380.7	394
EBITDA ¹	103	93.4	100.3	118.2	135.3	151.9	165.7	174.5
EBIT ¹	90.58	85.73	92.4	107.4	120.2	130.7	143.5	151.8
Net income ¹	58.81	58.78	61.9	75.6	79.4	88.05	97.86	104.1
Net Debt ¹	-3.773	27.08	31.9	44.6	37.3	16.92	-13.37	-45.33
Reference price ²	7.75	5.10	8.72	7.77	9.14	11.00	11.00	11.00
Nbr of stocks (in thousands)	129,475	129,554	129,798	129,654	129,763	129,978	-	-
Announcement Date	17/02/22	22/02/23	20/02/24	25/02/25	25/02/26	-	-	-

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.($)
SMARTGROUP CORPORATION LTD	16.65x	3.99x	9.53x	4.58%	1.03B
PAYCHEX, INC.	20.53x	6.43x	13.56x	4.21%	41B
TRINET GROUP, INC.	20.89x	0.72x	8.09x	1.73%	3.04B
MEITEC GROUP HOLDINGS INC.	17.93x	1.44x	9.53x	5.56%	1.65B
SMS CO., LTD.	32.07x	2.77x	18.39x	1.2%	1.35B
OPEN UP GROUP INC.	13.3x	0.88x	7.65x	4.39%	1.07B
UT GROUP CO.,LTD.	17.36x	0.64x	8.32x	5.24%	828M
BARRETT BUSINESS SERVICES, INC.	26.93x	-	-	0.97%	796M
BEIJING CAREER INTERNATIONAL CO., LTD	11.69x	-	-	1.53%	632M
Average	19.71x	2.41x	10.72x	3.27%	5.71B
Weighted average by Cap.	20.49x	5.55x	12.93x	3.98%