市值 EV 债务 收益率 实际 公司 AU$m AU$m AU$m LTM LTM CY2024 航空航天和国防 ASX:ASB Austal Limited 733 794 61 3.4% 27.1% 27.8x 6.0x ASX:DRO DroneShield Limited 300 258 -42 0.0% 36.1% n/m 10.7x ASX:EOS Electro Optic Systems Holdings Limited 202 268 70 0.0% 90.3% n/m 30.5x 平均值 27.8x 15.7x 中位数 27.8x 10.7x 农业和农用机械 ASX:ROO Roots Sustainable Agricultural Technologies Lt 1 2 0 0.0% (70.8%) n/mn/m 平均值 n/an/a 中位数 n/an/a 机场服务业 ASX:AIA 奥克兰国际机场有限公司 11588 13203 1,597 0.5% 1.9% 33.4x 20.6x 均值 33.4x 20.6x 中位数 33.4x 20.6x 建筑产品 ASX:FBU 弗莱彻建筑有限公司 3269 6119 3,307 3.5% (1.8%) 5.9x 6.2x ASX:GWA GWA 集团有限公司 605 774 169 5.7% 12.5% 9.6x 8.2x ASX:MPP Metro Performance Glass Limited 23 143 120 0.0% (25.0%) 4.8xn/m 均值 6.8x 7.2x 中位数 5.9x 7.2x 建筑和工程业 ASX:WOR 沃利有限公司7819 9636 1,823 3.4% (1.0%) 12.8x 9.5x ASX:VNT Ventia Services Group Limited 2814 3363 549 5.0% 45.8% 8.3x 6.9x ASX:JLG Johns Lyng Group Limited 1892 1883 -45 1.3% 17.9% 17.1x 13.4x ASX:MND Monadelphous Group Limited 1346 1256 -90 3.5% 3.3% 12.1x 9.5x ASX:NWH NRW Holdings Limited 1237 1321 159 5.3% (3.7%) 5.6x 4.1x ASX:MGH MAAS Group Holdings Limited 1328 1802 480 1.5% 47.7% 11.7x 8.5x ASX:SSM Service Stream Limited 573 660 88 1.6% 52.8% 8.7x 5.1x ASX:LYL Lycopodium Limited 480 411 -67 6.7% 88.3% 5.7xn/m ASX:CVL Civmec Limited 445 489 -25 6.0% 62.6% 3.9x 4.5x ASX:DUR Duratec Limited 345 297 -48 2.9% 120.1% 8.8x 5.9x ASX:SRG SRG Global Limited 360 404 44 5.8% 1.4% 5.8x 4.0x ASX:GNP GenusPlus Group Limited 237 218 -19 1.5% 42.2% 8.0x 4.9x ASX:SXE Southern Cross Electrical Engineering Limited 247 180 -67 5.3% 42.2% 4.4xn/m ASX:SHA SHAPE Australia Corporation Limited 155 96 -59 6.2% 28.9% 4.4x 3.8x ASX:RDG Resource Development Group Limited 103 197 93 0.0% (44.4%) 10.9x 9.3x ASX:SND Saunders International Limited 112 104 -8 3.1% (10.7%) 6.0x 4.8x ASX:DCGPA Decmil Group Limited 24 75 37 0.0% - 9.1xn/m 平均值 8.4x 6.7x 中位数 8.3x 5.5x 建筑机械和重型运输设备 ASX:ANG Austin Engineering Limited 232 267 35 0.0% 12.9% 13.2x 5.2x ASX:MXI MaxiPARTS Limited 133 170 36 2.6% 25.4% 9.5x 6.2x 平均值 11.4x 5.7x 中位数 11.4x 5.7x 工业机械、用品和零部件 ASX:SLX Silex Systems Limited 1213 1073 -140 0.0% 11.0% n/mn/m ASX:XRF XRF Scientific Limited 153 149 -5 3.0% 25.9% 11.6x 10.0x ASX:VEE VEEM Ltd 160 184 24 0.8% 90.2% 19.4x 12.8x ASX:3DA Amaero International Ltd 110 103 -7 0.0% 27.8% n/mn/m ASX:KOV Korvest Ltd 105 105 0 6.7% 21.6% 5.1xn/m ASX:EGL The Environmental Group Limited 101 96 -5 0.0% 31.7% 16.2x 10.4x 平均值 13.1x 11.1x 中位数 13.9x 10.4x