Valuation Empire Company Limited

Stocks

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-07-31 EDT			5-day change	1st Jan Change
51.31 ^CAD	+0.25%		+2.42%	+7.52%

07-30	Empire Company Beats Food Loss and Waste Reduction Goal	MT
07-20	Financial stocks drag TSX lower; Middle East jitters linger	RE

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	11,151	9,285	7,802	11,852	10,514	11,493	-	-
Change	-	-16.74%	-15.97%	51.91%	-11.29%	9.32%	-	-
Enterprise Value (EV) ¹	11,515	10,076	8,638	12,649	11,471	12,593	12,671	11,493
Change	-	-12.5%	-14.27%	46.44%	-9.31%	9.78%	0.62%	-9.3%
P/E	-	13.8x	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	0.37x	0.3x	0.25x	0.38x	0.33x	0.35x	0.34x	0.33x
EV / Revenue	0.38x	0.33x	0.28x	0.4x	0.36x	0.38x	0.37x	0.33x
EV / EBITDA	4.94x	4.34x	3.71x	5.22x	4.59x	4.77x	4.61x	4.07x
EV / EBIT	8.44x	7.8x	6.87x	10.1x	8.61x	8.79x	8.43x	7.55x
EV / FCF	7.81x	9.77x	6.31x	8.51x	9.44x	23.1x	21.5x	-
FCF Yield	12.8%	10.2%	15.9%	11.8%	10.6%	4.33%	4.65%	-
Dividend per Share ²	0.6	0.66	0.73	0.8	0.88	0.97	1.06	1.13
Rate of return	1.41%	1.82%	2.26%	1.57%	1.89%	1.89%	2.07%	2.2%
EPS ²	-	2.64	-	-	-	-	-	-
Distribution rate	-	25%	-	-	-	-	-	-
Net sales ¹	30,162	30,478	30,733	31,277	31,950	32,954	33,957	34,850
EBITDA ¹	2,331	2,322	2,328	2,423	2,500	2,642	2,748	2,824
EBIT ¹	1,364	1,292	1,257	1,256	1,332	1,432	1,503	1,523
Net income	-	-	-	-	-	-	-	-
Net Debt ¹	364.4	791	835.8	797	957	1,100	1,178	-
Reference price ²	42.46	36.30	32.23	50.95	46.68	51.31	51.31	51.31
Nbr of stocks (in thousands)	262,624	255,779	242,070	232,614	225,234	223,997	-	-
Announcement Date	6/22/22	6/22/23	6/20/24	6/19/25	6/18/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EMPIRE COMPANY LIMITED	-	0.38x	4.77x	1.89%	8.19B
WALMART INC.	38.36x	1.24x	19.02x	0.9%	885B
LOBLAW COMPANIES LIMITED	28.99x	1.22x	10.64x	0.94%	54.14B
TESCO PLC	16.09x	0.55x	8.05x	3.21%	41.06B
SYSCO CORPORATION	21.32x	0.62x	11.82x	2.53%	40.76B
KROGER CO. (THE)	11.43x	0.33x	6.08x	2.56%	35.37B
AHOLD DELHAIZE N.V.	12.62x	0.48x	6.07x	3.69%	34.78B
WOOLWORTHS GROUP LIMITED	46.08x	0.9x	10.54x	2.37%	34.1B
GEORGE WESTON LIMITED	22.98x	0.77x	6.52x	1.34%	27.95B
AEON CO., LTD.	50.55x	0.62x	10.37x	1.07%	23.69B
Average	27.60x	0.71x	9.39x	2.05%	118.51B
Weighted average by Cap.	35.10x	1.11x	16.44x	1.23%