|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 52.29 CAD | +1.53% |
|
+5.06% | +9.58% |
| 07-20 | Financial stocks drag TSX lower; Middle East jitters linger | RE |
| 06-22 | Competition Bureau to Advance Investigation Into Empire's Use of Canada Property Controls | MT |
Company Valuation: Empire Company Limited
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 | 11,536 | - | - |
| Change | - | -16.74% | -15.97% | 51.91% | -11.29% | 9.72% | - | - |
| Enterprise Value (EV) 1 | 11,515 | 10,076 | 8,638 | 12,649 | 11,471 | 12,636 | 12,714 | 11,536 |
| Change | - | -12.5% | -14.27% | 46.44% | -9.31% | 10.16% | 0.62% | -9.27% |
| 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 | 4.78x | 4.63x | 4.08x |
| EV / EBIT | 8.44x | 7.8x | 6.87x | 10.1x | 8.61x | 8.82x | 8.46x | 7.58x |
| EV / FCF | 7.81x | 9.77x | 6.31x | 8.51x | 9.44x | 23.2x | 21.6x | - |
| FCF Yield | 12.8% | 10.2% | 15.9% | 11.8% | 10.6% | 4.32% | 4.63% | - |
| 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% | 1.88% | 2.06% | 2.19% |
| 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 | 51.50 | 51.50 | 51.50 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 0.38x | 4.78x | 1.88% | 8.19B | |
| 39x | 1.26x | 19.33x | 0.88% | 900B | |
| 29.13x | 1.23x | 10.77x | 0.93% | 54.2B | |
| 21.31x | 0.62x | 11.82x | 2.53% | 40.74B | |
| 16.14x | 0.55x | 8.07x | 3.19% | 40.73B | |
| 11.72x | 0.34x | 6.19x | 2.49% | 36.26B | |
| 12.81x | 0.49x | 6.15x | 3.63% | 35.04B | |
| 46.1x | 0.9x | 10.55x | 2.37% | 33.91B | |
| 23.52x | 0.78x | 6.62x | 1.31% | 28.59B | |
| 52.63x | 0.63x | 10.59x | 1.03% | 24.01B | |
| Average | 28.04x | 0.72x | 9.49x | 2.02% | 120.16B | |
| Weighted average by Cap. | 35.68x | 1.12x | 16.70x | 1.21% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EMP.A Stock
- Valuation Empire Company Limited
Select your edition
All financial news and data tailored to specific country editions
