Valuation Empire Company Limited

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2025-07-18 EDT			5-day change	1st Jan Change
55.74 ^CAD	+0.65%		-1.26%	+27.00%

06-30	Empire Company Limited's Equity Buyback announced on June 20, 2024, has expired.	CI
06-20	BMO Raises Empire Target to $55, Keeps Market Perform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	10,324	11,181	9,152	7,843	11,852	12,919	-
Change	-	8.3%	-18.15%	-14.3%	51.11%	9.01%	-
Enterprise Value (EV) ¹	10,659	11,546	9,943	8,679	12,649	13,911	13,917
Change	-	8.32%	-13.88%	-12.71%	45.74%	9.98%	0.04%
P/E ratio	14.9x	-	13.6x	-	-	-	-
PBR	2.38x	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-
Capitalization / Revenue	0.37x	0.37x	0.3x	0.26x	0.38x	0.4x	0.39x
EV / Revenue	0.38x	0.38x	0.33x	0.28x	0.4x	0.43x	0.42x
EV / EBITDA	4.97x	4.95x	4.28x	3.73x	5.22x	5.44x	5.22x
EV / EBIT	8.2x	8.47x	7.7x	6.9x	10.1x	9.96x	9.55x
EV / FCF	8.24x	7.83x	9.64x	6.34x	8.51x	26.5x	19.9x
FCF Yield	12.1%	12.8%	10.4%	15.8%	11.8%	3.77%	5.03%
Dividend per Share ²	0.52	0.6	0.66	0.73	0.8	0.88	0.9593
Rate of return	1.34%	1.41%	1.84%	2.25%	1.57%	1.58%	1.72%
EPS ²	2.6	-	2.64	-	-	-	-
Distribution rate	20%	-	25%	-	-	-	-
Net sales ¹	28,268	30,162	30,478	30,733	31,277	32,339	33,335
EBITDA ¹	2,144	2,331	2,322	2,328	2,423	2,558	2,669
EBIT ¹	1,300	1,364	1,292	1,257	1,256	1,396	1,458
Net income	-	-	-	-	-	-	-
Net Debt ¹	334.8	364.4	791	835.8	797	992	998
Reference price ²	38.73	42.57	35.78	32.40	50.95	55.74	55.74
Nbr of stocks (in thousands)	266,565	262,661	255,779	242,070	232,614	231,775	-
Announcement Date	6/23/21	6/22/22	6/22/23	6/20/24	6/19/25	-	-

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	-	0.43x	5.44x	1.58%	9.41B
WALMART INC.	36.84x	1.14x	17.91x	0.98%	759B
LOBLAW COMPANIES LIMITED	30.42x	1.1x	9.53x	1.01%	47.82B
KROGER CO. (THE)	15.58x	0.42x	7.6x	1.87%	47.2B
SYSCO CORPORATION	19.83x	0.62x	11.62x	2.62%	38.01B
AHOLD DELHAIZE N.V.	13.58x	0.51x	6.49x	3.3%	37.35B
TESCO PLC	15.7x	0.53x	8x	3.33%	36.54B
AEON CO., LTD.	85.68x	0.74x	12.38x	0.86%	27.11B
WOOLWORTHS GROUP LIMITED	27.92x	0.79x	9.53x	2.72%	25.11B
GEORGE WESTON LIMITED	26.01x	0.74x	6.08x	1.28%	24.78B
Average	30.17x	0.70x	9.46x	1.96%	105.19B
Weighted average by Cap.	34.18x	1.01x	15.36x	1.3%