Valuation Empire Company Limited

Stocks

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-07-10 EDT			5-day change	1st Jan Change
49.02 ^CAD	+1.91%		+0.76%	+2.72%

06-22	Competition Bureau to Advance Investigation Into Empire's Use of Canada Property Controls	MT
06-22	Empire Company Limited authorizes a Buyback Plan.	CI

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	10,783	-	-
Change	-	-16.74%	-15.97%	51.91%	-11.29%	2.56%	-	-
Enterprise Value (EV) ¹	11,515	10,076	8,638	12,649	11,471	11,888	11,985	10,783
Change	-	-12.5%	-14.27%	46.44%	-9.31%	3.63%	0.82%	-10.03%
P/E	-	13.8x	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	0.37x	0.3x	0.25x	0.38x	0.33x	0.33x	0.32x	0.31x
EV / Revenue	0.38x	0.33x	0.28x	0.4x	0.36x	0.36x	0.35x	0.31x
EV / EBITDA	4.94x	4.34x	3.71x	5.22x	4.59x	4.5x	4.36x	3.82x
EV / EBIT	8.44x	7.8x	6.87x	10.1x	8.61x	8.31x	8.02x	7.08x
EV / FCF	7.81x	9.77x	6.31x	8.51x	9.44x	21.9x	20.7x	-
FCF Yield	12.8%	10.2%	15.9%	11.8%	10.6%	4.57%	4.84%	-
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%	2.02%	2.2%	2.35%
EPS ²	-	2.64	-	-	-	-	-	-
Distribution rate	-	25%	-	-	-	-	-	-
Net sales ¹	30,162	30,478	30,733	31,277	31,950	32,949	33,959	34,850
EBITDA ¹	2,331	2,322	2,328	2,423	2,500	2,641	2,751	2,824
EBIT ¹	1,364	1,292	1,257	1,256	1,332	1,430	1,494	1,523
Net income	-	-	-	-	-	-	-	-
Net Debt ¹	364.4	791	835.8	797	957	1,105	1,202	-
Reference price ²	42.46	36.30	32.23	50.95	46.68	48.10	48.10	48.10
Nbr of stocks (in thousands)	262,624	255,779	242,070	232,614	225,234	224,173	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EMPIRE COMPANY LIMITED	-	0.36x	4.5x	2.02%	7.61B
WALMART INC.	38.69x	1.25x	19.14x	0.89%	893B
LOBLAW COMPANIES LIMITED	27.93x	1.19x	10.32x	0.97%	51.9B
SYSCO CORPORATION	20.47x	0.61x	11.64x	2.63%	39.23B
TESCO PLC	15.39x	0.53x	7.78x	3.36%	39.03B
KROGER CO. (THE)	11.85x	0.34x	6.24x	2.47%	36.67B
AHOLD DELHAIZE N.V.	13.11x	0.49x	6.25x	3.55%	35.97B
WOOLWORTHS GROUP LIMITED	46.83x	0.91x	10.69x	2.33%	34.29B
GEORGE WESTON LIMITED	21.8x	0.73x	6.29x	1.41%	26.36B
AEON CO., LTD.	52.55x	0.63x	10.52x	1.03%	24.1B
Average	27.62x	0.70x	9.34x	2.06%	118.82B
Weighted average by Cap.	35.37x	1.11x	16.55x	1.22%