Valuation Empire Company Limited

Equities

Delayed Toronto S.E. Other stock markets 11:40:05 2025-12-08 EST			5-day change	1st Jan Change
51.21 ^CAD	-0.52%		-1.48%	+16.68%

11-16	Atlas Technology Inc announced that it has received $10 million in funding from W23 Global Manager Pty Ltd, Shoprite Holdings Ltd, Empire Company Limited, Woolworths Group Limited, Tesco PLC, Koninklijke Ahold Delhaize N.V.	CI
11-05	Empire Company Names Pierre St-Laurent as President & CEO	MT

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	10,324	11,181	9,152	7,843	11,852	11,848	-	-
Change	-	8.3%	-18.15%	-14.3%	51.11%	-0.03%	-	-
Enterprise Value (EV) ¹	10,659	11,546	9,943	8,679	12,649	12,877	13,003	13,084
Change	-	8.32%	-13.88%	-12.71%	45.74%	1.8%	0.98%	0.62%
P/E ratio	14.9x	-	13.6x	-	-	15.7x	14.5x	-
PBR	2.38x	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	1.76x	-
Capitalization / Revenue	0.37x	0.37x	0.3x	0.26x	0.38x	0.37x	0.36x	0.34x
EV / Revenue	0.38x	0.38x	0.33x	0.28x	0.4x	0.4x	0.4x	0.38x
EV / EBITDA	4.97x	4.95x	4.28x	3.73x	5.22x	5.07x	4.92x	4.77x
EV / EBIT	8.2x	8.47x	7.7x	6.9x	10.1x	9.38x	9.04x	8.64x
EV / FCF	8.24x	7.83x	9.64x	6.34x	8.51x	26.7x	20.6x	24.1x
FCF Yield	12.1%	12.8%	10.4%	15.8%	11.8%	3.75%	4.86%	4.15%
Dividend per Share ²	0.52	0.6	0.66	0.73	0.8	0.88	0.9627	-
Rate of return	1.34%	1.41%	1.84%	2.25%	1.57%	1.71%	1.87%	-
EPS ²	2.6	-	2.64	-	-	3.27	3.54	-
Distribution rate	20%	-	25%	-	-	26.9%	27.2%	-
Net sales ¹	28,268	30,162	30,478	30,733	31,277	31,956	32,917	34,369
EBITDA ¹	2,144	2,331	2,322	2,328	2,423	2,537	2,642	2,745
EBIT ¹	1,300	1,364	1,292	1,257	1,256	1,373	1,439	1,515
Net income ¹	-	-	-	-	-	756	794	-
Net Debt ¹	334.8	364.4	791	835.8	797	1,029	1,155	1,236
Reference price ²	38.73	42.57	35.78	32.40	50.95	51.48	51.48	51.48
Nbr of stocks (in thousands)	266,565	262,661	255,779	242,070	232,614	230,146	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EMPIRE COMPANY LIMITED	-	0.4x	5.07x	1.71%	8.55B
WALMART INC.	40.06x	1.36x	21.43x	0.81%	917B
LOBLAW COMPANIES LIMITED	35.32x	1.24x	10.85x	0.89%	52.91B
AEON CO., LTD.	139.2x	1.08x	17.58x	0.54%	44.9B
KROGER CO. (THE)	15.6x	0.37x	6.68x	2.13%	40.26B
TESCO PLC	17.08x	0.56x	8.23x	3.16%	38.63B
AHOLD DELHAIZE N.V.	14.18x	0.51x	6.45x	3.41%	36.3B
SYSCO CORPORATION	16.81x	0.56x	10.56x	2.95%	35B
GEORGE WESTON LIMITED	28.24x	0.78x	6.4x	1.21%	26.29B
WOOLWORTHS GROUP LIMITED	23.63x	0.73x	8.62x	3.21%	23.79B
Average	36.68x	0.76x	10.19x	2%	122.41B
Weighted average by Cap.	39.96x	1.20x	18.49x	1.12%