|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 51.46 CAD | +1.42% |
|
+3.26% | +7.83% |
| 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 | 11,366 | - | - |
| Change | - | -16.74% | -15.97% | 51.91% | -11.29% | 8.1% | - | - |
| Enterprise Value (EV) 1 | 11,515 | 10,076 | 8,638 | 12,649 | 11,471 | 12,466 | 12,544 | 11,366 |
| Change | - | -12.5% | -14.27% | 46.44% | -9.31% | 8.67% | 0.63% | -9.39% |
| P/E | - | 13.8x | - | - | - | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.37x | 0.3x | 0.25x | 0.38x | 0.33x | 0.34x | 0.33x | 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 | 4.72x | 4.55x | 4.02x |
| EV / EBIT | 8.44x | 7.8x | 6.87x | 10.1x | 8.61x | 8.7x | 8.34x | 7.46x |
| EV / FCF | 7.81x | 9.77x | 6.31x | 8.51x | 9.44x | 22.9x | 21.3x | - |
| FCF Yield | 12.8% | 10.2% | 15.9% | 11.8% | 10.6% | 4.38% | 4.7% | - |
| 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% | 1.91% | 2.09% | 2.23% |
| 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 | 2,755 | 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 | 50.74 | 50.74 | 50.74 |
| 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 | 4.72x | 1.91% | 8.05B | |
| 38.53x | 1.25x | 19.11x | 0.89% | 889B | |
| 28.62x | 1.21x | 10.59x | 0.95% | 53.17B | |
| 21.03x | 0.62x | 11.7x | 2.57% | 40.21B | |
| 15.9x | 0.54x | 7.97x | 3.24% | 40.11B | |
| 11.48x | 0.33x | 6.1x | 2.55% | 35.52B | |
| 12.55x | 0.48x | 6.07x | 3.71% | 34.26B | |
| 45.7x | 0.89x | 10.48x | 2.39% | 33.69B | |
| 22.95x | 0.76x | 6.5x | 1.34% | 27.85B | |
| 51.07x | 0.62x | 10.42x | 1.06% | 23.3B | |
| Average | 27.54x | 0.71x | 9.37x | 2.06% | 118.54B | |
| Weighted average by Cap. | 35.23x | 1.11x | 16.52x | 1.22% |
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
