Valuation Empire Company Limited Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:56:04 2026-09-07 EDT			5-day change	1st Jan Change
29.80 ^EUR	0.00%		0.00%	+0.68%

08-18	Empire Company Acquires Nine Morelli's Pharmacies in Ontario	MT
07-30	Empire Company Beats Food Loss and Waste Reduction Goal	MT

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	11,151	9,284	7,801	11,850	10,513	10,731	-	-
Change	-	-16.75%	-15.98%	51.91%	-11.28%	2.07%	-	-
Enterprise Value (EV) ¹	11,515	10,075	8,636	12,647	11,470	11,814	11,887	10,731
Change	-	-12.51%	-14.28%	46.44%	-9.3%	3%	0.62%	-9.72%
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	4.47x	4.32x	3.77x
EV / EBIT	8.44x	7.8x	6.87x	10.1x	8.61x	8.2x	7.86x	6.95x
EV / FCF	7.81x	9.77x	6.31x	8.5x	9.44x	22x	20.3x	-
FCF Yield	12.8%	10.2%	15.9%	11.8%	10.6%	4.55%	4.93%	-
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%	2.21%	2.36%
EPS ²	-	2.64	-	-	-	-	-	-
Distribution rate	-	25%	-	-	-	-	-	-
Net sales ¹	30,162	30,478	30,733	31,277	31,950	32,959	33,973	34,850
EBITDA ¹	2,331	2,322	2,328	2,423	2,500	2,640	2,749	2,846
EBIT ¹	1,364	1,292	1,257	1,256	1,332	1,441	1,513	1,545
Net income	-	-	-	-	-	-	-	-
Net Debt ¹	364.4	791	835.8	797	957	1,083	1,156	-
Reference price ²	42.46	36.30	32.23	50.95	46.68	47.94	47.94	47.94
Nbr of stocks (in thousands)	262,624	255,749	242,028	232,576	225,217	223,848	-	-
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.($)
WALMART INC.	37.2x	1.2x	18.33x	0.93%	850B
LOBLAW COMPANIES LIMITED	24.44x	1.17x	10.2x	0.97%	52.72B
TESCO PLC	15.6x	0.54x	7.87x	3.3%	40.06B
SYSCO CORPORATION	15.9x	0.62x	11.61x	2.77%	38.35B
KROGER CO. (THE)	11.58x	0.34x	6.17x	2.53%	35.92B
WOOLWORTHS GROUP LIMITED	27.54x	0.85x	9.84x	2.68%	35.43B
AHOLD DELHAIZE N.V.	11.8x	0.46x	5.8x	3.99%	32.15B
GEORGE WESTON LIMITED	20.77x	0.77x	6.41x	1.25%	27.28B
AEON CO., LTD.	54.13x	0.57x	9.61x	1.04%	24.99B
Average	24.33x	0.72x	9.54x	2.16%	126.32B
Weighted average by Cap.	33.28x	1.07x	15.87x	1.28%