GLOBAL INDUSTRIAL COMPANY Financials Global Industrial Company Deutsche Boerse AG
Equities
GML0
US37892E1029
Diversified Industrial Goods Wholesale
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 31.4 EUR | -1.88% |
|
+12.14% | -9.77% |
| 07-11 | Global Industrial CEO Barry Litwin to Step Down, Richard Leeds Named Interim Chief Executive | MT |
| 07-11 | Global Industrial Company Announces CEO Changes, Effective from August 9, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 944.3 | 1,343 | 1,547 | 893.1 | 1,478 | 1,333 | - |
| Enterprise Value (EV) 1 | 944.3 | 1,343 | 1,547 | 893.1 | 1,478 | 1,333 | 1,333 |
| P/E ratio | 19.7 x | 21 x | 15.1 x | 11.4 x | 21.1 x | 18.1 x | 15.3 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1 x | 1.3 x | 1.45 x | 0.77 x | 1.16 x | 0.97 x | 0.92 x |
| EV / Revenue | 1 x | 1.3 x | 1.45 x | 0.77 x | 1.16 x | 0.97 x | 0.92 x |
| EV / EBITDA | 12.6 x | 14.5 x | 16.3 x | 7.86 x | 14.4 x | 12.4 x | 11.2 x |
| EV / FCF | 14.9 x | 20.8 x | 35 x | 21.1 x | 13.7 x | 22.8 x | 15.7 x |
| FCF Yield | 6.71% | 4.81% | 2.86% | 4.75% | 7.31% | 4.38% | 6.38% |
| Price to Book | 5.4 x | 12.7 x | 10.1 x | 4.26 x | 5.81 x | 4.5 x | 3.79 x |
| Nbr of stocks (in thousands) | 37,531 | 37,412 | 37,814 | 37,957 | 38,064 | 38,181 | - |
| Reference price 2 | 25.16 | 35.89 | 40.90 | 23.53 | 38.84 | 34.90 | 34.90 |
| Announcement Date | 20-02-25 | 21-02-23 | 22-02-15 | 23-02-21 | 24-02-29 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 946.9 | 1,029 | 1,063 | 1,166 | 1,274 | 1,369 | 1,445 |
| EBITDA 1 | 74.9 | 92.9 | 94.6 | 113.6 | 102.9 | 107.1 | 119.2 |
| EBIT 1 | 70.8 | 84.1 | 88 | 105.2 | 96.5 | 98.13 | 116 |
| Operating Margin | 7.48% | 8.17% | 8.28% | 9.02% | 7.57% | 7.17% | 8.02% |
| Earnings before Tax (EBT) 1 | 66.1 | 84 | 87.6 | 103.8 | 95.2 | 97.64 | 115.6 |
| Net income 1 | 48.5 | 65.4 | 103.3 | 78.8 | 70.7 | 74.34 | 87.62 |
| Net margin | 5.12% | 6.36% | 9.72% | 6.76% | 5.55% | 5.43% | 6.06% |
| EPS 2 | 1.280 | 1.710 | 2.710 | 2.060 | 1.840 | 1.930 | 2.285 |
| Free Cash Flow 1 | 63.4 | 64.6 | 44.2 | 42.4 | 108.1 | 58.38 | 84.98 |
| FCF margin | 6.7% | 6.28% | 4.16% | 3.64% | 8.48% | 4.27% | 5.88% |
| FCF Conversion (EBITDA) | 84.65% | 69.54% | 46.72% | 37.32% | 105.05% | 54.51% | 71.29% |
| FCF Conversion (Net income) | 130.72% | 98.78% | 42.79% | 53.81% | 152.9% | 78.52% | 96.98% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 20-02-25 | 21-02-23 | 22-02-15 | 23-02-21 | 24-02-29 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 262 | 288.6 | 318.5 | 298.5 | 260.5 | 273.8 | 325.8 | 354.6 | 320.1 | 323.4 | 349 | 366.7 | 329.9 | 336 | 353.5 |
| EBITDA 1 | 27.9 | 31.4 | 32.8 | 29.5 | 19.9 | 19.5 | 31.2 | 31 | 23.3 | 20.3 | 30.6 | 35.8 | 22.2 | - | - |
| EBIT 1 | 26.1 | 29.5 | 30.5 | 27.5 | 17.7 | 17.8 | 29.1 | 28.2 | 21.4 | 17.4 | 26.51 | 32.33 | 22.09 | 23.2 | 30.34 |
| Operating Margin | 9.96% | 10.22% | 9.58% | 9.21% | 6.79% | 6.5% | 8.93% | 7.95% | 6.69% | 5.38% | 7.6% | 8.82% | 6.7% | 6.9% | 8.58% |
| Earnings before Tax (EBT) 1 | 26.1 | 29.1 | 30.2 | 26.9 | 17.6 | 17.6 | 28.8 | 27.5 | 21.3 | 17.2 | 26.05 | 31.87 | 22.11 | 23.22 | 30.41 |
| Net income 1 | 43 | 22 | 22.8 | 20.2 | 13.8 | 13.2 | 21.5 | 20.7 | 15.3 | 13.2 | 19.73 | 24.23 | 16.78 | 17.65 | 23.05 |
| Net margin | 16.41% | 7.62% | 7.16% | 6.77% | 5.3% | 4.82% | 6.6% | 5.84% | 4.78% | 4.08% | 5.66% | 6.61% | 5.09% | 5.25% | 6.52% |
| EPS 2 | 1.130 | 0.5800 | 0.6000 | 0.5300 | 0.3600 | 0.3500 | 0.5600 | 0.5400 | 0.4000 | 0.3400 | 0.5150 | 0.6300 | 0.4350 | 0.4600 | 0.6000 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 22-02-15 | 22-05-03 | 22-08-02 | 22-11-01 | 23-02-21 | 23-05-02 | 23-08-01 | 23-10-31 | 24-02-29 | 24-04-30 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 63.4 | 64.6 | 44.2 | 42.4 | 108 | 58.4 | 85 |
| ROE (net income / shareholders' equity) | 31% | 45.4% | 53.8% | 42.9% | 30.4% | 25.6% | 27.9% |
| ROA (Net income/ Total Assets) | 10.5% | 16.6% | 18% | 18.2% | 14.6% | 13.2% | 15.4% |
| Assets 1 | 463.5 | 393.7 | 574.6 | 433.9 | 484.3 | 563.2 | 569 |
| Book Value Per Share 2 | 4.660 | 2.830 | 4.040 | 5.520 | 6.680 | 7.760 | 9.220 |
| Cash Flow per Share 2 | 1.810 | 1.790 | 1.250 | 1.310 | 2.930 | 1.620 | 2.340 |
| Capex 1 | 6.9 | 2.7 | 3.4 | 7.4 | 3.9 | 4 | 5 |
| Capex / Sales | 0.73% | 0.26% | 0.32% | 0.63% | 0.31% | 0.29% | 0.35% |
| Announcement Date | 20-02-25 | 21-02-23 | 22-02-15 | 23-02-21 | 24-02-29 | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
34.9
USD
Average target price
45
USD
Spread / Average Target
+28.94%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +50.52% | 85.84B | |
| +41.60% | 73.07B | |
| +42.58% | 70.82B | |
| +9.16% | 42.43B | |
| +40.81% | 32.2B | |
| +33.49% | 30.99B | |
| +15.33% | 21.23B | |
| +17.53% | 17.74B | |
| -0.38% | 13.8B |
- Stock Market
- Equities
- GIC Stock
- GML0 Stock
- Financials Global Industrial Company
