Valuation Sysco Corporation Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 2026-04-08			5-day change	1st Jan Change
1,295.00 ^MXN	+3.27%		-.--%	-4.11%

07-22	Citigroup Adjusts Price Target on Sysco to $82 From $80, Maintains Neutral Rating	MT
07-20	BofA Securities Adjusts Price Target on Sysco to $93 From $91	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	38,993	43,331	36,922	35,551	36,361	39,082	-	-
Change	-	11.13%	-14.79%	-3.71%	2.28%	7.48%	-	-
Enterprise Value (EV) ¹	47,069	53,111	46,587	46,837	48,599	50,765	49,788	48,611
Change	-	12.84%	-12.28%	0.54%	3.76%	4.46%	-1.92%	-2.36%
P/E	74.7x	32.2x	21x	18.4x	20.1x	20.4x	16.7x	15.8x
PBR	25.2x	31.3x	18.4x	19.3x	19.6x	14x	9.2x	7.06x
PEG	-	0x	0.7x	1.5x	-4.89x	2.84x	0.7x	2.73x
Capitalization / Revenue	0.76x	0.63x	0.48x	0.45x	0.45x	0.46x	0.44x	0.43x
EV / Revenue	0.92x	0.77x	0.61x	0.59x	0.6x	0.6x	0.56x	0.53x
EV / EBITDA	21.4x	16x	12.1x	11.2x	11.3x	11.4x	10.5x	9.77x
EV / EBIT	32.2x	20.2x	14.5x	13.5x	13.8x	14x	12.8x	11.9x
EV / FCF	32.8x	45.8x	22.5x	21.7x	30.3x	20.9x	18.8x	16.5x
FCF Yield	3.04%	2.18%	4.45%	4.61%	3.3%	4.78%	5.33%	6.07%
Dividend per Share ²	1.82	1.9	1.96	2	2.07	2.158	2.227	2.339
Rate of return	2.39%	2.23%	2.69%	2.8%	2.76%	2.64%	2.72%	2.86%
EPS ²	1.02	2.64	3.47	3.89	3.73	3.998	4.902	5.186
Distribution rate	178%	72%	56.5%	51.4%	55.5%	54%	45.4%	45.1%
Net sales ¹	51,298	68,636	76,325	78,844	81,370	84,379	88,371	91,336
EBITDA ¹	2,198	3,327	3,847	4,192	4,293	4,435	4,729	4,977
EBIT ¹	1,460	2,633	3,210	3,481	3,523	3,614	3,879	4,092
Net income ¹	524.2	1,359	1,770	1,955	1,828	1,904	2,340	2,469
Net Debt ¹	8,076	9,780	9,665	11,286	12,238	11,683	10,707	9,529
Reference price ²	76.22	85.05	72.87	71.39	75.01	81.73	81.73	81.73
Nbr of stocks (in thousands)	511,582	509,476	506,682	497,982	484,752	478,183	-	-
Announcement Date	8/10/21	8/9/22	8/1/23	7/30/24	7/29/25	-	-	-

¹USD in Million²USD

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.	37.38x	1.21x	18.57x	0.92%	863B
LOBLAW COMPANIES LIMITED	27.93x	1.18x	10.28x	0.97%	52.01B
TESCO PLC	15.62x	0.54x	7.87x	3.3%	39.41B
AHOLD DELHAIZE N.V.	12.38x	0.48x	6.01x	3.76%	33.79B
KROGER CO. (THE)	11.04x	0.32x	5.93x	2.65%	34.16B
WOOLWORTHS GROUP LIMITED	45.16x	0.89x	10.38x	2.42%	33.14B
GEORGE WESTON LIMITED	22.44x	0.75x	6.43x	1.37%	27.27B
AEON CO., LTD.	49.4x	0.61x	10.25x	1.09%	22.51B
US FOODS HOLDING CORP.	24.51x	0.62x	12.18x	-.--%	21.05B
Average	27.32x	0.73x	9.77x	1.83%	125.11B
Weighted average by Cap.	34.50x	1.09x	16.23x	1.18%