Company Valuation: Global Industrial Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,547 893.1 1,478 947.7 1,125 1,487 - -
Change - -42.25% 65.53% -35.89% 18.68% 32.17% - -
Enterprise Value (EV) 1,547 893.1 1,478 947.7 1,125 1,487 1,487 1,487
Change - -42.25% 65.53% -35.89% 18.68% 32.17% 0% 0%
P/E 15.1x 11.4x 21.1x 15.7x 15.8x 16.7x 16.6x -
PBR 10.1x 4.26x 5.81x 3.37x 3.59x 4.16x 3.61x -
PEG - -0.5x -2x -1.1x 0.9x 0.6x 19.34x -
Capitalization / Revenue 1.45x 0.77x 1.16x 0.72x 0.82x 1.01x 0.96x 0.91x
EV / Revenue 0x 0x 0x 0x 0x 1.01x 0.96x 0.91x
EV / EBITDA 0x 0x 0x 0x 0x 12.2x 13.5x 12.5x
EV / EBIT 0x 0x 0x 0x 0x 12.6x 13.1x 13x
EV / FCF 0x 0x 0x 0x 0x 18.2x 16.8x -
FCF Yield 2.86% 4.75% 7.31% 4.95% 6.63% 5.5% 5.96% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.71 2.06 1.84 1.58 1.85 2.33 2.35 -
Distribution rate - - - - - - - -
Net sales 1 1,063 1,166 1,274 1,316 1,379 1,473 1,548 1,639
EBITDA 1 94.6 113.6 102.9 90.9 112.7 121.8 110.5 119
EBIT 1 88 105.2 96.5 80.5 97.6 118 113.6 114
Net income 1 103.3 78.8 70.7 61 72.1 90.68 91.19 -
Net Debt - - - - - - - -
Reference price 2 40.90 23.53 38.84 24.79 29.22 39.01 39.01 39.01
Nbr of stocks (in thousands) 37,814 37,957 38,064 38,231 38,494 38,108 - -
Announcement Date 15/02/22 21/02/23 29/02/24 25/02/25 24/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.74x - - - 1.49B
14.9x1.04x11.19x2.53% 112B
15.34x1.17x14.54x2.06% 93.95B
14.77x1.29x17.18x2.67% 91.47B
12.92x1.52x16.43x2.24% 53.41B
13.55x1.27x20.76x2.36% 52.19B
22.18x1.25x11.61x0.86% 43.91B
16.26x0.63x9.64x1.72% 44.55B
59.69x3.29x21.49x0.03% 41.48B
18.67x0.91x9.4x2.87% 11.77B
Average 20.50x 1.37x 14.69x 1.93% 54.64B
Weighted average by Cap. 18.81x 1.32x 14.86x 2.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. GIC Stock
  4. Valuation Global Industrial Company