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 1,679 - -
Change - -42.25% 65.53% -35.89% 18.68% 49.28% - -
Enterprise Value (EV) 1 1,547 893.1 1,478 947.7 1,125 1,570 1,537 1,502
Change - -42.25% 65.53% -35.89% 18.68% 39.59% -2.12% -2.29%
P/E 15.1x 11.4x 21.1x 15.7x 15.8x 19.5x 19.9x 20.3x
PBR 10.1x 4.26x 5.81x 3.37x 3.59x 4.7x 4.08x -
PEG - -0.5x -2x -1.1x 0.9x 0.9x -8.99x -11.22x
Capitalization / Revenue 1.45x 0.77x 1.16x 0.72x 0.82x 1.14x 1.09x 1.04x
EV / Revenue 1.45x 0.77x 1.16x 0.72x 0.82x 1.07x 1x 0.93x
EV / EBITDA 16.3x 7.86x 14.4x 10.4x 9.98x 13x 13.7x 12.6x
EV / EBIT 17.6x 8.49x 15.3x 11.8x 11.5x 13.5x 13.8x 13.3x
EV / FCF 35x 21.1x 13.7x 20.2x 15.1x 18.3x 17.4x 16x
FCF Yield 2.86% 4.75% 7.31% 4.95% 6.63% 5.47% 5.74% 6.24%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.71 2.06 1.84 1.58 1.85 2.26 2.21 2.17
Distribution rate - - - - - - - -
Net sales 1 1,063 1,166 1,274 1,316 1,379 1,471 1,544 1,610
EBITDA 1 94.6 113.6 102.9 90.9 112.7 121.2 112.5 119
EBIT 1 88 105.2 96.5 80.5 97.6 116.2 111.2 112.8
Net income 1 103.3 78.8 70.7 61 72.1 87.79 85.14 83
Net Debt 1 - - - - - -108.9 -142.2 -177.4
Reference price 2 40.90 23.53 38.84 24.79 29.22 44.06 44.06 44.06
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.($)
19.5x1.07x12.96x - 1.68B
14.13x0.97x15.19x2.69% 108B
15.66x1.22x15.04x2.04% 97.06B
13.78x1.2x20.81x2.85% 87.97B
12.15x1.45x15.75x2.43% 51.32B
12.8x1.18x19.53x2.49% 49.53B
15.81x0.64x9.71x1.76% 43.45B
54.53x3.13x20.16x0.04% 38.59B
16.17x0.88x8.17x1.18% 31.83B
19.41x0.95x9.72x2.76% 12.09B
Average 19.39x 1.27x 14.70x 2.03% 52.18B
Weighted average by Cap. 17.43x 1.25x 15.92x 2.18%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Global Industrial Company

Historical PBR trend

Valuation ratios - PBR - Global Industrial Company

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Global Industrial Company

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Global Industrial Company

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