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 1,517 - -
Change - -42.25% 65.53% -35.89% 18.68% 34.84% - -
Enterprise Value (EV) 1,547 893.1 1,478 947.7 1,125 1,517 1,517 1,517
Change - -42.25% 65.53% -35.89% 18.68% 34.84% 0% 0%
P/E 15.1x 11.4x 21.1x 15.7x 15.8x 17.1x 16.9x -
PBR 10.1x 4.26x 5.81x 3.37x 3.59x 4.24x 3.69x -
PEG - -0.5x -2x -1.1x 0.9x 0.7x 19.69x -
Capitalization / Revenue 1.45x 0.77x 1.16x 0.72x 0.82x 1.03x 0.98x 0.93x
EV / Revenue 0x 0x 0x 0x 0x 1.03x 0.98x 0.93x
EV / EBITDA 0x 0x 0x 0x 0x 12.5x 13.7x 12.7x
EV / EBIT 0x 0x 0x 0x 0x 12.9x 13.3x 13.3x
EV / FCF 0x 0x 0x 0x 0x 18.6x 17.1x -
FCF Yield 2.86% 4.75% 7.31% 4.95% 6.63% 5.39% 5.85% -
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 39.80 39.80 39.80
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.($)
17.08x - - - 1.52B
14.98x1.01x10.88x2.54% 112B
14.93x1.14x14.56x2.13% 91.99B
14.14x1.25x18.28x2.81% 87.06B
12.99x1.53x12.94x2.23% 53.24B
13.21x1.18x14.6x2.42% 50.67B
16.6x0.66x10.15x1.76% 43.55B
60.6x3.35x21.49x0.04% 42.59B
19.94x1.12x10.43x0.97% 37.88B
19.68x0.92x9.56x2.75% 12.27B
Average 20.42x 1.35x 13.65x 1.96% 53.25B
Weighted average by Cap. 18.71x 1.31x 14.02x 2.1%

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