Valuation Global Industrial Company

Stocks

Real-time Estimate Cboe BZX Other stock markets 00:46:20 31/07/2026 HKT			5-day change	1st Jan Change
35.64 ^USD	-0.93%		+3.01%	+21.73%

07-08	Global Industrial Company and Subsidiaries Amend and Extend Credit Agreement with Jpmorgan Chase Bank, N.A	CI
06-08	Global Industrial Company Showcases Workplace Safety Solutions At ASSP Safety 2026	CI

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	1,377	-	-
Change	-	-42.25%	65.53%	-35.89%	18.68%	22.39%	-	-
Enterprise Value (EV)	1,547	893.1	1,478	947.7	1,125	1,377	1,377	1,377
Change	-	-42.25%	65.53%	-35.89%	18.68%	22.39%	0%	0%
P/E	15.1x	11.4x	21.1x	15.7x	15.8x	18.8x	15.4x	-
PBR	10.1x	4.26x	5.81x	3.37x	3.59x	3.98x	3.46x	-
PEG	-	-0.5x	-2x	-1.1x	0.9x	5.8x	0.7x	-
Capitalization / Revenue	1.45x	0.77x	1.16x	0.72x	0.82x	0.94x	0.9x	0.86x
EV / Revenue	0x	0x	0x	0x	0x	0.94x	0.9x	0.86x
EV / EBITDA	0x	0x	0x	0x	0x	13.4x	12.2x	11.4x
EV / EBIT	0x	0x	0x	0x	0x	14.1x	12x	11.9x
EV / FCF	0x	0x	0x	0x	0x	19.3x	16.5x	-
FCF Yield	2.86%	4.75%	7.31%	4.95%	6.63%	5.17%	6.08%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.71	2.06	1.84	1.58	1.85	1.91	2.33	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,063	1,166	1,274	1,316	1,379	1,457	1,526	1,607
EBITDA ¹	94.6	113.6	102.9	90.9	112.7	102.7	112.6	121
EBIT ¹	88	105.2	96.5	80.5	97.6	97.86	114.7	116
Net income ¹	103.3	78.8	70.7	61	72.1	74.67	91.23	-
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	40.90	23.53	38.84	24.79	29.22	35.98	35.98	35.98
Nbr of stocks (in thousands)	37,814	37,957	38,064	38,231	38,494	38,261	-	-
Announcement Date	15/2/22	21/2/23	29/2/24	25/2/25	24/2/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GLOBAL INDUSTRIAL COMPANY	18.84x	-	-	-	1.38B
MITSUBISHI CORPORATION	17.71x	1.14x	16.34x	2.56%	108B
ITOCHU CORPORATION	14.62x	1.15x	14.63x	2.18%	87.15B
MITSUI & CO., LTD.	14.33x	1.25x	19.66x	2.78%	85.07B
MARUBENI CORPORATION	14.01x	1.22x	18.78x	2.3%	51.79B
SUMITOMO CORPORATION	11.81x	1.41x	14.63x	2.5%	46.38B
ADANI ENTERPRISES LIMITED	61.09x	3.73x	23.02x	0.04%	42.74B
TOYOTA TSUSHO CORPORATION	14.88x	0.61x	9.37x	1.97%	37.64B
SAMSUNG C&T CORPORATION	16.99x	0.94x	8.95x	1.05%	31.45B
BUNZL PLC	19.59x	0.92x	9.53x	2.76%	12B
Average	20.39x	1.38x	14.99x	2.02%	50.33B
Weighted average by Cap.	19.16x	1.36x	16.12x	2.15%