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 1,653 - -
Change - -42.25% 65.53% -35.89% 18.68% 46.94% - -
Enterprise Value (EV) 1 1,547 893.1 1,478 947.7 1,125 1,544 1,511 1,475
Change - -42.25% 65.53% -35.89% 18.68% 37.26% -2.16% -2.33%
P/E 15.1x 11.4x 21.1x 15.7x 15.8x 19.2x 19.6x 20x
PBR 10.1x 4.26x 5.81x 3.37x 3.59x 4.62x 4.02x -
PEG - -0.5x -2x -1.1x 0.9x 0.9x -8.86x -11.05x
Capitalization / Revenue 1.45x 0.77x 1.16x 0.72x 0.82x 1.12x 1.07x 1.03x
EV / Revenue 1.45x 0.77x 1.16x 0.72x 0.82x 1.05x 0.98x 0.92x
EV / EBITDA 16.3x 7.86x 14.4x 10.4x 9.98x 12.7x 13.4x 12.4x
EV / EBIT 17.6x 8.49x 15.3x 11.8x 11.5x 13.3x 13.6x 13.1x
EV / FCF 35x 21.1x 13.7x 20.2x 15.1x 18x 17.1x 15.7x
FCF Yield 2.86% 4.75% 7.31% 4.95% 6.63% 5.56% 5.84% 6.35%
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 43.37 43.37 43.37
Nbr of stocks (in thousands) 37,814 37,957 38,064 38,231 38,494 38,108 - -
Announcement Date 15/2/22 21/2/23 29/2/24 25/2/25 24/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.19x1.05x12.74x - 1.65B
14.28x0.97x16.45x2.61% 112B
16.37x1.26x15.62x1.94% 102B
13.88x1.19x19.64x2.79% 90.1B
12.99x1.2x19.12x2.43% 50.91B
11.93x1.41x15.6x2.48% 50.66B
14.34x0.56x8.56x1.85% 40.32B
17.56x0.94x8.47x1.43% 37.4B
84.14x2.96x19.06x0.05% 36.75B
19.49x0.95x9.8x2.75% 12.32B
Average 22.42x 1.25x 14.51x 2.04% 53.39B
Weighted average by Cap. 19.45x 1.23x 15.86x 2.17%

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