Valuation CGI Inc. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 02:21:40 31/01/26 am AEDT			5-day change	1st Jan Change
115.16 ^CAD	-12.17%		+32.75%	-10.59%

18/06	INSPIR8ION, Eurofiber, QBird, Cisco And CGI Launches Quantum Communication Fieldlab Rotterdam For Operational Quantum-Secure Communication	CI
04/06	CGI Launches Modern Human Capital Management Platform for State of Utah	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,262	24,613	31,217	35,041	27,354	19,117	-	-
Change	-	-6.28%	26.83%	12.25%	-21.94%	-30.11%	-	-
Enterprise Value (EV) ¹	28,723	27,623	33,288	36,880	30,821	22,128	21,142	21,003
Change	-	-3.83%	20.51%	10.79%	-16.43%	-28.2%	-4.46%	-0.65%
P/E	19.9x	17.2x	19.5x	21.3x	16.9x	10.5x	9.41x	8.55x
PBR	3.84x	3.47x	4.26x	3.98x	2.65x	1.82x	1.69x	1.56x
PEG	-	1.5x	1.4x	3.25x	30.88x	0.6x	0.8x	0.8x
Capitalization / Revenue	2.17x	1.91x	2.18x	2.39x	1.72x	1.16x	1.13x	1.1x
EV / Revenue	2.37x	2.15x	2.33x	2.51x	1.94x	1.34x	1.25x	1.2x
EV / EBITDA	11.7x	10.8x	11.8x	12.5x	9.56x	6.72x	6.12x	5.79x
EV / EBIT	14.7x	13.2x	14.4x	15.3x	11.8x	8.14x	7.48x	7.1x
EV / FCF	14.4x	18.6x	17x	17.6x	14.6x	10.4x	9.57x	9.21x
FCF Yield	6.94%	5.38%	5.87%	5.68%	6.87%	9.63%	10.4%	10.9%
Dividend per Share ²	-	-	-	-	0.6	0.68	0.749	0.8614
Rate of return	-	-	-	-	0.48%	0.74%	0.82%	0.94%
EPS ²	5.41	6.04	6.86	7.31	7.35	8.69	9.701	10.68
Distribution rate	-	-	-	-	8.16%	7.82%	7.72%	8.07%
Net sales ¹	12,127	12,867	14,296	14,676	15,913	16,528	16,954	17,438
EBITDA ¹	2,463	2,561	2,832	2,953	3,225	3,291	3,456	3,627
EBIT ¹	1,952	2,087	2,313	2,416	2,611	2,717	2,826	2,958
Net income ¹	1,369	1,466	1,631	1,693	1,658	1,837	1,973	2,100
Net Debt ¹	2,460	3,010	2,071	1,839	3,467	3,011	2,025	1,887
Reference price ²	107.59	103.99	133.88	155.62	123.96	91.29	91.29	91.29
Nbr of stocks (in thousands)	244,097	236,691	233,174	225,172	220,666	209,404	-	-
Announcement Date	10/11/21	9/11/22	8/11/23	6/11/24	5/11/25	-	-	-

¹CAD in Million²CAD

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.($)
IBM	26.41x	4.28x	14.93x	2.48%	255B
SNOWFLAKE INC.	-87.2x	13.76x	79.66x	-.--%	86.29B
TATA CONSULTANCY SERVICES LTD.	13.45x	2.45x	9.04x	6.15%	80.34B
ACCENTURE PLC	9.58x	1.05x	5.51x	5.03%	78.93B
RELX PLC	18.71x	4.89x	12.09x	3.06%	55.03B
INFOSYS LIMITED	13.5x	1.97x	8.24x	5.76%	44.67B
FUJITSU LIMITED	12.69x	1.45x	9.94x	1.27%	34.33B
HCL TECHNOLOGIES LIMITED	14.99x	1.91x	8.86x	5.76%	31.57B
NEC CORPORATION	17.59x	1.28x	8.2x	1.12%	31.14B
Average	4.41x	3.67x	17.39x	3.4%	77.51B
Weighted average by Cap.	5.94x	4.39x	19.72x	3.17%