Valuation Global Industrial Company

Stocks

Market Closed - NYSE Other stock markets 06:00:02 17/07/26 am AEST			5-day change	1st Jan Change
34.98 ^USD	+3.98%		+6.74%	+19.71%

08/07	Global Industrial Company and Subsidiaries Amend and Extend Credit Agreement with Jpmorgan Chase Bank, N.A	CI
08/06	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	1,338	-	-
Change	-	-42.25%	65.53%	-35.89%	18.68%	18.99%	-	-
Enterprise Value (EV)	1,547	893.1	1,478	947.7	1,125	1,338	1,338	1,338
Change	-	-42.25%	65.53%	-35.89%	18.68%	18.99%	0%	0%
P/E	15.1x	11.4x	21.1x	15.7x	15.8x	18.3x	15x	-
PBR	10.1x	4.26x	5.81x	3.37x	3.59x	3.87x	3.36x	-
PEG	-	-0.5x	-2x	-1.1x	0.9x	5.64x	0.7x	-
Capitalization / Revenue	1.45x	0.77x	1.16x	0.72x	0.82x	0.92x	0.88x	0.83x
EV / Revenue	0x	0x	0x	0x	0x	0.92x	0.88x	0.83x
EV / EBITDA	0x	0x	0x	0x	0x	13x	11.9x	11.1x
EV / EBIT	0x	0x	0x	0x	0x	13.7x	11.7x	11.5x
EV / FCF	0x	0x	0x	0x	0x	18.8x	16x	-
FCF Yield	2.86%	4.75%	7.31%	4.95%	6.63%	5.32%	6.25%	-
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	34.98	34.98	34.98
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	18.31x	-	-	-	1.34B
MITSUBISHI CORPORATION	17.45x	1.08x	15.53x	2.72%	102B
MITSUI & CO., LTD.	13.8x	1.22x	19.13x	2.89%	82.66B
ITOCHU CORPORATION	13.73x	1.1x	13.92x	2.32%	82.59B
MARUBENI CORPORATION	13.72x	1.2x	18.44x	2.35%	51.02B
SUMITOMO CORPORATION	11.7x	1.4x	14.53x	2.51%	46.31B
ADANI ENTERPRISES LIMITED	63.66x	3.86x	23.82x	0.04%	44.28B
SAMSUNG C&T CORPORATION	21.65x	1.18x	10.88x	0.9%	37.33B
TOYOTA TSUSHO CORPORATION	14.05x	0.58x	8.94x	2.09%	35.84B
BUNZL PLC	19.29x	0.91x	9.46x	2.79%	12.04B
Average	20.74x	1.39x	14.96x	2.07%	49.55B
Weighted average by Cap.	19.55x	1.37x	15.84x	2.2%