Valuation Global Industrial Company

Stocks

Market Closed - NYSE Other stock markets 06:00:02 11/07/26 am AEST			5-day change	1st Jan Change
33.46 ^USD	+2.11%		+0.75%	+14.51%

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	1,280	-	-
Change	-	-42.25%	65.53%	-35.89%	18.68%	13.82%	-	-
Enterprise Value (EV)	1,547	893.1	1,478	947.7	1,125	1,280	1,280	1,280
Change	-	-42.25%	65.53%	-35.89%	18.68%	13.82%	0%	0%
P/E	15.1x	11.4x	21.1x	15.7x	15.8x	17.5x	14.4x	-
PBR	10.1x	4.26x	5.81x	3.37x	3.59x	3.71x	3.22x	-
PEG	-	-0.5x	-2x	-1.1x	0.9x	5.4x	0.7x	-
Capitalization / Revenue	1.45x	0.77x	1.16x	0.72x	0.82x	0.88x	0.84x	0.8x
EV / Revenue	0x	0x	0x	0x	0x	0.88x	0.84x	0.8x
EV / EBITDA	0x	0x	0x	0x	0x	12.5x	11.4x	10.6x
EV / EBIT	0x	0x	0x	0x	0x	13.1x	11.2x	11x
EV / FCF	0x	0x	0x	0x	0x	18x	15.3x	-
FCF Yield	2.86%	4.75%	7.31%	4.95%	6.63%	5.56%	6.53%	-
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	33.46	33.46	33.46
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GLOBAL INDUSTRIAL COMPANY	17.52x	-	-	-	1.28B
MITSUBISHI CORPORATION	17.51x	1.07x	15.31x	2.79%	99.95B
ITOCHU CORPORATION	13.48x	1.09x	13.05x	2.36%	81.53B
MITSUI & CO., LTD.	13.33x	1.19x	19.11x	2.98%	79.94B
MARUBENI CORPORATION	13.21x	1.15x	17.88x	2.45%	49.25B
SUMITOMO CORPORATION	11.5x	1.39x	14.36x	2.55%	45.77B
ADANI ENTERPRISES LIMITED	63.73x	3.74x	23.08x	0.04%	43.06B
SAMSUNG C&T CORPORATION	24.74x	1.34x	12.34x	0.79%	41.66B
TOYOTA TSUSHO CORPORATION	13.68x	0.57x	8.75x	2.15%	35.03B
BUNZL PLC	18.64x	0.88x	9.21x	2.89%	11.58B
Average	20.73x	1.38x	14.79x	2.11%	48.91B
Weighted average by Cap.	19.60x	1.35x	15.54x	2.24%