Valuation Global Industrial Company

Stocks

Market Closed - NYSE Other stock markets 06:00:02 21/07/26 am AEST			5-day change	1st Jan Change
34.23 ^USD	-0.64%		+1.48%	+17.15%

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	1,310	-	-
Change	-	-42.25%	65.53%	-35.89%	18.68%	16.44%	-	-
Enterprise Value (EV)	1,547	893.1	1,478	947.7	1,125	1,310	1,310	1,310
Change	-	-42.25%	65.53%	-35.89%	18.68%	16.44%	0%	0%
P/E	15.1x	11.4x	21.1x	15.7x	15.8x	17.9x	14.7x	-
PBR	10.1x	4.26x	5.81x	3.37x	3.59x	3.79x	3.29x	-
PEG	-	-0.5x	-2x	-1.1x	0.9x	5.52x	0.7x	-
Capitalization / Revenue	1.45x	0.77x	1.16x	0.72x	0.82x	0.9x	0.86x	0.81x
EV / Revenue	0x	0x	0x	0x	0x	0.9x	0.86x	0.81x
EV / EBITDA	0x	0x	0x	0x	0x	12.8x	11.6x	10.8x
EV / EBIT	0x	0x	0x	0x	0x	13.4x	11.4x	11.3x
EV / FCF	0x	0x	0x	0x	0x	18.4x	15.7x	-
FCF Yield	2.86%	4.75%	7.31%	4.95%	6.63%	5.43%	6.39%	-
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	34.23	34.23	34.23
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	18.04x	-	-	-	1.31B
MITSUBISHI CORPORATION	17.13x	1.07x	15.31x	2.77%	100B
ITOCHU CORPORATION	13.61x	1.09x	13.83x	2.34%	81.81B
MITSUI & CO., LTD.	13.58x	1.21x	18.9x	2.94%	81.28B
MARUBENI CORPORATION	13.42x	1.18x	18.15x	2.4%	50.03B
ADANI ENTERPRISES LIMITED	63.83x	3.86x	23.87x	0.04%	44.7B
SUMITOMO CORPORATION	11.19x	1.36x	14.08x	2.62%	44.26B
SAMSUNG C&T CORPORATION	21.65x	1.18x	10.88x	0.9%	34.31B
TOYOTA TSUSHO CORPORATION	13.75x	0.57x	8.78x	2.14%	35.05B
BUNZL PLC	19.42x	0.91x	9.48x	2.78%	11.76B
Average	20.56x	1.38x	14.81x	2.1%	48.47B
Weighted average by Cap.	19.46x	1.36x	15.70x	2.24%