Valuation Sysco Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo 02:35:53 23/10/26 am AEDT			5-day change	1st Jan Change
69.72 ^BRL	+0.90%		-0.20%	+1.93%

16/10	Sysco Reaches Agreement With Los Angeles Trade Unions to End Strike	MT
16/10	Sysco Corporation Reaches A Historic Agreement with the International Brotherhood of the Teamsters Locals 630 and 848	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	43,866	37,180	36,089	36,361	39,603	40,028	-	-
Change	-	-15.24%	-2.94%	0.75%	8.92%	1.07%	-	-
Enterprise Value (EV) ¹	53,646	46,846	47,375	48,599	51,333	60,881	47,684	47,029
Change	-	-12.68%	1.13%	2.58%	5.63%	18.6%	-21.68%	-1.37%
P/E	32.6x	21.1x	18.6x	20.1x	22.6x	17x	15.4x	14.2x
PBR	31.7x	18.6x	19.6x	19.6x	14.9x	8.15x	6.4x	5.49x
PEG	-	0.7x	1.5x	-4.89x	-12.04x	0.5x	1.55x	1.65x
Capitalization / Revenue	0.64x	0.49x	0.46x	0.45x	0.47x	0.44x	0.43x	0.41x
EV / Revenue	0.78x	0.61x	0.6x	0.6x	0.61x	0.68x	0.52x	0.49x
EV / EBITDA	16.1x	12.2x	11.3x	11.3x	11.7x	12.6x	9.52x	8.81x
EV / EBIT	20.4x	14.6x	13.6x	13.8x	14.2x	15.5x	11.6x	10.8x
EV / FCF	46.3x	22.6x	22x	30.3x	26.5x	22.7x	15.6x	14.8x
FCF Yield	2.16%	4.43%	4.55%	3.3%	3.78%	4.41%	6.42%	6.74%
Dividend per Share ²	1.9	1.96	2	2.07	2.17	2.208	2.322	2.345
Rate of return	2.21%	2.67%	2.76%	2.76%	2.62%	2.71%	2.85%	2.88%
EPS ²	2.64	3.47	3.89	3.73	3.66	4.792	5.268	5.72
Distribution rate	72%	56.5%	51.4%	55.5%	59.3%	46.1%	44.1%	41%
Net sales ¹	68,636	76,325	78,844	81,370	84,553	89,998	92,041	96,699
EBITDA ¹	3,327	3,847	4,192	4,293	4,387	4,832	5,011	5,340
EBIT ¹	2,633	3,210	3,481	3,523	3,614	3,928	4,121	4,361
Net income ¹	1,359	1,770	1,955	1,828	1,757	2,333	2,632	2,825
Net Debt ¹	9,780	9,665	11,286	12,238	11,730	20,853	7,656	7,001
Reference price ²	86.10	73.38	72.47	75.01	82.82	81.37	81.37	81.37
Nbr of stocks (in thousands)	509,476	506,682	497,982	484,752	478,183	491,927	-	-
Announcement Date	9/8/22	1/8/23	30/7/24	29/7/25	4/8/26	-	-	-

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.($)
WALMART INC.	41.66x	1.33x	20.39x	0.83%	951B
LOBLAW COMPANIES LIMITED	26.51x	1.27x	11.02x	0.89%	56.46B
TESCO PLC	17.15x	0.6x	8.59x	3.01%	44.85B
SYSCO CORPORATION	16.98x	0.68x	12.6x	2.71%	40.03B
KROGER CO. (THE)	13.31x	0.36x	6.74x	2.26%	39.43B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	22.97x	0.95x	6.36x	5.3%	38.93B
WOOLWORTHS GROUP LIMITED	28.49x	0.87x	10.11x	2.59%	35.8B
AHOLD DELHAIZE N.V.	12.43x	0.47x	5.98x	3.79%	32.43B
SEVEN & I HOLDINGS CO., LTD.	16.85x	0.66x	7.52x	2.8%	30.64B
Average	21.82x	0.80x	9.92x	2.69%	141.08B
Weighted average by Cap.	36.17x	1.19x	17.49x	1.32%