Google
Apple
English (UK)
English (Canada)
Deutsch (Deutschland)
Deutsch (Schweiz)
Español
Français (France)
Italiano
Nederlands (Nederland)
Nederlands (België)
EMPIRE COMPANY LIMITED |
Market Closed -
Other stock markets
|
|
5-day change | 1st Jan Change | |
| 36.72 CAD | -0.86% | -5.63% | +2.97% | |
| Nov. 23 | Toronto market ends up as industrial shares rally | RE |
| Nov. 23 | National Bank Downgrades Empire, Previews Fiscal Q2 Results | MT |
Valuation
| Fiscal Period : Mayo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8 184 | 8 305 | 10 433 | 10 784 | 8 988 | 9 105 | - | - |
| Enterprise Value (EV) 1 | 9 651 | 8 972 | 10 767 | 11 149 | 9 779 | 9 901 | 9 844 | 9 105 |
| P/E ratio | - | - | 15,1x | - | 13,3x | - | - | - |
| Yield | 1,46% | 1,55% | 1,32% | 1,43% | 1,88% | 1,99% | 2,17% | - |
| Capitalization / Revenue | 0,33x | 0,31x | 0,37x | 0,36x | 0,29x | 0,29x | 0,28x | 0,28x |
| EV / Revenue | 0,38x | 0,34x | 0,38x | 0,37x | 0,32x | 0,32x | 0,31x | 0,28x |
| EV / EBITDA | 8,97x | 4,74x | 5,02x | 4,78x | 4,21x | 4,03x | 3,89x | 3,45x |
| EV / FCF | 20,3x | 5,82x | 8,33x | 7,56x | 9,48x | 16,5x | 15,7x | 13,8x |
| FCF Yield | 4,92% | 17,2% | 12,0% | 13,2% | 10,5% | 6,07% | 6,38% | 7,26% |
| Price to Book | 2,05x | 2,13x | 2,41x | - | - | - | - | - |
| Nbr of stocks (in thousands) | 271 521 | 268 946 | 265 461 | 256 465 | 255 779 | 247 957 | - | - |
| Reference price 2 | 30,1 | 30,9 | 39,3 | 42,1 | 35,1 | 36,7 | 36,7 | 36,7 |
| Announcement Date | 27/06/19 | 18/06/20 | 23/06/21 | 22/06/22 | 22/06/23 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period : May | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 25 142 | 26 588 | 28 268 | 30 162 | 30 478 | 31 167 | 32 018 | 32 713 |
| EBITDA 1 | 1 076 | 1 892 | 2 144 | 2 331 | 2 322 | 2 459 | 2 532 | 2 637 |
| EBIT 1 | 684 | 1 202 | 1 300 | 1 364 | 1 292 | 1 403 | 1 416 | - |
| Operating Margin | 2,72% | 4,52% | 4,60% | 4,52% | 4,24% | 4,50% | 4,42% | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - |
| EPS | - | - | 2,60 | - | 2,64 | - | - | - |
| Free Cash Flow 1 | 475 | 1 541 | 1 293 | 1 474 | 1 031 | 601 | 628 | 661 |
| FCF margin | 1,89% | 5,79% | 4,58% | 4,89% | 3,38% | 1,93% | 1,96% | 2,02% |
| FCF Conversion (EBITDA) | 44,1% | 81,4% | 60,3% | 63,2% | 44,4% | 24,5% | 24,8% | 25,0% |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0,44 | 0,48 | 0,52 | 0,60 | 0,66 | 0,73 | 0,80 | - |
| Announcement Date | 27/06/19 | 18/06/20 | 23/06/21 | 22/06/22 | 22/06/23 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period : May | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 6 920 | 7 626 | 7 318 | 7 377 | 7 841 | 7 938 | 7 643 | 7 489 | 7 408 | 8 076 | 7 784 | 7 693 | 7 601 | 8 238 | 7 861 |
| EBITDA 1 | 514 | 582 | 565 | 598 | 586 | 594 | 584 | 545 | 599 | 641 | 595 | 589 | 617 | 675 | 631 |
| EBIT 1 | 295 | 347 | 328 | 355 | 334 | 344 | 334 | 285 | 328 | 375 | 333 | - | - | - | - |
| Operating Margin | 4,26% | 4,56% | 4,48% | 4,81% | 4,25% | 4,34% | 4,37% | 3,81% | 4,43% | 4,64% | 4,28% | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS | 0,64 | - | - | - | - | - | - | 0,49 | 0,72 | 1,03 | - | - | - | - | - |
| Dividend per Share 2 | 0,13 | 0,15 | 0,15 | 0,15 | 0,15 | 0,17 | 0,17 | 0,17 | 0,17 | 0,18 | 0,18 | 0,18 | 0,18 | 0,20 | - |
| Announcement Date | 06/23/21 | 09/09/21 | 12/09/21 | 03/10/22 | 06/22/22 | 09/15/22 | 12/15/22 | 03/16/23 | 06/22/23 | 09/14/23 | - | - | - | - | - |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period : May | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1 468 | 667 | 335 | 364 | 791 | 796 | 739 | - |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1,36x | 0,35x | 0,16x | 0,16x | 0,34x | 0,32x | 0,29x | - |
| Free Cash Flow 1 | 475 | 1 541 | 1 293 | 1 474 | 1 031 | 601 | 628 | 661 |
| ROE (net income / shareholders' equity) | 10,6% | 15,1% | 16,9% | 15,9% | 14,3% | 14,5% | 14,5% | - |
| Shareholders' equity | - | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | 4,49% | 4,93% | 4,71% | 4,70% | 4,40% | 4,70% | 5,00% | - |
| Assets | - | - | - | - | - | - | - | - |
| Book Value Per Share | 14,7 | 14,5 | 16,3 | - | - | - | - | - |
| Cash Flow per Share | 3,25 | 7,70 | 6,91 | 7,92 | 6,19 | - | - | - |
| Capex 1 | 321 | 356 | 453 | 467 | 525 | 675 | 775 | - |
| Capex / Sales | 1,28% | 1,34% | 1,60% | 1,55% | 1,72% | 2,17% | 2,42% | - |
| Announcement Date | 06/27/19 | 06/18/20 | 06/23/21 | 06/22/22 | 06/22/23 | - | - | - |
1CAD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating :
Investor Rating :
ESG Refinitiv :
B
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
36.72CAD
Average target price
43.57CAD
Spread / Average Target
+18.66%
| 1st Jan change | Capi. (M$) | |
|---|---|---|
| +2.97% | 6 767 M $ | |
| +10.08% | 427 B $ | |
| -6.20% | 36 229 M $ | |
| -2.11% | 31 592 M $ | |
| -1.86% | 27 954 M $ | |
| +3.05% | 27 933 M $ | |
| +0.62% | 27 766 M $ | |
| +26.85% | 25 311 M $ | |
| +8.52% | 17 901 M $ | |
| -3.46% | 16 303 M $ |
- Stock
- Equities
- Stock Empire Company Limited - Toronto Stock Exchange
- Financials Empire Company Limited