Valuation Empire Company Limited

Equities

Market Closed - Toronto S.E. Other stock markets 04:16:10 2026-04-10 pm EDT			5-day change	1st Jan Change
48.94 ^CAD	-1.23%		-2.86%	+2.56%

Apr. 09	Empire announces agreement to acquire Montreal's Mayrand Food Group	RE
Apr. 09	Empire to Acquire Montreal's Mayrand Food Group	MT

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	10,324	11,181	9,152	7,843	11,852	11,029	-	-
Change	-	8.3%	-18.15%	-14.3%	51.11%	-6.94%	-	-
Enterprise Value (EV) ¹	10,659	11,546	9,943	8,679	12,649	11,878	11,990	12,014
Change	-	8.32%	-13.88%	-12.71%	45.74%	-6.09%	0.94%	0.2%
P/E ratio	14.9x	-	13.6x	-	-	-	-	-
PBR	2.38x	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	0.37x	0.37x	0.3x	0.26x	0.38x	0.35x	0.34x	0.33x
EV / Revenue	0.38x	0.38x	0.33x	0.28x	0.4x	0.37x	0.37x	0.35x
EV / EBITDA	4.97x	4.95x	4.28x	3.73x	5.22x	4.81x	4.58x	4.41x
EV / EBIT	8.2x	8.47x	7.7x	6.9x	10.1x	10.3x	8.38x	7.98x
EV / FCF	8.24x	7.83x	9.64x	6.34x	8.51x	24x	19.1x	19.4x
FCF Yield	12.1%	12.8%	10.4%	15.8%	11.8%	4.16%	5.24%	5.16%
Dividend per Share ²	0.52	0.6	0.66	0.73	0.8	0.88	0.9627	1.05
Rate of return	1.34%	1.41%	1.84%	2.25%	1.57%	1.8%	1.97%	2.15%
EPS ²	2.6	-	2.64	-	-	-	-	-
Distribution rate	20%	-	25%	-	-	-	-	-
Net sales ¹	28,268	30,162	30,478	30,733	31,277	31,945	32,846	33,878
EBITDA ¹	2,144	2,331	2,322	2,328	2,423	2,469	2,620	2,727
EBIT ¹	1,300	1,364	1,292	1,257	1,256	1,149	1,430	1,506
Net income	-	-	-	-	-	-	-	-
Net Debt ¹	334.8	364.4	791	835.8	797	849	961	985
Reference price ²	38.73	42.57	35.78	32.40	50.95	48.94	48.94	48.94
Nbr of stocks (in thousands)	266,565	262,661	255,779	242,070	232,614	225,354	-	-
Announcement Date	6/23/21	6/22/22	6/22/23	6/20/24	6/19/25	-	-	-

¹CAD in Million²CAD

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.($)
EMPIRE COMPANY LIMITED	-	0.37x	4.81x	1.8%	7.98B
WALMART INC.	43.74x	1.43x	21.59x	0.77%	1,011B
LOBLAW COMPANIES LIMITED	27.85x	1.19x	10.26x	0.94%	53.31B
AHOLD DELHAIZE N.V.	15.1x	0.55x	6.94x	3.07%	42.33B
KROGER CO. (THE)	13.21x	0.37x	6.78x	2.09%	41.65B
TESCO PLC	17.97x	0.58x	8.6x	2.97%	41.61B
SYSCO CORPORATION	17.21x	0.55x	10.52x	2.97%	34.82B
WOOLWORTHS GROUP LIMITED	39.7x	0.85x	9.82x	2.67%	31.88B
AEON CO., LTD.	72.67x	0.76x	12.54x	0.77%	30.65B
GEORGE WESTON LIMITED	21.67x	0.73x	6.11x	1.36%	27.04B
Average	29.90x	0.74x	9.79x	1.94%	132.19B
Weighted average by Cap.	39.81x	1.26x	18.59x	1.08%