Valuation Global Industrial Company

Stocks

Market Closed - NYSE Other stock markets 01:30:02 10/07/2026 am IST			5-day change	1st Jan Change
32.77 ^USD	+0.24%		-1.32%	+12.15%

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	1,254	-	-
Change	-	-42.25%	65.53%	-35.89%	18.68%	11.47%	-	-
Enterprise Value (EV)	1,547	893.1	1,478	947.7	1,125	1,254	1,254	1,254
Change	-	-42.25%	65.53%	-35.89%	18.68%	11.47%	0%	0%
P/E	15.1x	11.4x	21.1x	15.7x	15.8x	17.2x	14.1x	-
PBR	10.1x	4.26x	5.81x	3.37x	3.59x	3.63x	3.15x	-
PEG	-	-0.5x	-2x	-1.1x	0.9x	5.3x	0.6x	-
Capitalization / Revenue	1.45x	0.77x	1.16x	0.72x	0.82x	0.86x	0.82x	0.78x
EV / Revenue	0x	0x	0x	0x	0x	0.86x	0.82x	0.78x
EV / EBITDA	0x	0x	0x	0x	0x	12.2x	11.1x	10.4x
EV / EBIT	0x	0x	0x	0x	0x	12.8x	10.9x	10.8x
EV / FCF	0x	0x	0x	0x	0x	17.6x	15x	-
FCF Yield	2.86%	4.75%	7.31%	4.95%	6.63%	5.68%	6.67%	-
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	32.77	32.77	32.77
Nbr of stocks (in thousands)	37,814	37,957	38,064	38,231	38,494	38,261	-	-
Announcement Date	15/02/22	21/02/23	29/02/24	25/02/25	24/02/26	-	-	-

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	17.12x	-	-	-	125.08Cr
MITSUBISHI CORPORATION	17.73x	1.08x	13.72x	2.76%	10TCr
ITOCHU CORPORATION	13.44x	1.08x	13.02x	2.37%	8.07TCr
MITSUI & CO., LTD.	13.63x	1.21x	19.42x	2.92%	8.11TCr
MARUBENI CORPORATION	13.43x	1.16x	18.11x	2.41%	4.97TCr
SUMITOMO CORPORATION	11.57x	1.39x	14.41x	2.54%	4.57TCr
SAMSUNG C&T CORPORATION	24.96x	1.35x	12.46x	0.78%	4.18TCr
ADANI ENTERPRISES LIMITED	61.54x	3.63x	22.44x	0.04%	4.14TCr
TOYOTA TSUSHO CORPORATION	13.92x	0.58x	8.87x	2.11%	3.54TCr
BUNZL PLC	18.47x	0.88x	9.14x	2.92%	1.14TCr
Average	20.58x	1.37x	14.62x	2.09%	4.89TCr
Weighted average by Cap.	19.40x	1.34x	15.24x	2.22%