Valuation Loblaw Companies Limited

Equities

Market Closed - Toronto S.E. Other stock markets 01:47:53 17/07/2025 am IST			5-day change	1st Jan Change
222.00 ^CAD	+0.76%		-1.62%	+17.35%

27/06	Loblaw Companies Limited, Q1 2025 Earnings Call, Apr 30, 2025
23/06	National Bank Retailing Trends Review Suggests Consumer Resilience	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	22,228	34,717	39,489	39,883	57,548	65,963	-	-
Change	-	56.19%	13.74%	1%	44.29%	14.62%	-	-
Enterprise Value (EV) ¹	27,998	48,831	46,046	57,206	73,822	71,757	71,490	71,269
Change	-	74.41%	-5.7%	24.24%	29.05%	-2.8%	-0.37%	-0.31%
P/E ratio	20.8x	19x	21.2x	19.5x	27.3x	30.6x	29.1x	27.4x
PBR	-	-	-	-	5.26x	5.81x	5.48x	5.12x
PEG	-	0.2x	3.85x	1.5x	3.79x	7.92x	5.71x	4.45x
Capitalization / Revenue	0.42x	0.65x	0.7x	0.67x	0.94x	1.02x	0.99x	0.96x
EV / Revenue	0.53x	0.92x	0.81x	0.96x	1.21x	1.11x	1.08x	1.04x
EV / EBITDA	5.55x	8.74x	7.45x	8.61x	10.5x	9.58x	9.19x	8.76x
EV / EBIT	9.48x	14.2x	11.9x	13.5x	16.2x	14.7x	14x	13.3x
EV / FCF	12.5x	24.9x	30.1x	16x	44.2x	32x	30.3x	28.1x
FCF Yield	8.03%	4.01%	3.32%	6.26%	2.26%	3.12%	3.3%	3.56%
Dividend per Share ²	1.28	1.4	1.58	1.743	1.985	2.234	2.391	2.496
Rate of return	2.01%	1.35%	1.3%	1.37%	1.04%	1.01%	1.08%	1.12%
EPS ²	3.06	5.45	5.75	6.52	6.99	7.26	7.63	8.1
Distribution rate	41.8%	25.7%	27.5%	26.7%	28.4%	30.8%	31.3%	30.8%
Net sales ¹	52,714	53,170	56,504	59,529	61,014	64,786	66,312	68,644
EBITDA ¹	5,041	5,587	6,181	6,647	7,024	7,492	7,781	8,139
EBIT ¹	2,954	3,429	3,883	4,240	4,557	4,877	5,111	5,363
Net income ¹	1,096	1,863	1,909	2,088	2,155	2,164	2,236	2,333
Net Debt ¹	5,770	14,114	6,557	17,323	16,274	5,794	5,527	5,307
Reference price ²	63.72	103.58	121.87	127.37	191.14	222.00	222.00	222.00
Nbr of stocks (in thousands)	3,48,838	3,35,174	3,24,023	3,13,125	3,01,077	2,97,130	-	-
Announcement Date	25/02/21	24/02/22	23/02/23	22/02/24	20/02/25	-	-	-

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.($)
LOBLAW COMPANIES LIMITED	30.35x	1.1x	9.52x	1.01%	4.77TCr
WALMART INC.	36.97x	1.15x	18x	0.98%	76TCr
KROGER CO. (THE)	15.57x	0.42x	7.64x	1.86%	4.75TCr
SYSCO CORPORATION	19.4x	0.6x	11.37x	2.69%	3.7TCr
AHOLD DELHAIZE N.V.	13.35x	0.51x	6.46x	3.33%	3.69TCr
TESCO PLC	15.38x	0.52x	7.91x	3.39%	3.58TCr
AEON CO., LTD.	81.06x	0.72x	12.03x	0.91%	2.56TCr
WOOLWORTHS GROUP LIMITED	27.69x	0.78x	9.49x	2.73%	2.49TCr
GEORGE WESTON LIMITED	25.95x	0.73x	6.07x	1.29%	2.47TCr
US FOODS HOLDING CORP.	24.17x	0.58x	12.11x	-.--%	1.88TCr
Average	28.99x	0.71x	10.06x	1.82%	10.6TCr
Weighted average by Cap.	33.91x	1.01x	15.46x	1.27%