Valuation Global Industrial Company

Stocks

Market Closed - NYSE Other stock markets 00:00:02 01/08/2026 +04			5-day change	1st Jan Change
35.74 ^USD	+1.51%		+1.77%	+22.31%

07-08	Global Industrial Company and Subsidiaries Amend and Extend Credit Agreement with Jpmorgan Chase Bank, N.A	CI
06-08	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	1,367	-	-
Change	-	-42.25%	65.53%	-35.89%	18.68%	21.57%	-	-
Enterprise Value (EV)	1,547	893.1	1,478	947.7	1,125	1,367	1,367	1,367
Change	-	-42.25%	65.53%	-35.89%	18.68%	21.57%	0%	0%
P/E	15.1x	11.4x	21.1x	15.7x	15.8x	18.7x	15.3x	-
PBR	10.1x	4.26x	5.81x	3.37x	3.59x	3.96x	3.44x	-
PEG	-	-0.5x	-2x	-1.1x	0.9x	5.77x	0.7x	-
Capitalization / Revenue	1.45x	0.77x	1.16x	0.72x	0.82x	0.94x	0.9x	0.85x
EV / Revenue	0x	0x	0x	0x	0x	0.94x	0.9x	0.85x
EV / EBITDA	0x	0x	0x	0x	0x	13.3x	12.1x	11.3x
EV / EBIT	0x	0x	0x	0x	0x	14x	11.9x	11.8x
EV / FCF	0x	0x	0x	0x	0x	19.2x	16.3x	-
FCF Yield	2.86%	4.75%	7.31%	4.95%	6.63%	5.2%	6.12%	-
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	35.74	35.74	35.74
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	18.71x	-	-	-	1.37B
MITSUBISHI CORPORATION	17.55x	1.13x	16.23x	2.58%	110B
ITOCHU CORPORATION	14.41x	1.14x	14.46x	2.21%	88.34B
MITSUI & CO., LTD.	14.34x	1.26x	19.72x	2.78%	87.81B
MARUBENI CORPORATION	14x	1.22x	18.77x	2.3%	53.21B
SUMITOMO CORPORATION	12.5x	1.51x	15.32x	2.39%	49.8B
ADANI ENTERPRISES LIMITED	60.77x	3.36x	21.54x	0.04%	42.66B
TOYOTA TSUSHO CORPORATION	14.98x	0.57x	8.91x	1.93%	39.55B
SAMSUNG C&T CORPORATION	20.86x	1.17x	10.87x	0.92%	39.08B
BUNZL PLC	19.51x	0.91x	9.5x	2.77%	12.11B
Average	20.76x	1.36x	15.04x	1.99%	52.37B
Weighted average by Cap.	19.26x	1.34x	16.01x	2.13%