Valuation Sysco Corporation Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 29/07/2026			5-day change	1st Jan Change
1,488.79 ^MXN	+14.96%		-.--%	+10.24%

08-21	Sysco Investor DE Shaw Holds Stake Exceeding $1 Billion	MT
08-21	Sysco Corporation's Equity Buyback announced on May 20, 2021, has suspended.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	43,866	37,180	36,089	36,361	39,603	38,352	-	-
Change	-	-15.24%	-2.94%	0.75%	8.92%	-3.16%	-	-
Enterprise Value (EV) ¹	53,646	46,846	47,375	48,599	51,333	55,641	46,500	45,353
Change	-	-12.68%	1.13%	2.58%	5.63%	8.39%	-16.43%	-2.47%
P/E	32.6x	21.1x	18.6x	20.1x	22.6x	15.9x	15.1x	14x
PBR	31.7x	18.6x	19.6x	19.6x	14.9x	9.1x	6.86x	5.64x
PEG	-	0.7x	1.5x	-4.89x	-12.04x	0.4x	2.77x	1.9x
Capitalization / Revenue	0.64x	0.49x	0.46x	0.45x	0.47x	0.43x	0.42x	0.4x
EV / Revenue	0.78x	0.61x	0.6x	0.6x	0.61x	0.62x	0.51x	0.47x
EV / EBITDA	16.1x	12.2x	11.3x	11.3x	11.7x	11.6x	9.29x	8.48x
EV / EBIT	20.4x	14.6x	13.6x	13.8x	14.2x	14.2x	11.3x	10.4x
EV / FCF	46.3x	22.6x	22x	30.3x	26.5x	20x	15x	14.3x
FCF Yield	2.16%	4.43%	4.55%	3.3%	3.78%	4.99%	6.66%	6.99%
Dividend per Share ²	1.9	1.96	2	2.07	-	2.218	2.327	2.353
Rate of return	2.21%	2.67%	2.76%	2.76%	-	2.77%	2.91%	2.94%
EPS ²	2.64	3.47	3.89	3.73	3.66	5.034	5.308	5.7
Distribution rate	72%	56.5%	51.4%	55.5%	-	44.1%	43.8%	41.3%
Net sales ¹	68,636	76,325	78,844	81,370	84,553	89,590	91,917	96,263
EBITDA ¹	3,327	3,847	4,192	4,293	4,387	4,791	5,007	5,350
EBIT ¹	2,633	3,210	3,481	3,523	3,614	3,927	4,121	4,377
Net income ¹	1,359	1,770	1,955	1,828	1,757	2,411	2,586	2,765
Net Debt ¹	9,780	9,665	11,286	12,238	11,730	17,290	8,148	7,001
Reference price ²	86.10	73.38	72.47	75.01	82.82	80.05	80.05	80.05
Nbr of stocks (in thousands)	509,476	506,682	497,982	484,752	478,183	479,096	-	-
Announcement Date	09/08/22	01/08/23	30/07/24	29/07/25	04/08/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WALMART INC.	37.2x	1.2x	18.33x	0.93%	850B
LOBLAW COMPANIES LIMITED	24.44x	1.17x	10.2x	0.97%	52.72B
TESCO PLC	15.6x	0.54x	7.87x	3.3%	40.06B
SYSCO CORPORATION	15.9x	0.62x	11.61x	2.77%	38.35B
KROGER CO. (THE)	11.58x	0.34x	6.17x	2.53%	35.92B
WOOLWORTHS GROUP LIMITED	27.54x	0.85x	9.84x	2.68%	35.43B
AHOLD DELHAIZE N.V.	11.8x	0.46x	5.8x	3.99%	32.15B
GEORGE WESTON LIMITED	20.77x	0.77x	6.41x	1.25%	27.28B
AEON CO., LTD.	54.13x	0.57x	9.61x	1.04%	24.99B
Average	24.33x	0.72x	9.54x	2.16%	126.32B
Weighted average by Cap.	33.28x	1.07x	15.87x	1.28%