Previous Close | $25.15 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
George Weston Limited operates as a diversified holding company with core operations in food and drug retailing through Loblaw Companies Limited and real estate management via Choice Properties REIT. Loblaw dominates Canada's grocery and pharmacy sectors, leveraging its extensive retail network under banners like Shoppers Drug Mart and President's Choice, while also offering financial services. Choice Properties enhances stability through a portfolio of commercial and residential properties, generating steady rental income. The company's vertically integrated model—combining retail, real estate, and financial services—strengthens its competitive moat in the consumer defensive sector. Its market leadership in grocery retail, reinforced by private-label brands and omnichannel capabilities, positions it well against competitors like Metro and Empire. The dual-segment approach balances cyclical retail earnings with predictable real estate cash flows, supporting long-term resilience.
In FY 2024, George Weston reported revenue of CAD 61.6 billion, with net income of CAD 1.36 billion, reflecting a 2.2% net margin. Operating cash flow stood at CAD 6.07 billion, underscoring robust liquidity generation. Capital expenditures of CAD 2.02 billion indicate sustained investments in retail modernization and property development. The company's scale enables cost efficiencies, though competitive pressures in grocery retail may constrain margin expansion.
Diluted EPS of CAD 9.8 highlights earnings stability, supported by Loblaw's high-volume, low-margin grocery operations and Choice Properties' recurring income. The retail segment's integration with financial services (e.g., credit cards) adds high-margin revenue streams. ROIC is tempered by heavy capital allocation to real estate, but the asset-light retail model balances capital efficiency.
Total debt of CAD 22.21 billion is partially offset by CAD 2.05 billion in cash. The debt load reflects long-term leases and property financing, typical for REITs. Interest coverage remains adequate given steady cash flows, but leverage ratios warrant monitoring amid rising interest rates. The company's investment-grade profile supports refinancing flexibility.
Growth is driven by Loblaw's e-commerce expansion and Choice Properties' development pipeline. The CAD 1.45 annual dividend per share, yielding ~1.5%, aligns with a conservative payout ratio, prioritizing reinvestment. Same-store sales growth in retail and occupancy rates in real estate are key metrics to track.
At a CAD 14.9 billion market cap, the stock trades at ~11x net income, reflecting its defensive positioning. The low beta (0.55) suggests muted volatility, appealing to income-focused investors. Valuation premiums over pure-play grocers account for the REIT's embedded optionality.
George Weston's dual-segment model mitigates sector-specific risks, while Loblaw's private-label strength and Choice's prime assets underpin durability. Inflationary pressures may test pricing power, but cost controls and mixed-use property demand offer offsets. The company is well-positioned for steady, if unspectacular, growth in Canada's consolidated retail landscape.
Company filings, TSX disclosures, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |