Corby Spirit and Wine

C$16.00As of Sun 8 Nov 2026, 12:00 UTC
TSX:CSW-BConsumer Staples
Country Canada
PE (Fwd) 12.02
TSR 10Y CAGR 2.87%
Div yield 6.00%
ROE —
Beverages (Wineries & Distilleries)
Beta (5Y) 0.17
PE TTM 13.63
TSR TTM 26.10%
Mkt cap C$476.1M
ROIC —
SE Grade™
Value
Quality
Moat
1Y Price
Reference
$16
(0.14%)
67.30%
Price below Reference Value
FY23
FY24
FY25
FY26
Earnings per share$
0.77
0.84
0.96
1.17
(6.10%)
9.07%
14.31%
21.87%
Revenue$M
163.0
229.7
246.8
271.6
2.23%
40.93%
7.46%
10.07%
TTM
FYE 30 Jun CAD
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
FY2026
FY2027E
Trend
5Y
10Y
Peers
271.6
Revenue$M
—
—
—
—
—
159.4
163.0
229.7
246.8
271.6
290.8
14.26%
14.26%
47
10.07
Revenue growth%
—
—
—
—
—
—
2.23
40.93
7.46
10.07
7.04
8.77
—
83
48.92
Gross margin%
—
—
—
—
—
60.32
57.76
50.41
49.84
48.92
48.84
50.41
50.41
77
19.36
Operating margin%
—
—
—
—
—
21.82
17.26
17.71
18.61
19.36
19.22
18.61
18.61
90
12.30
Net margin%
—
—
—
—
—
14.68
13.48
10.41
11.11
12.30
12.26
12.30
12.30
90
13.63
P/E ratio (avg)x
—
—
—
—
—
21.10
19.03
14.46
13.25
12.02
12.77
14.46
14.46
53
8.661
EV/EBITx
—
—
—
—
—
14.20
14.85
8.501
7.915
7.639
8.152
8.501
8.501
75
—
FCF yield (avg)%
—
—
—
—
—
—
—
—
—
—
—
—
—
77
—
FCF margin%
—
—
—
—
—
—
—
—
—
—
—
—
—
87
—
FCF / Net incomex
—
—
—
—
—
—
—
—
—
—
—
—
—
63
—
ROIC%
—
—
—
—
—
—
—
—
—
—
—
—
—
97
—
Return on equity%
—
—
—
—
—
—
—
—
—
—
—
—
—
100
—
Return on assets%
—
—
—
—
—
—
—
—
—
—
—
—
—
90
1.17
EPS$
—
—
—
—
—
0.82
0.77
0.84
0.96
1.17
1.25
9.31%
9.31%
—
21.84
EPS growth%
—
—
—
—
—
—
(6.17)
8.88
14.71
21.84
6.71
11.80
—
84
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
—
—
—
0.96
Dividend per sh$
—
—
—
—
—
0.96
0.85
0.85
0.91
0.96
1.00
—
—
—
6.00
Div yield (avg)%
—
—
—
—
—
5.53
5.79
7.00
7.13
6.80
6.22
6.80
6.80
95
82.05
Payout ratio%
—
—
—
—
—
117.07
110.39
101.21
94.79
82.05
79.46
101.21
101.21
76
28.47
Shares (diluted)M
—
—
—
—
—
28.47
28.47
28.47
28.47
28.47
◌28.47
—
—
—
—
Buyback yield%
—
—
—
—
—
—
—
—
—
—
◌—
—
—
—
—
D/E ratiox
—
—
—
—
—
—
—
—
—
—
—
—
—
30
455.5
Enterprise value$M
—
—
—
—
—
493.8
417.8
345.8
363.5
401.8
455.5
(5.03%)
(5.03%)
57
—
LT debt$M
—
—
—
—
—
—
—
—
—
—
—
—
—
57
Peers (US$322.2M)
Cap (US$)
PE
1.127B
10.25x
344.9M
—
319.7M
366.4x
Capital
TTM
5Y
10Y
Leveragex
—
—
—
EBIT/Intx
7.152
7.152
7.152
Own earn%
—
—
—
Sh yield%
6.00
6.90
6.90
Owners
Insiders/Inst%
0.62
6.40
Short interest%
—
SBC / revenue%
—
Record
10Y
Profitable years
5/5
Revenue growth years
4/4
EPS growth years
3/4
Dividend streakyrs
2
Op margin range%
17–22
$1 testx
—
Incr. ROIC%
—

Corby Spirit and Wine Limited, together with its subsidiaries, manufactures, markets, and imports spirits, wines, whiskies, vodkas, rums, liquors, gins, tequilas, bourbons, champagnes, and ready-to-drink cocktails in Canada, the United States, the United Kingdom, and internationally. It operates in two segments, Case Goods and Commissions. The company offers its products under the J.P.

Growth vs revenue
Latest
Trend
4Y CAGR
Rel growth
Revenue
$271.6M
14.26%
1.00×
Cost of revenue
$138.7M
21.70%
1.29×
Operating expenses
$80.31M
6.96%
0.77×
Revenue by region
No breakdown available
Reinvestment returns
n/m
Trend
Reinvestment rate
n/m
-
Return on capital
n/m
-
Spread over hurdle
n/m
-