Loading…
No business profile yet.
Size Corby Spirit and Wine (CSW-A.TO) is a Canada Consumer Staples company (Beverages: Alcoholic) with a market value of $323M, the 413th largest of 420 Canada companies the cockpit tracks. Shares closed at C$15.99 on 6 Nov 2026.
Performance Over six months the shares gained 4.8%, against -6.2% for the median peer and +5.2% for the Canada market (cap-weighted) — 4th highest of 20 in its peer set.
Growth Revenue grew 10.1% over the last twelve months (peer median -4.8%); the operating margin is 19.4% (peer median 6.5%).
Valuation It trades at 13.9× forward earnings against a peer median of 33.6× (6th cheapest of 14).
Price implies For today's price to make sense, revenue must grow about -10% a year for seven years (Req g). Recent delivered growth is +11%, so the hurdle is -22 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 7.8 points above its cost of capital (5.0% WACC).
Next results Next results expected around 11 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2026 | FY2025 | FY2024 | FY2023 | |
|---|---|---|---|---|---|
| Revenue | C$272M | C$272M | C$247M | C$230M | C$163M |
| Revenue growth | — | +10% | +7% | +41% | — |
| Gross profit | C$133M | C$133M | C$123M | C$116M | C$94.1M |
| EBITDA | C$67.0M | C$67.0M | C$62.2M | C$56.0M | C$46.5M |
| Net income | C$33.4M | C$33.4M | C$27.4M | C$23.9M | C$22.0M |
| Free cash flow | C$34.0M | C$34.0M | C$42.5M | C$28.8M | C$31.6M |
| Capital expenditure | C$3.20M | C$3.20M | C$2.44M | C$3.28M | C$4.72M |
| Total debt | C$105M | C$105M | C$111M | C$141M | C$102M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | CSW-A.TO | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +4.2% | -1.2% | 9th highest of 20 |
| 6-month return | +4.8% | -6.2% | 4th highest of 20 |
| Distance from 52-week high | -5.0% | -27.3% | 2nd highest of 20 |
| Revenue growth (TTM) | +10.1% | -4.8% | 3rd highest of 20 |
| Operating margin | 19.4% | 6.5% | 3rd highest of 19 |
| Forward P/E | 13.9× | 33.6× | 6th cheapest of 14 |
| Growth the price implies (Req g, 7 yrs) | -10.4% | -0.7% | 2nd least demanding of 12 |
| Growth delivered (Del g) | +11.2% | +8.5% | 3rd highest of 12 |
| Hurdle (Req g minus delivered) | -21.6 pp | -6.7 pp | least demanding of 12 |
| ROIC minus cost of capital | +7.8 pp | -2.6 pp | 4th highest of 19 |
| EV / EBITDA | 8.4× | 7.9× | 5th most expensive of 10 |
| Net debt / EBITDA | 1.5× | 2.3× | 5th least indebted of 10 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Corby Spirit and Wine CSW-A.TO | Canada | $323M | +5% | +10% | 19% | 13.9× | -10.4% | +11.2% |
| Wei Long Grape Wine 603779.SS | China | $329M | +7% | -11% | -8% | n/a | n/a | n/a |
| Tibet Development 000752.SZ | China | $310M | -22% | -7% | 22% | n/a | -0.7% | +1.4% |
| Anora ANORA.HE | Finland | $349M | +43% | -3% | 6% | 11.1× | -2.4% | +14.0% |
| Marie Brizard Wine & Spirits MBWS.PA | France | $351M | +3% | -6% | 4% | 40.0× | 21.1% | +0.3% |
| Malteries Franco-Belges MALT.PA | France | $401M | -22% | -9% | n/a | n/a | n/a | n/a |
| Shanghai Jinfeng Wine 600616.SS | China | $407M | -19% | -10% | -1% | n/a | n/a | n/a |
| Gansu Huangtai Wine-Marketing Industry 000995.SZ | China | $437M | +22% | +6% | 6% | n/a | n/a | n/a |
| Fujian Yanjing Huiquan Brewery 600573.SS | China | $479M | -7% | +3% | 11% | 33.6× | 1.4% | +0.9% |
| Qinghai Huzhu TianYouDe Highland Barley Spirit 002646.SZ | China | $502M | -13% | -15% | -1% | 175.8× | 52.5% | +8.5% |
| Laurent-Perrier LPE.PA | France | $520M | -4% | +3% | 25% | 9.2× | -5.8% | +9.2% |
| C&C CCR.L | United Kingdom | $527M | -2% | -3% | 5% | 12.1× | 2.8% | +15.5% |
| GDH Supertime 001338.SZ | China | $629M | -37% | -15% | 2% | n/a | -7.8% | +6.9% |
| Olvi OLVAS.HE | Finland | $646M | -9% | +11% | 12% | 9.6× | -10.8% | +9.9% |
| Xinjiang Yilite Industry 600197.SS | China | $669M | -23% | -26% | 14% | 27.7× | n/a | n/a |
| Anhui Golden Seed Winery 600199.SS | China | $739M | -6% | -46% | -51% | 53.5× | n/a | n/a |
| Hitejinro 000080.KS | South Korea | $846M | -3% | -5% | 7% | 13.2× | -4.6% | +2.1% |
| Zhejiang Guyuelongshan Shaoxing Wine 600059.SS | China | $1.12B | -8% | -3% | 11% | 40.5× | n/a | n/a |
| Jinhui Liquor 603919.SS | China | $1.27B | -6% | -2% | 11% | 36.1× | 14.6% | +10.9% |
| Tilaknagar Industries TI.NS | India | $1.27B | +3% | +150% | 10% | 50.4× | n/a | n/a |