Stock AXFOY AXFOOD AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Axfood AB OTC Markets

Equities

AXFOY

US05459X1028

Food Retail & Distribution

Market Closed - OTC Markets
Other stock markets
 09:51:51 2024-01-04 EST 		5-day change 1st Jan Change
25.22 USD -4.32% Intraday chart for Axfood AB -.--% -4.32%
06-11 Correction: Axfood to Take Full Control of Swedish Food Retail Chain City Gross MT
06-11 Axfood to Take Full Control of Swedish Food Retail Chain City Gross MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 43,618 40,124 54,451 61,699 58,907 60,072 - -
Enterprise Value (EV) 1 48,328 44,701 62,091 70,681 68,246 69,134 68,052 67,923
P/E ratio 26.5 x 21.1 x 25.4 x 26 x 25.1 x 22.3 x 20.8 x 19.6 x
Yield 3.48% 3.91% 2.98% 2.85% 3.11% 3.16% 3.31% 3.44%
Capitalization / Revenue 0.86 x 0.75 x 0.94 x 0.84 x 0.73 x 0.71 x 0.68 x 0.66 x
EV / Revenue 0.95 x 0.83 x 1.07 x 0.96 x 0.84 x 0.82 x 0.77 x 0.74 x
EV / EBITDA 10.9 x 9.39 x 12.2 x 12.4 x 10.8 x 9.8 x 9.15 x 8.93 x
EV / FCF 22.3 x 11.9 x 22.5 x 21.2 x 17.7 x 17.7 x 15.5 x 14.7 x
FCF Yield 4.49% 8.44% 4.45% 4.72% 5.66% 5.66% 6.47% 6.79%
Price to Book 10.8 x 9.29 x 11 x 9.34 x 8.61 x 8.07 x 7.1 x 6.17 x
Nbr of stocks (in thousands) 209,299 209,199 209,105 215,805 215,778 215,778 - -
Reference price 2 208.4 191.8 260.4 285.9 273.0 278.4 278.4 278.4
Announcement Date 20-02-06 21-02-04 22-02-03 23-02-01 24-02-01 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 50,740 53,696 57,891 73,474 81,111 84,505 88,285 91,303
EBITDA 1 4,434 4,762 5,103 5,716 6,345 7,055 7,439 7,604
EBIT 1 2,288 2,510 2,690 3,229 3,602 3,844 4,056 4,213
Operating Margin 4.51% 4.67% 4.65% 4.39% 4.44% 4.55% 4.59% 4.61%
Earnings before Tax (EBT) 1 2,173 2,393 2,582 2,935 3,037 3,497 3,748 3,969
Net income 1 1,648 1,908 2,150 2,360 2,357 2,703 2,902 3,079
Net margin 3.25% 3.55% 3.71% 3.21% 2.91% 3.2% 3.29% 3.37%
EPS 2 7.850 9.090 10.24 10.99 10.87 12.46 13.37 14.20
Free Cash Flow 1 2,169 3,771 2,765 3,334 3,861 3,914 4,404 4,613
FCF margin 4.27% 7.02% 4.78% 4.54% 4.76% 4.63% 4.99% 5.05%
FCF Conversion (EBITDA) 48.92% 79.19% 54.18% 58.33% 60.85% 55.47% 59.2% 60.66%
FCF Conversion (Net income) 131.61% 197.64% 128.6% 141.27% 163.81% 144.8% 151.78% 149.83%
Dividend per Share 2 7.250 7.500 7.750 8.150 8.500 8.796 9.216 9.580
Announcement Date 20-02-06 21-02-04 22-02-03 23-02-01 24-02-01 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 17,062 16,593 18,468 18,674 19,740 19,252 20,797 20,293 20,769 20,252 21,402 21,069 22,010 21,219 22,133
EBITDA 1 1,373 1,479 1,433 1,617 1,188 1,398 1,630 1,794 1,523 1,619 1,744 1,980 1,672 1,738 1,870
EBIT 1 653 653 828 1,015 734 750 942 1,095 815 817 957 1,182 864.5 898 1,069
Operating Margin 3.83% 3.94% 4.48% 5.44% 3.72% 3.9% 4.53% 5.4% 3.92% 4.03% 4.47% 5.61% 3.93% 4.23% 4.83%
Earnings before Tax (EBT) 1 705 794 749 942 450 615 801 956 665 724 865.5 1,092 773 812 984
Net income 1 610 690 586 735 350 475 632 729 522 561 683 862 610 637 772
Net margin 3.58% 4.16% 3.17% 3.94% 1.77% 2.47% 3.04% 3.59% 2.51% 2.77% 3.19% 4.09% 2.77% 3% 3.49%
EPS 2 2.910 3.300 2.740 3.390 1.610 2.190 2.910 3.360 2.410 2.590 3.080 3.795 2.645 - -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 22-02-03 22-04-21 22-07-15 22-10-20 23-02-01 23-04-26 23-07-14 23-10-25 24-02-01 24-04-25 - - - - -
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 4,710 4,577 7,640 8,982 9,339 9,062 7,979 7,851
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.062 x 0.9612 x 1.497 x 1.571 x 1.472 x 1.284 x 1.073 x 1.032 x
Free Cash Flow 1 2,169 3,771 2,765 3,334 3,861 3,914 4,404 4,613
ROE (net income / shareholders' equity) 39.6% 45.7% 46.3% 40.8% 35% 36.9% 36% 32.6%
ROA (Net income/ Total Assets) 11.2% 10.6% 10.1% 9.02% 8.04% 9.5% 10.5% 12.2%
Assets 1 14,780 18,068 21,273 26,175 29,318 28,449 27,634 25,237
Book Value Per Share 2 19.20 20.60 23.60 30.60 31.70 34.50 39.20 45.10
Cash Flow per Share 2 17.00 23.10 21.90 27.70 26.80 24.40 25.50 26.00
Capex 1 1,386 1,080 3,842 2,593 1,946 1,727 1,678 1,650
Capex / Sales 2.73% 2.01% 6.64% 3.53% 2.4% 2.04% 1.9% 1.81%
Announcement Date 20-02-06 21-02-04 22-02-03 23-02-01 24-02-01 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Axfood AB

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
5
Last Close Price
278.4 SEK
Average target price
285 SEK
Spread / Average Target
+2.37%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Supermarkets & Convenience Stores

1st Jan change Capi.
AVENUE SUPERMARTS LIMITED Stock Avenue Supermarts Limited
+15.53% 36.82B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. Stock Fomento Económico Mexicano, S.A.B. de C.V.
-10.94% 34.56B
SEVEN & I HOLDINGS CO., LTD. Stock Seven & i Holdings Co., Ltd.
+5.09% 31.27B
SM INVESTMENTS CORPORATION Stock SM Investments Corporation
-4.76% 17.37B
COLES GROUP LIMITED Stock Coles Group Limited
+5.71% 15.16B
CASEY'S GENERAL STORES, INC. Stock Casey's General Stores, Inc.
+38.88% 14.16B
JERÓNIMO MARTINS, SGPS, S.A. Stock Jerónimo Martins, SGPS, S.A.
-20.79% 12.29B
ICA GRUPPEN Stock ICA Gruppen
-.--% 11.82B
DINO POLSKA S.A. Stock Dino Polska S.A.
-11.83% 9.9B
Supermarkets & Convenience Stores
  1. Stock Market
  2. Equities
  3. AXFO Stock
  4. AXFOY Stock
  5. Financials Axfood AB