Valuation Axfood AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:11:31 2026-08-06 EDT			5-day change	1st Jan Change
25.50 ^USD	-6.39%		-6.39%	-6.39%

08-04	AQR Capital Management no longer a public short seller in Axfood	FW
07-31	Large caps set new records, OMXS30 up 0.42 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	54,451	61,699	58,907	50,484	62,660	51,704	-	-
Change	-	13.31%	-4.52%	-14.3%	24.12%	-17.49%	-	-
Enterprise Value (EV) ¹	62,091	70,681	68,246	65,345	77,258	66,446	65,905	65,668
Change	-	13.83%	-3.44%	-4.25%	18.23%	-13.99%	-0.81%	-0.36%
P/E	25.4x	26x	25.1x	23.1x	26.9x	20.7x	18.6x	17.7x
PBR	11x	9.34x	8.61x	7.19x	8.35x	6.71x	6.05x	5.49x
PEG	-	3.55x	-22.99x	-3.3x	4x	2.92x	1.6x	3.43x
Capitalization / Revenue	0.94x	0.84x	0.73x	0.6x	0.7x	0.57x	0.55x	0.53x
EV / Revenue	1.07x	0.96x	0.84x	0.78x	0.87x	0.73x	0.7x	0.67x
EV / EBITDA	12.2x	12.4x	10.8x	9.8x	10.1x	8.36x	7.88x	7.59x
EV / EBIT	23.1x	21.9x	18.9x	19x	20.9x	17.4x	16x	15.3x
EV / FCF	22.5x	21.2x	17.7x	16.7x	15.4x	16.8x	13.4x	13.8x
FCF Yield	4.45%	4.72%	5.66%	6%	6.5%	5.96%	7.44%	7.26%
Dividend per Share ²	7.75	8.15	8.5	8.75	9	9.479	9.993	10.39
Rate of return	2.98%	2.85%	3.11%	3.74%	3.1%	3.96%	4.17%	4.34%
EPS ²	10.24	10.99	10.87	10.11	10.79	11.55	12.87	13.53
Distribution rate	75.7%	74.2%	78.2%	86.5%	83.4%	82%	77.7%	76.8%
Net sales ¹	57,891	73,474	81,111	84,057	89,152	91,047	94,411	97,733
EBITDA ¹	5,103	5,716	6,345	6,665	7,649	7,953	8,369	8,650
EBIT ¹	2,690	3,229	3,602	3,433	3,688	3,810	4,110	4,285
Net income ¹	2,150	2,360	2,357	2,192	2,339	2,534	2,818	2,959
Net Debt ¹	7,640	8,982	9,339	14,861	14,598	14,742	14,201	13,964
Reference price ²	260.40	285.90	273.00	234.00	290.20	239.50	239.50	239.50
Nbr of stocks (in thousands)	209,105	215,805	215,778	215,745	215,922	215,884	-	-
Announcement Date	2/3/22	2/1/23	2/1/24	1/30/25	1/29/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	19.93x	0.88x	5.97x	6.2%	37.75B
CASEY'S GENERAL STORES, INC.	39.05x	1.59x	19.98x	0.31%	30.8B
SEVEN & I HOLDINGS CO., LTD.	17.07x	0.63x	7.27x	2.92%	29.94B
AVENUE SUPERMARTS LIMITED	72.05x	3.19x	41.77x	-.--%	26.92B
COLES GROUP LIMITED	29.85x	0.92x	9.9x	3.16%	22.94B
CARREFOUR	11.67x	0.24x	4.35x	6.54%	12.98B
JERÓNIMO MARTINS, SGPS, S.A.	16.18x	0.38x	5.55x	3.84%	12.56B
SM INVESTMENTS CORPORATION	7.84x	1.73x	5.54x	2.54%	11.84B
J SAINSBURY PLC	17.11x	0.4x	6.13x	3.96%	10.41B
Average	25.64x	1.11x	11.83x	3.27%	21.79B
Weighted average by Cap.	29.14x	1.23x	13.59x	3.1%