Valuation Axfood AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 14:44:14 2025-05-20 EDT			5-day change	1st Jan Change
27.24 ^USD	+8.01%		-.--%	-

02:09am	Willys to open new store in Lindesberg in 2027	FW
06-26	AQR Capital Management no longer a public short seller in Axfood	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	56,204	-	-
Change	-	13.31%	-4.52%	-14.3%	24.12%	-10.3%	-	-
Enterprise Value (EV) ¹	62,091	70,681	68,246	65,345	77,258	70,329	69,631	69,308
Change	-	13.83%	-3.44%	-4.25%	18.23%	-8.97%	-0.99%	-0.46%
P/E	25.4x	26x	25.1x	23.1x	26.9x	21.4x	19.1x	18.1x
PBR	11x	9.34x	8.61x	7.19x	8.35x	7.24x	6.44x	5.77x
PEG	-	3.55x	-22.99x	-3.3x	4x	1.7x	1.6x	3.5x
Capitalization / Revenue	0.94x	0.84x	0.73x	0.6x	0.7x	0.61x	0.59x	0.57x
EV / Revenue	1.07x	0.96x	0.84x	0.78x	0.87x	0.77x	0.73x	0.7x
EV / EBITDA	12.2x	12.4x	10.8x	9.8x	10.1x	8.61x	8.03x	7.73x
EV / EBIT	23.1x	21.9x	18.9x	19x	20.9x	17.8x	16.2x	15.5x
EV / FCF	22.5x	21.2x	17.7x	16.7x	15.4x	16.8x	14.5x	15.2x
FCF Yield	4.45%	4.72%	5.66%	6%	6.5%	5.95%	6.91%	6.6%
Dividend per Share ²	7.75	8.15	8.5	8.75	9	9.671	10.13	10.58
Rate of return	2.98%	2.85%	3.11%	3.74%	3.1%	3.72%	3.89%	4.06%
EPS ²	10.24	10.99	10.87	10.11	10.79	12.18	13.64	14.35
Distribution rate	75.7%	74.2%	78.2%	86.5%	83.4%	79.4%	74.3%	73.7%
Net sales ¹	57,891	73,474	81,111	84,057	89,152	91,805	95,825	99,318
EBITDA ¹	5,103	5,716	6,345	6,665	7,649	8,167	8,669	8,962
EBIT ¹	2,690	3,229	3,602	3,433	3,688	3,947	4,294	4,474
Net income ¹	2,150	2,360	2,357	2,192	2,339	2,651	2,969	3,123
Net Debt ¹	7,640	8,982	9,339	14,861	14,598	14,125	13,427	13,103
Reference price ²	260.40	285.90	273.00	234.00	290.20	260.30	260.30	260.30
Nbr of stocks (in thousands)	209,105	215,805	215,778	215,745	215,922	215,922	-	-
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.	22.14x	0.94x	6.35x	5.66%	39.32B
AVENUE SUPERMARTS LIMITED	93.27x	4.14x	54.79x	-.--%	30.05B
CASEY'S GENERAL STORES, INC.	36.73x	1.5x	18.84x	0.33%	28.87B
SEVEN & I HOLDINGS CO., LTD.	16.66x	0.65x	7.28x	3.03%	27.89B
COLES GROUP LIMITED	29.41x	0.92x	9.91x	3.17%	22.43B
CARREFOUR	9.79x	0.25x	4.35x	6.29%	13.24B
JERÓNIMO MARTINS, SGPS, S.A.	15.25x	0.38x	5.53x	3.92%	12.49B
SM INVESTMENTS CORPORATION	7.94x	1.82x	5.99x	2.47%	12.06B
SHOPRITE HOLDINGS LTD	20.09x	0.76x	8.33x	2.86%	9.72B
Average	27.92x	1.26x	13.49x	3.08%	21.79B
Weighted average by Cap.	33.00x	1.43x	16.04x	2.95%