Valuation Axfood AB OTC Markets

Stocks

Market Closed - OTC Markets 13:23:21 2026-08-14 EDT			5-day change	1st Jan Change
24.95 ^USD	-2.16%		-.--%	-8.41%

02:24am	Nordic Nest CEO Bank Bergström becomes chairman of Apohem	FW
12:30am	Grocery retail sales increased 4.3 percent in September	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	57,101	-	-
Change	-	13.31%	-4.52%	-14.3%	24.12%	-8.87%	-	-
Enterprise Value (EV) ¹	62,091	70,681	68,246	65,345	77,258	71,876	71,229	71,084
Change	-	13.83%	-3.44%	-4.25%	18.23%	-6.97%	-0.9%	-0.2%
P/E	25.4x	26x	25.1x	23.1x	26.9x	22.9x	20.5x	19.5x
PBR	11x	9.34x	8.61x	7.19x	8.35x	7.52x	6.8x	6.16x
PEG	-	3.55x	-22.99x	-3.3x	4x	3.35x	1.8x	3.47x
Capitalization / Revenue	0.94x	0.84x	0.73x	0.6x	0.7x	0.63x	0.6x	0.58x
EV / Revenue	1.07x	0.96x	0.84x	0.78x	0.87x	0.79x	0.75x	0.72x
EV / EBITDA	12.2x	12.4x	10.8x	9.8x	10.1x	9.08x	8.47x	8.15x
EV / EBIT	23.1x	21.9x	18.9x	19x	20.9x	18.9x	17.2x	16.4x
EV / FCF	22.5x	21.2x	17.7x	16.7x	15.4x	18.9x	14.5x	15.5x
FCF Yield	4.45%	4.72%	5.66%	6%	6.5%	5.29%	6.89%	6.45%
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%	3.58%	3.78%	3.93%
EPS ²	10.24	10.99	10.87	10.11	10.79	11.53	12.88	13.6
Distribution rate	75.7%	74.2%	78.2%	86.5%	83.4%	82.2%	77.6%	76.4%
Net sales ¹	57,891	73,474	81,111	84,057	89,152	91,193	94,786	98,115
EBITDA ¹	5,103	5,716	6,345	6,665	7,649	7,912	8,409	8,718
EBIT ¹	2,690	3,229	3,602	3,433	3,688	3,805	4,131	4,329
Net income ¹	2,150	2,360	2,357	2,192	2,339	2,526	2,820	2,977
Net Debt ¹	7,640	8,982	9,339	14,861	14,598	14,775	14,128	13,983
Reference price ²	260.40	285.90	273.00	234.00	290.20	264.50	264.50	264.50
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.($)
WALMART INC.	40.38x	1.29x	19.79x	0.86%	922B
LOBLAW COMPANIES LIMITED	25.37x	1.22x	10.56x	0.93%	52.95B
TESCO PLC	16.79x	0.59x	8.46x	3.07%	43.17B
SYSCO CORPORATION	16.9x	0.68x	12.6x	2.73%	39.83B
KROGER CO. (THE)	12.58x	0.35x	6.47x	2.38%	37.26B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	21.66x	0.9x	6.05x	5.84%	36.41B
WOOLWORTHS GROUP LIMITED	27.04x	0.84x	9.7x	2.73%	33.6B
AHOLD DELHAIZE N.V.	12.07x	0.46x	5.87x	3.9%	31.32B
SEVEN & I HOLDINGS CO., LTD.	15.93x	0.63x	7.22x	2.96%	28.58B
Average	20.97x	0.77x	9.64x	2.82%	136.08B
Weighted average by Cap.	35.07x	1.15x	17.02x	1.37%