Valuation Axfood AB OTC Markets

Stocks

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

09-23	AQR Capital Management is no longer a public short seller in Axfood	FW
09-23	Food costs have fallen 5 percent since the start of the year: Swedbank's grocery basket	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	55,676	-	-
Change	-	13.31%	-4.52%	-14.3%	24.12%	-11.15%	-	-
Enterprise Value (EV) ¹	62,091	70,681	68,246	65,345	77,258	70,377	69,724	69,364
Change	-	13.83%	-3.44%	-4.25%	18.23%	-8.91%	-0.93%	-0.52%
P/E	25.4x	26x	25.1x	23.1x	26.9x	22.3x	20x	18.9x
PBR	11x	9.34x	8.61x	7.19x	8.35x	7.22x	6.51x	5.88x
PEG	-	3.55x	-22.99x	-3.3x	4x	3.13x	1.7x	3.4x
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	0.74x	0.71x
EV / EBITDA	12.2x	12.4x	10.8x	9.8x	10.1x	8.86x	8.26x	7.96x
EV / EBIT	23.1x	21.9x	18.9x	19x	20.9x	18.5x	16.8x	16x
EV / FCF	22.5x	21.2x	17.7x	16.7x	15.4x	18x	14.2x	14.4x
FCF Yield	4.45%	4.72%	5.66%	6%	6.5%	5.54%	7.06%	6.92%
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%	3.68%	3.87%	4.03%
EPS ²	10.24	10.99	10.87	10.11	10.79	11.56	12.92	13.63
Distribution rate	75.7%	74.2%	78.2%	86.5%	83.4%	82%	77.4%	76.2%
Net sales ¹	57,891	73,474	81,111	84,057	89,152	91,170	94,776	98,105
EBITDA ¹	5,103	5,716	6,345	6,665	7,649	7,940	8,437	8,718
EBIT ¹	2,690	3,229	3,602	3,433	3,688	3,811	4,142	4,338
Net income ¹	2,150	2,360	2,357	2,192	2,339	2,533	2,831	2,986
Net Debt ¹	7,640	8,982	9,339	14,861	14,598	14,701	14,048	13,687
Reference price ²	260.40	285.90	273.00	234.00	290.20	257.90	257.90	257.90
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	20.42x	0.88x	5.91x	6.19%	37.34B
SEVEN & I HOLDINGS CO., LTD.	16.59x	0.59x	6.72x	2.93%	27.07B
AVENUE SUPERMARTS LIMITED	70.51x	3.11x	40.8x	-.--%	26.11B
COLES GROUP LIMITED	26.15x	0.83x	8.72x	3.68%	21.58B
CASEY'S GENERAL STORES, INC.	28.01x	1.15x	14.71x	0.44%	22.08B
CARREFOUR	11.43x	0.24x	4.39x	6.49%	13.03B
JERÓNIMO MARTINS, SGPS, S.A.	16.67x	0.39x	5.69x	3.68%	12.87B
SHOPRITE HOLDINGS LTD	21.31x	0.82x	8.94x	2.67%	10.61B
KESKO OYJ	19.47x	0.94x	9.3x	4.17%	10.16B
Average	25.62x	0.99x	11.69x	3.36%	20.09B
Weighted average by Cap.	27.77x	1.10x	12.72x	3.33%