Valuation Axfood AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-10-02 EDT			5-day change	1st Jan Change
254.20 ^SEK	-0.59%		-0.35%	-12.41%

09-30	Nordnet: Savers Seek Safety in Swedish Large Caps	FW
09-29	Willys to open new store in Valbo in fall 2027	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	54,878	-	-
Change	-	13.31%	-4.52%	-14.3%	24.12%	-12.42%	-	-
Enterprise Value (EV) ¹	62,091	70,681	68,246	65,345	77,258	69,578	68,925	68,565
Change	-	13.83%	-3.44%	-4.25%	18.23%	-9.94%	-0.94%	-0.52%
P/E	25.4x	26x	25.1x	23.1x	26.9x	22x	19.7x	18.6x
PBR	11x	9.34x	8.61x	7.19x	8.35x	7.12x	6.41x	5.8x
PEG	-	3.55x	-22.99x	-3.3x	4x	3.09x	1.7x	3.34x
Capitalization / Revenue	0.94x	0.84x	0.73x	0.6x	0.7x	0.6x	0.58x	0.56x
EV / Revenue	1.07x	0.96x	0.84x	0.78x	0.87x	0.76x	0.73x	0.7x
EV / EBITDA	12.2x	12.4x	10.8x	9.8x	10.1x	8.75x	8.17x	7.86x
EV / EBIT	23.1x	21.9x	18.9x	19x	20.9x	18.3x	16.6x	15.8x
EV / FCF	22.5x	21.2x	17.7x	16.7x	15.4x	17.8x	14x	14.3x
FCF Yield	4.45%	4.72%	5.66%	6%	6.5%	5.61%	7.15%	7%
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%	3.73%	3.93%	4.09%
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	7,952	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	254.20	254.20	254.20
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.($)
AXFOOD AB	21.99x	0.76x	8.75x	3.73%	5.47B
WALMART INC.	36.24x	1.17x	17.87x	0.96%	827B
LOBLAW COMPANIES LIMITED	24x	1.15x	10.01x	0.99%	50.17B
TESCO PLC	15.37x	0.53x	7.79x	3.34%	38.65B
SYSCO CORPORATION	15.51x	0.62x	11.55x	2.86%	38.12B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	20.4x	0.88x	5.87x	6.2%	35.64B
KROGER CO. (THE)	11.76x	0.33x	6.18x	2.54%	34.86B
WOOLWORTHS GROUP LIMITED	26.19x	0.82x	9.47x	2.81%	32.5B
AHOLD DELHAIZE N.V.	11.74x	0.46x	5.77x	4%	30.98B
SEVEN & I HOLDINGS CO., LTD.	16.23x	0.58x	6.63x	2.99%	26.61B
Average	19.94x	0.73x	8.99x	3.04%	112.02B
Weighted average by Cap.	31.49x	1.04x	15.32x	1.52%