Valuation Axfood AB OTC Markets

Stocks

Market Closed - OTC Markets 16:30:06 15/07/2026 +03			5-day change	1st Jan Change
24.94 ^USD	-10.93%		-.--%	+2.76%

08-26	Odin Sverige rose 1.31 percent in July, strong earnings lifted Indutrade, Inwido and Mycronic	FW
08-26	AQR Capital Management is no longer a disclosed 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	53,410	-	-
Change	-	13.31%	-4.52%	-14.3%	24.12%	-14.76%	-	-
Enterprise Value (EV) ¹	62,091	70,681	68,246	65,345	77,258	68,102	67,445	67,094
Change	-	13.83%	-3.44%	-4.25%	18.23%	-11.85%	-0.97%	-0.52%
P/E	25.4x	26x	25.1x	23.1x	26.9x	21.4x	19.1x	18.2x
PBR	11x	9.34x	8.61x	7.19x	8.35x	6.92x	6.23x	5.64x
PEG	-	3.55x	-22.99x	-3.3x	4x	2.91x	1.6x	3.47x
Capitalization / Revenue	0.94x	0.84x	0.73x	0.6x	0.7x	0.59x	0.56x	0.54x
EV / Revenue	1.07x	0.96x	0.84x	0.78x	0.87x	0.75x	0.71x	0.68x
EV / EBITDA	12.2x	12.4x	10.8x	9.8x	10.1x	8.55x	8.02x	7.72x
EV / EBIT	23.1x	21.9x	18.9x	19x	20.9x	17.8x	16.3x	15.6x
EV / FCF	22.5x	21.2x	17.7x	16.7x	15.4x	17.4x	13.7x	14x
FCF Yield	4.45%	4.72%	5.66%	6%	6.5%	5.74%	7.31%	7.14%
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%	3.83%	4.04%	4.2%
EPS ²	10.24	10.99	10.87	10.11	10.79	11.58	12.93	13.6
Distribution rate	75.7%	74.2%	78.2%	86.5%	83.4%	81.8%	77.3%	76.4%
Net sales ¹	57,891	73,474	81,111	84,057	89,152	91,089	94,683	98,028
EBITDA ¹	5,103	5,716	6,345	6,665	7,649	7,965	8,411	8,697
EBIT ¹	2,690	3,229	3,602	3,433	3,688	3,817	4,128	4,306
Net income ¹	2,150	2,360	2,357	2,192	2,339	2,541	2,834	2,978
Net Debt ¹	7,640	8,982	9,339	14,861	14,598	14,693	14,035	13,685
Reference price ²	260.40	285.90	273.00	234.00	290.20	247.40	247.40	247.40
Nbr of stocks (in thousands)	209,105	215,805	215,778	215,745	215,922	215,884	-	-
Announcement Date	2/3/22 A	2/1/23 A	2/1/24 A	1/30/25 A	1/29/26 A	-	-	-

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.	20.31x	0.87x	5.9x	6.2%	37.99B
CASEY'S GENERAL STORES, INC.	38.73x	1.58x	19.82x	0.31%	30.53B
SEVEN & I HOLDINGS CO., LTD.	16.89x	0.6x	6.81x	2.95%	27.08B
AVENUE SUPERMARTS LIMITED	71.65x	3.17x	41.55x	-.--%	26.75B
COLES GROUP LIMITED	25.45x	0.83x	9.02x	3.55%	22.74B
JERÓNIMO MARTINS, SGPS, S.A.	16.89x	0.4x	5.74x	3.63%	13.35B
CARREFOUR	11.64x	0.24x	4.35x	6.55%	13.12B
SM INVESTMENTS CORPORATION	7.58x	1.69x	5.71x	2.87%	11.29B
SHOPRITE HOLDINGS LTD	20.02x	0.78x	8.51x	2.85%	10.24B
Average	25.46x	1.13x	11.93x	3.21%	21.46B
Weighted average by Cap.	28.87x	1.23x	13.54x	3.12%