Valuation Axfood AB

Stocks

Market Closed - Nasdaq Stockholm 19:00:00 23/09/2026 +03			5-day change	1st Jan Change
257.90 ^SEK	+0.66%		+3.20%	-11.13%

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 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.($)
AXFOOD AB	22.17x	0.77x	8.82x	3.7%	5.61B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	20.43x	0.88x	5.91x	6.16%	37.28B
SEVEN & I HOLDINGS CO., LTD.	16.59x	0.59x	6.72x	2.93%	27.24B
AVENUE SUPERMARTS LIMITED	69.44x	3.07x	40.18x	-.--%	25.77B
COLES GROUP LIMITED	26.22x	0.83x	8.74x	3.67%	21.84B
CASEY'S GENERAL STORES, INC.	27.42x	1.13x	14.43x	0.45%	21.62B
CARREFOUR	11.6x	0.24x	4.42x	6.4%	13.28B
JERÓNIMO MARTINS, SGPS, S.A.	16.98x	0.4x	5.77x	3.61%	13.16B
SHOPRITE HOLDINGS LTD	21.21x	0.81x	8.9x	2.69%	10.67B
KESKO OYJ	19.51x	0.94x	9.32x	4.16%	10.23B
Average	25.16x	0.96x	11.32x	3.38%	18.67B
Weighted average by Cap.	27.30x	1.08x	12.41x	3.34%