Valuation Sendas Distribuidora S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 23:05:43 31/07/2026 +03			5-day change	1st Jan Change
8.500 ^BRL	-2.75%		+8.28%	+16.76%

07-15	Brazil retailer Assai to launch pharmacy operation with Sao Paulo store	RE
05-08	Alaska Investimentos raises stake in Brazil's Assai to 5.01%	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,451	26,268	18,290	7,613	9,787	11,405	-	-
Change	-	50.53%	-30.37%	-58.38%	28.55%	16.53%	-	-
Enterprise Value (EV) ¹	22,902	26,268	37,199	28,196	30,710	32,274	31,067	30,477
Change	-	14.7%	41.61%	-24.2%	8.91%	5.1%	-3.74%	-1.9%
P/E	10.9x	21.6x	25.8x	9.92x	19.8x	8.65x	7.57x	6.75x
PBR	6.35x	-	3.96x	1.45x	1.76x	1.67x	1.43x	1.22x
PEG	-	-0.9x	-0.6x	1.21x	-0.6x	0x	0.5x	0.6x
Capitalization / Revenue	0.42x	0.48x	0.28x	0.1x	0.13x	0.14x	0.13x	0.13x
EV / Revenue	0.55x	0.48x	0.56x	0.38x	0.4x	0.4x	0.37x	0.34x
EV / EBITDA	6.9x	6.71x	7.89x	5.23x	5.17x	4.51x	4.36x	4.36x
EV / EBIT	8.88x	9.22x	11.3x	7.34x	8.48x	6.03x	6.23x	6.34x
EV / FCF	22x	-	13.9x	8.69x	6.78x	11.6x	10.3x	11.6x
FCF Yield	4.55%	-	7.2%	11.5%	14.7%	8.64%	9.68%	8.59%
Dividend per Share ²	0.1251	-	-	-	-	0.082	0.2243	0.3631
Rate of return	0.97%	-	-	-	-	0.97%	2.64%	4.27%
EPS ²	1.189	0.9016	0.5242	0.5673	0.3679	0.9826	1.123	1.259
Distribution rate	10.5%	-	-	-	-	8.35%	20%	28.8%
Net sales ¹	41,898	54,520	66,503	73,819	77,307	80,317	84,797	88,788
EBITDA ¹	3,319	3,912	4,712	5,391	5,938	7,155	7,124	6,990
EBIT ¹	2,579	2,850	3,285	3,844	3,623	5,355	4,989	4,810
Net income ¹	1,610	1,220	710	769	497	1,339	1,549	1,685
Net Debt ¹	5,451	-	18,909	20,583	20,923	20,870	19,663	19,073
Reference price ²	12.960	19.470	13.530	5.630	7.280	8.500	8.500	8.500
Nbr of stocks (in thousands)	1,346,499	1,349,165	1,351,833	1,352,216	1,344,303	1,341,716	-	-
Announcement Date	2/21/22 A	2/16/23 A	2/21/24 A	2/19/25 A	2/11/26 A	-	-	-

¹BRL in Million²BRL

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.($)
SENDAS DISTRIBUIDORA S.A.	8.65x	0.4x	4.51x	0.97%	2.24B
WALMART INC.	38.36x	1.24x	19.02x	0.9%	885B
LOBLAW COMPANIES LIMITED	28.99x	1.22x	10.64x	0.94%	54.14B
TESCO PLC	16.09x	0.55x	8.05x	3.21%	41.06B
SYSCO CORPORATION	21.32x	0.62x	11.82x	2.53%	40.76B
KROGER CO. (THE)	11.43x	0.33x	6.08x	2.56%	35.37B
AHOLD DELHAIZE N.V.	12.62x	0.48x	6.07x	3.69%	34.78B
WOOLWORTHS GROUP LIMITED	46.08x	0.9x	10.54x	2.37%	34.1B
GEORGE WESTON LIMITED	22.98x	0.77x	6.52x	1.34%	27.95B
AEON CO., LTD.	50.55x	0.62x	10.37x	1.07%	23.69B
Average	25.71x	0.71x	9.36x	1.96%	117.91B
Weighted average by Cap.	35.05x	1.11x	16.49x	1.22%