|
Market Closed -
OTC Markets
17:30:06 15/07/2026 +04
|
5-day change | 1st Jan Change | ||
| 24.94 USD | -10.93% |
|
-.--% | +2.76% |
| 09-17 | Therese Kempe takes over as CEO of Apohem | FW |
| 09-17 | Nordea Funds replaces Swedbank Robur on Axfood nomination committee | FW |
Company Valuation: Axfood AB
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 | 53,647 | - | - |
| Change | - | 13.31% | -4.52% | -14.3% | 24.12% | -14.38% | - | - |
| Enterprise Value (EV) 1 | 62,091 | 70,681 | 68,246 | 65,345 | 77,258 | 68,348 | 67,695 | 67,335 |
| Change | - | 13.83% | -3.44% | -4.25% | 18.23% | -11.53% | -0.96% | -0.53% |
| P/E | 25.4x | 26x | 25.1x | 23.1x | 26.9x | 21.5x | 19.2x | 18.2x |
| PBR | 11x | 9.34x | 8.61x | 7.19x | 8.35x | 6.96x | 6.27x | 5.67x |
| PEG | - | 3.55x | -22.99x | -3.3x | 4x | 3.02x | 1.6x | 3.27x |
| Capitalization / Revenue | 0.94x | 0.84x | 0.73x | 0.6x | 0.7x | 0.59x | 0.57x | 0.55x |
| EV / Revenue | 1.07x | 0.96x | 0.84x | 0.78x | 0.87x | 0.75x | 0.71x | 0.69x |
| EV / EBITDA | 12.2x | 12.4x | 10.8x | 9.8x | 10.1x | 8.61x | 8.02x | 7.72x |
| EV / EBIT | 23.1x | 21.9x | 18.9x | 19x | 20.9x | 17.9x | 16.3x | 15.5x |
| EV / FCF | 22.5x | 21.2x | 17.7x | 16.7x | 15.4x | 17.5x | 13.7x | 14x |
| FCF Yield | 4.45% | 4.72% | 5.66% | 6% | 6.5% | 5.71% | 7.28% | 7.13% |
| 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% | 3.81% | 4.02% | 4.18% |
| 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 | 248.50 | 248.50 | 248.50 |
| Nbr of stocks (in thousands) | 209,105 | 215,805 | 215,778 | 215,745 | 215,922 | 215,884 | - | - |
| Announcement Date | 03/02/22 | 01/02/23 | 01/02/24 | 30/01/25 | 29/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.01x | 0.87x | 5.88x | 6.29% | 37.25B | |
| 16.87x | 0.6x | 6.8x | 2.88% | 27.98B | |
| 68.02x | 3.01x | 39.44x | -.--% | 25.27B | |
| 26.87x | 0.84x | 8.91x | 3.58% | 22.39B | |
| 28.49x | 1.17x | 14.97x | 0.43% | 22.45B | |
| 11.89x | 0.25x | 4.49x | 6.19% | 13.66B | |
| 16.74x | 0.39x | 5.71x | 3.66% | 13.03B | |
| 20.74x | 0.8x | 8.75x | 2.75% | 10.41B | |
| 19.4x | 0.94x | 9.29x | 4.19% | 10.22B | |
| Average | 25.45x | 0.99x | 11.58x | 3.33% | 20.3B | |
| Weighted average by Cap. | 27.22x | 1.08x | 12.39x | 3.33% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AXFO Stock
- AXFOF Stock
- Valuation Axfood AB
Select your edition
All financial news and data tailored to specific country editions
