|
Delayed
OTC Markets
21:23:21 14/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 24.95 USD | -2.16% |
|
-.--% | -8.41% |
| 05:04pm | Calendar Monday, October 19 - Friday, October 23 | FW |
| 04:43pm | Indecap Guide Q30 declined 0.4 percent in September, outperformed index | 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 | 57,101 | - | - |
| Change | - | 13.31% | -4.52% | -14.3% | 24.12% | -8.87% | - | - |
| Enterprise Value (EV) 1 | 62,091 | 70,681 | 68,246 | 65,345 | 77,258 | 71,876 | 71,229 | 71,084 |
| Change | - | 13.83% | -3.44% | -4.25% | 18.23% | -6.97% | -0.9% | -0.2% |
| P/E | 25.4x | 26x | 25.1x | 23.1x | 26.9x | 22.9x | 20.5x | 19.5x |
| PBR | 11x | 9.34x | 8.61x | 7.19x | 8.35x | 7.52x | 6.8x | 6.16x |
| PEG | - | 3.55x | -22.99x | -3.3x | 4x | 3.35x | 1.8x | 3.47x |
| Capitalization / Revenue | 0.94x | 0.84x | 0.73x | 0.6x | 0.7x | 0.63x | 0.6x | 0.58x |
| EV / Revenue | 1.07x | 0.96x | 0.84x | 0.78x | 0.87x | 0.79x | 0.75x | 0.72x |
| EV / EBITDA | 12.2x | 12.4x | 10.8x | 9.8x | 10.1x | 9.08x | 8.47x | 8.15x |
| EV / EBIT | 23.1x | 21.9x | 18.9x | 19x | 20.9x | 18.9x | 17.2x | 16.4x |
| EV / FCF | 22.5x | 21.2x | 17.7x | 16.7x | 15.4x | 18.9x | 14.5x | 15.5x |
| FCF Yield | 4.45% | 4.72% | 5.66% | 6% | 6.5% | 5.29% | 6.89% | 6.45% |
| 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% | 3.58% | 3.78% | 3.93% |
| EPS 2 | 10.24 | 10.99 | 10.87 | 10.11 | 10.79 | 11.53 | 12.88 | 13.6 |
| Distribution rate | 75.7% | 74.2% | 78.2% | 86.5% | 83.4% | 82.2% | 77.6% | 76.4% |
| Net sales 1 | 57,891 | 73,474 | 81,111 | 84,057 | 89,152 | 91,193 | 94,786 | 98,115 |
| EBITDA 1 | 5,103 | 5,716 | 6,345 | 6,665 | 7,649 | 7,912 | 8,409 | 8,718 |
| EBIT 1 | 2,690 | 3,229 | 3,602 | 3,433 | 3,688 | 3,805 | 4,131 | 4,329 |
| Net income 1 | 2,150 | 2,360 | 2,357 | 2,192 | 2,339 | 2,526 | 2,820 | 2,977 |
| Net Debt 1 | 7,640 | 8,982 | 9,339 | 14,861 | 14,598 | 14,775 | 14,128 | 13,983 |
| Reference price 2 | 260.40 | 285.90 | 273.00 | 234.00 | 290.20 | 264.50 | 264.50 | 264.50 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.96x | 1.31x | 20.06x | 0.85% | 935B | |
| 26.64x | 1.27x | 11.05x | 0.89% | 55.9B | |
| 17.05x | 0.59x | 8.56x | 3.02% | 44.18B | |
| 17.14x | 0.68x | 12.73x | 2.69% | 40.41B | |
| 12.5x | 0.35x | 6.45x | 2.4% | 37.04B | |
| 21.66x | 0.9x | 6.01x | 5.86% | 36.37B | |
| 28.19x | 0.87x | 10.02x | 2.61% | 34.82B | |
| 12.07x | 0.46x | 5.87x | 3.9% | 31.54B | |
| 16.16x | 0.64x | 7.29x | 2.92% | 29.12B | |
| Average | 21.37x | 0.79x | 9.78x | 2.79% | 138.28B | |
| Weighted average by Cap. | 35.61x | 1.17x | 17.26x | 1.35% |
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
- AXFOY Stock
- Valuation Axfood AB
Select your edition
All financial news and data tailored to specific country editions
