Valuation Axfood AB OTC Markets

Stocks

Market Closed - OTC Markets 21:23:21 14/08/2026 +04			5-day change	1st Jan Change
24.95 ^USD	-2.16%		-.--%	-8.41%

10-16	Calendar Monday, October 19 - Friday, October 23	FW
10-16	Indecap Guide Q30 declined 0.4 percent in September, outperformed index	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	58,051	-	-
Change	-	13.31%	-4.52%	-14.3%	24.12%	-7.36%	-	-
Enterprise Value (EV) ¹	62,091	70,681	68,246	65,345	77,258	72,826	72,179	72,034
Change	-	13.83%	-3.44%	-4.25%	18.23%	-5.74%	-0.89%	-0.2%
P/E	25.4x	26x	25.1x	23.1x	26.9x	23.4x	20.9x	19.8x
PBR	11x	9.34x	8.61x	7.19x	8.35x	7.65x	6.92x	6.27x
PEG	-	3.55x	-22.99x	-3.3x	4x	3.52x	1.8x	3.52x
Capitalization / Revenue	0.94x	0.84x	0.73x	0.6x	0.7x	0.64x	0.61x	0.59x
EV / Revenue	1.07x	0.96x	0.84x	0.78x	0.87x	0.8x	0.76x	0.73x
EV / EBITDA	12.2x	12.4x	10.8x	9.8x	10.1x	9.18x	8.59x	8.26x
EV / EBIT	23.1x	21.9x	18.9x	19x	20.9x	19.2x	17.5x	16.6x
EV / FCF	22.5x	21.2x	17.7x	16.7x	15.4x	20.9x	15.7x	16.7x
FCF Yield	4.45%	4.72%	5.66%	6%	6.5%	4.79%	6.35%	5.99%
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%	3.52%	3.72%	3.86%
EPS ²	10.24	10.99	10.87	10.11	10.79	11.51	12.87	13.59
Distribution rate	75.7%	74.2%	78.2%	86.5%	83.4%	82.4%	77.7%	76.5%
Net sales ¹	57,891	73,474	81,111	84,057	89,152	91,175	94,788	98,139
EBITDA ¹	5,103	5,716	6,345	6,665	7,649	7,933	8,405	8,716
EBIT ¹	2,690	3,229	3,602	3,433	3,688	3,800	4,127	4,327
Net income ¹	2,150	2,360	2,357	2,192	2,339	2,520	2,818	2,975
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	268.90	268.90	268.90
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	-	-	-