|
Real-time Estimate
Cboe Europe
02:07:11 30/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 272.60 SEK | -0.91% |
|
-0.37% | -6.03% |
| 28/10 | Axfood deepens recruitment partnership with Samhall, covers more than 650 stores | FW |
| 23/10 | Nordea raises target price for Axfood to 300 kronor, reiterates buy | 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 | 59,390 | - | - |
| Change | - | 13.31% | -4.52% | -14.3% | 24.12% | -5.22% | - | - |
| Enterprise Value (EV) 1 | 62,091 | 70,681 | 68,246 | 65,345 | 77,258 | 74,080 | 73,463 | 73,217 |
| Change | - | 13.83% | -3.44% | -4.25% | 18.23% | -4.11% | -0.83% | -0.34% |
| P/E | 25.4x | 26x | 25.1x | 23.1x | 26.9x | 23.6x | 21.2x | 19.9x |
| PBR | 11x | 9.34x | 8.61x | 7.19x | 8.35x | 7.31x | 6.79x | 6.17x |
| PEG | - | 3.55x | -22.99x | -3.3x | 4x | 2.89x | 1.9x | 3.2x |
| Capitalization / Revenue | 0.94x | 0.84x | 0.73x | 0.6x | 0.7x | 0.65x | 0.63x | 0.6x |
| EV / Revenue | 1.07x | 0.96x | 0.84x | 0.78x | 0.87x | 0.81x | 0.77x | 0.74x |
| EV / EBITDA | 12.2x | 12.4x | 10.8x | 9.8x | 10.1x | 9.31x | 8.71x | 8.37x |
| EV / EBIT | 23.1x | 21.9x | 18.9x | 19x | 20.9x | 19.3x | 17.7x | 16.8x |
| EV / FCF | 22.5x | 21.2x | 17.7x | 16.7x | 15.4x | 17.4x | 13.6x | 14.1x |
| FCF Yield | 4.45% | 4.72% | 5.66% | 6% | 6.5% | 5.76% | 7.36% | 7.08% |
| Dividend per Share 2 | 7.75 | 8.15 | 8.5 | 8.75 | 9 | 9.493 | 10.06 | 10.51 |
| Rate of return | 2.98% | 2.85% | 3.11% | 3.74% | 3.1% | 3.45% | 3.66% | 3.82% |
| EPS 2 | 10.24 | 10.99 | 10.87 | 10.11 | 10.79 | 11.67 | 12.98 | 13.79 |
| Distribution rate | 75.7% | 74.2% | 78.2% | 86.5% | 83.4% | 81.3% | 77.5% | 76.2% |
| Net sales 1 | 57,891 | 73,474 | 81,111 | 84,057 | 89,152 | 91,092 | 94,904 | 98,494 |
| EBITDA 1 | 5,103 | 5,716 | 6,345 | 6,665 | 7,649 | 7,960 | 8,437 | 8,752 |
| EBIT 1 | 2,690 | 3,229 | 3,602 | 3,433 | 3,688 | 3,830 | 4,148 | 4,348 |
| Net income 1 | 2,150 | 2,360 | 2,357 | 2,192 | 2,339 | 2,537 | 2,848 | 3,024 |
| Net Debt 1 | 7,640 | 8,982 | 9,339 | 14,861 | 14,598 | 14,690 | 14,074 | 13,827 |
| Reference price 2 | 260.40 | 285.90 | 273.00 | 234.00 | 290.20 | 275.10 | 275.10 | 275.10 |
| Nbr of stocks (in thousands) | 209,105 | 215,805 | 215,778 | 215,745 | 215,922 | 215,884 | - | - |
| Announcement Date | 3/2/22 | 1/2/23 | 1/2/24 | 30/1/25 | 29/1/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.57x | 0.81x | 9.31x | 3.45% | 5.99B | |
| 41.27x | 1.32x | 20.21x | 0.84% | 942B | |
| 26.25x | 1.26x | 10.93x | 0.9% | 55.7B | |
| 16.97x | 0.59x | 8.53x | 3.04% | 44.16B | |
| 17.01x | 0.68x | 12.72x | 2.69% | 40.41B | |
| 12.96x | 0.35x | 6.61x | 2.32% | 38.4B | |
| 21.99x | 0.95x | 6.31x | 5.04% | 37.81B | |
| 28.01x | 0.86x | 9.94x | 2.64% | 35.04B | |
| 12.28x | 0.47x | 5.93x | 3.84% | 31.9B | |
| 16.43x | 0.64x | 7.38x | 2.88% | 29.5B | |
| Average | 21.67x | 0.79x | 9.79x | 2.76% | 126.12B | |
| Weighted average by Cap. | 35.77x | 1.18x | 17.32x | 1.33% |
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
- Valuation Axfood AB
Select your edition
All financial news and data tailored to specific country editions
