Valuation J Sainsbury plc

Equities

Market Closed - London S.E. Other stock markets 16:35:05 10/02/2026 GMT			5-day change	1st Jan Change
337.80 ^GBX	+1.08%		+4.58%	+3.94%

02-09	Warpaint closes in on UK acquisition, estimates higher sales in 2025	AN
02-06	Lidl GB follows Aldi UK and Sainsbury's with above-inflation pay rise	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,971	6,169	6,163	5,815	5,970	7,514	-	-
Change	-	24.1%	-0.1%	-5.65%	2.66%	25.86%	-	-
Enterprise Value (EV) ¹	11,440	12,928	12,507	11,369	11,728	13,246	13,492	14,133
Change	-	13.01%	-3.26%	-9.1%	3.16%	12.94%	1.86%	4.75%
P/E ratio	-17.2x	9.25x	30.2x	43.8x	25.4x	18.2x	15.4x	13.6x
PBR	0.79x	0.72x	0.85x	0.85x	0.91x	1.17x	1.13x	1.1x
PEG	-	-0x	-0.4x	-1.2x	0.3x	0.2x	0.8x	1.1x
Capitalization / Revenue	0.17x	0.21x	0.2x	0.18x	0.18x	0.22x	0.22x	0.21x
EV / Revenue	0.39x	0.43x	0.4x	0.35x	0.35x	0.39x	0.39x	0.4x
EV / EBITDA	5.84x	5.72x	5.74x	5.23x	5.28x	5.99x	5.82x	5.78x
EV / EBIT	16.1x	12.4x	12.9x	11.4x	11x	12.8x	12.3x	12x
EV / FCF	6.57x	41x	8.64x	28x	21.8x	24.3x	24.3x	22.8x
FCF Yield	15.2%	2.44%	11.6%	3.57%	4.6%	4.11%	4.12%	4.39%
Dividend per Share ²	0.106	0.131	0.131	0.131	0.136	0.2065	0.1488	0.1626
Rate of return	4.73%	4.92%	4.93%	5.25%	5.26%	6.11%	4.4%	4.81%
EPS ²	-0.13	0.288	0.088	0.057	0.102	0.1858	0.2197	0.2478
Distribution rate	-81.5%	45.5%	149%	230%	133%	111%	67.7%	65.6%
Net sales ¹	29,048	29,895	31,491	32,700	33,142	33,742	34,805	35,728
EBITDA ¹	1,958	2,259	2,180	2,173	2,222	2,212	2,320	2,446
EBIT ¹	709	1,039	972	995	1,066	1,032	1,097	1,178
Net income ¹	-280	677	207	137	242	428.8	489.9	545.2
Net Debt ¹	6,469	6,759	6,344	5,554	5,758	5,732	5,978	6,619
Reference price ²	2.242	2.664	2.658	2.494	2.586	3.378	3.378	3.378
Nbr of stocks (in thousands)	2,217,230	2,315,773	2,318,792	2,331,695	2,308,602	2,224,320	-	-
Announcement Date	28/04/21	28/04/22	27/04/23	25/04/24	17/04/25	-	-	-

¹GBP in Million²GBP

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.($)
J SAINSBURY PLC	17.99x	0.39x	5.95x	6.18%	10.16B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	27.05x	0.87x	6.09x	7.09%	35.27B
SEVEN & I HOLDINGS CO., LTD.	21.19x	0.71x	7.99x	2.15%	34.83B
AVENUE SUPERMARTS LIMITED	84x	3.73x	49.36x	-.--%	28.14B
CASEY'S GENERAL STORES, INC.	38.02x	1.53x	18.78x	0.35%	24.43B
COLES GROUP LIMITED	22.95x	0.84x	9.03x	3.6%	20.66B
JERÓNIMO MARTINS, SGPS, S.A.	19.18x	0.45x	6.6x	3.03%	15.3B
SM INVESTMENTS CORPORATION	9.63x	1.95x	6.92x	2.01%	14.72B
CARREFOUR	11.89x	0.23x	4.31x	6.45%	12.5B
DINO POLSKA S.A.	23.29x	1.14x	14.4x	-.--%	10.87B
Average	27.52x	1.18x	12.94x	3.09%	20.69B
Weighted average by Cap.	31.31x	1.30x	14.51x	3.03%