Valuation Kesko Oyj

Equities

Market Closed - Nasdaq Helsinki Other stock markets 17:00:00 15/01/2026 GMT			5-day change	1st Jan Change
19.71 ^EUR	+1.03%		+1.39%	+2.39%

12-12	Kesko Sales Slightly Exceed Expectations, Inderes Reiterates "Increase" Recommendation	FW
12-12	Kesko's sales rose by 3.9 percent in November	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	8,215	11,373	8,161	7,142	7,220	7,838	7,838	-
Change	-	38.44%	-28.24%	-12.49%	1.09%	8.57%	0%	-
Enterprise Value (EV) ¹	10,526	13,281	10,265	9,702	10,128	11,197	11,241	11,247
Change	-	26.17%	-22.7%	-5.49%	4.39%	10.56%	0.39%	0.06%
P/E ratio	19.3x	20.4x	13.5x	14.3x	19.1x	18.6x	16.5x	14.8x
PBR	3.81x	3.44x	2.99x	2.59x	2.66x	2.82x	2.71x	2.6x
PEG	-	0.6x	2.16x	-0.8x	-0.8x	1.6x	1.3x	1.4x
Capitalization / Revenue	0.77x	0.99x	0.68x	0.61x	0.61x	0.63x	0.6x	0.58x
EV / Revenue	0.99x	1.15x	0.85x	0.82x	0.85x	0.9x	0.86x	0.84x
EV / EBITDA	9.96x	10.5x	7.85x	7.87x	8.42x	9.05x	8.43x	7.92x
EV / EBIT	18.5x	17.1x	12.6x	13.6x	15.6x	17x	15.7x	14.5x
EV / FCF	14x	15.2x	22x	26.2x	30.5x	33.3x	19.1x	17.3x
FCF Yield	7.16%	6.59%	4.54%	3.82%	3.28%	3%	5.24%	5.76%
Dividend per Share ²	0.75	1.06	1.08	1.02	1.02	0.92	1.002	1.09
Rate of return	3.56%	3.61%	5.24%	5.69%	5.61%	4.67%	5.08%	5.53%
EPS ²	1.09	1.44	1.53	1.25	0.95	1.06	1.198	1.328
Distribution rate	68.8%	73.6%	70.6%	81.6%	107%	86.8%	83.7%	82.1%
Net sales ¹	10,669	11,499	12,039	11,784	11,920	12,458	13,007	13,463
EBITDA ¹	1,057	1,263	1,308	1,232	1,203	1,237	1,334	1,420
EBIT ¹	567.8	775.5	815.1	712	650.1	658	715.8	777.7
Net income ¹	433.4	571.8	609.9	495.6	379.1	425.7	478.8	531.3
Net Debt ¹	2,310	1,907	2,104	2,560	2,908	3,359	3,403	3,409
Reference price ²	21.04	29.34	20.62	17.92	18.18	19.71	19.71	19.71
Nbr of stocks (in thousands)	396,739	397,115	397,457	397,770	397,956	398,119	398,119	-
Announcement Date	03/02/21	03/02/22	02/02/23	30/01/24	05/02/25	-	-	-

¹EUR in Million²EUR

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.($)
KESKO OYJ	18.41x	0.89x	8.98x	4.72%	9.03B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	27.93x	0.86x	6.01x	7.74%	33.51B
SEVEN & I HOLDINGS CO., LTD.	20.61x	0.69x	7.74x	2.24%	33.43B
AVENUE SUPERMARTS LIMITED	81.06x	3.64x	47.98x	-.--%	27.61B
CASEY'S GENERAL STORES, INC.	35.67x	1.44x	17.65x	0.37%	22.84B
COLES GROUP LIMITED	22.14x	0.82x	8.73x	3.75%	18.79B
SM INVESTMENTS CORPORATION	10.12x	1.97x	6.74x	1.91%	15.2B
JERÓNIMO MARTINS, SGPS, S.A.	18.76x	0.44x	6.54x	3.1%	14.78B
CARREFOUR	11.02x	0.22x	4.08x	6.95%	11.36B
Average	27.30x	1.22x	12.72x	3.42%	20.73B
Weighted average by Cap.	31.18x	1.33x	14.36x	3.27%