Valuation Kesko Oyj

Equities

Real-time Estimate Tradegate Other stock markets 14:39:19 03/12/2024 GMT			5-day change	1st Jan Change
18.98 ^EUR	+0.64%		-0.29%	+6.00%

11-14	Kesko's sales grew by 6.2% in October - construction trade grew the most	FW
11-14	Kesko Oyj Announces Sales Results for the Month and Year to Date Ended October 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	6,115	8,215	11,373	8,161	7,142	7,498	-	-
Change	-	34.36%	38.44%	-28.24%	-12.49%	4.98%	-	-
Enterprise Value (EV) ¹	8,983	10,526	13,281	10,266	9,702	10,473	10,512	10,520
Change	-	17.17%	26.17%	-22.7%	-5.49%	7.95%	0.38%	0.07%
P/E ratio	18.4x	19.3x	20.4x	13.5x	14.3x	17.7x	15.6x	14.3x
PBR	3.09x	3.81x	3.44x	2.99x	2.59x	2.72x	2.61x	2.51x
PEG	-	0.7x	0.6x	2.16x	-0.8x	-1.2x	1.2x	1.54x
Capitalization / Revenue	0.57x	0.77x	0.99x	0.68x	0.61x	0.63x	0.61x	0.58x
EV / Revenue	0.84x	0.99x	1.15x	0.85x	0.82x	0.88x	0.85x	0.82x
EV / EBITDA	9.47x	9.96x	10.5x	7.85x	7.87x	8.59x	8.06x	7.67x
EV / EBIT	19.5x	18.5x	17.1x	12.6x	13.6x	16.1x	14.9x	13.8x
EV / FCF	43.4x	14x	15.2x	22x	26.2x	30.7x	15.4x	13.8x
FCF Yield	2.3%	7.16%	6.59%	4.54%	3.82%	3.26%	6.5%	7.25%
Dividend per Share ²	0.63	0.75	1.06	1.08	1.02	0.9083	0.9767	1.04
Rate of return	3.99%	3.56%	3.61%	5.24%	5.69%	4.82%	5.18%	5.51%
EPS ²	0.855	1.09	1.44	1.53	1.25	1.065	1.209	1.321
Distribution rate	73.7%	68.8%	73.6%	70.6%	81.6%	85.3%	80.8%	78.7%
Net sales ¹	10,720	10,669	11,499	12,039	11,784	11,886	12,392	12,875
EBITDA ¹	948.9	1,057	1,263	1,308	1,232	1,220	1,304	1,372
EBIT ¹	461.6	567.8	775.5	815.1	712	649.2	707.2	761.1
Net income ¹	339.2	433.4	571.8	609.9	495.6	424.7	483.5	527.4
Net Debt ¹	2,868	2,310	1,907	2,104	2,560	2,975	3,015	3,022
Reference price ²	15.77	21.04	29.34	20.62	17.92	18.86	18.86	18.86
Nbr of stocks (in thousands)	396,354	396,739	397,110	397,459	397,770	397,956	-	-
Announcement Date	05/02/20	03/02/21	03/02/22	02/02/23	30/01/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
KESKO OYJ	17.71x	0.88x	8.59x	+4.82%	7.87B
SEVEN & I HOLDINGS CO., LTD.	31.71x	0.71x	8.14x	+1.55%	45.33B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	18.21x	0.89x	6.13x	+3.67%	29.28B
AVENUE SUPERMARTS LIMITED	77.98x	4x	49.07x	-.--%	28.25B
SM INVESTMENTS CORPORATION	13.99x	2.35x	8.94x	+0.82%	19.12B
COLES GROUP LIMITED	22.95x	0.79x	9.11x	+3.62%	16.15B
CASEY'S GENERAL STORES, INC.	29.46x	1.06x	14.39x	+0.48%	15.63B
JERÓNIMO MARTINS, SGPS, S.A.	18.76x	0.42x	6.45x	+3.31%	11.96B
CARREFOUR	9.84x	0.22x	4.04x	+6.64%	9.54B
Average	26.73x	1.26x	12.76x	+2.77%	20.35B
Weighted average by Cap.	31.29x	1.42x	14.53x	+2.18%