Valuation Kesko Oyj

Stocks

Real-time Estimate Tradegate Other stock markets 12:15:13 18/06/2026 BST			5-day change	1st Jan Change
19.59 ^EUR	-1.56%		-8.80%	+1.77%

06-16	SEB Bank Lowers Kesko PT, Keeps Buy Rating	MT
06-16	Ålandsbanken maintains positive outlook on Kesko following historic acquisition	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,373	8,161	7,142	7,220	7,665	7,924	-	-
Change	-	-28.24%	-12.49%	1.09%	6.17%	3.38%	-	-
Enterprise Value (EV) ¹	13,281	10,265	9,702	10,128	11,071	11,454	11,482	11,527
Change	-	-22.7%	-5.49%	4.39%	9.32%	3.46%	0.24%	0.39%
P/E	20.4x	13.5x	14.3x	19.1x	18.9x	17.3x	15.3x	14.3x
PBR	3.44x	2.99x	2.59x	2.66x	2.74x	2.74x	2.62x	2.53x
PEG	-	2.16x	-0.8x	-0.8x	2.57x	1.3x	1.2x	2.18x
Capitalization / Revenue	0.99x	0.68x	0.61x	0.61x	0.6x	0.61x	0.58x	0.57x
EV / Revenue	1.15x	0.85x	0.82x	0.85x	0.87x	0.88x	0.85x	0.82x
EV / EBITDA	10.5x	7.85x	7.87x	8.42x	9x	8.68x	8.12x	7.79x
EV / EBIT	17.1x	12.6x	13.6x	15.6x	16.9x	16.3x	15x	14.2x
EV / FCF	15.2x	22x	26.2x	30.5x	76.9x	17x	16x	14.9x
FCF Yield	6.59%	4.54%	3.82%	3.28%	1.3%	5.87%	6.26%	6.72%
Dividend per Share ²	1.06	1.08	1.02	1.02	0.9	0.96	1.063	1.098
Rate of return	3.61%	5.24%	5.69%	5.61%	4.68%	4.82%	5.34%	5.52%
EPS ²	1.44	1.53	1.25	0.95	1.02	1.153	1.302	1.387
Distribution rate	73.6%	70.6%	81.6%	107%	88.2%	83.2%	81.7%	79.2%
Net sales ¹	11,499	12,039	11,784	11,920	12,768	13,082	13,581	13,980
EBITDA ¹	1,263	1,308	1,232	1,203	1,230	1,320	1,413	1,479
EBIT ¹	775.5	815.1	712	650.1	654.9	702.7	767.7	811.5
Net income ¹	571.8	609.9	495.6	379.1	404.2	461.5	519.4	554.1
Net Debt ¹	1,907	2,104	2,560	2,908	3,406	3,530	3,558	3,603
Reference price ²	29.34	20.62	17.92	18.18	19.25	19.90	19.90	19.90
Nbr of stocks (in thousands)	397,115	397,457	397,770	397,956	398,119	398,342	-	-
Announcement Date	03/02/22	02/02/23	30/01/24	05/02/25	05/02/26	-	-	-

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	17.25x	0.88x	8.68x	4.82%	9.19B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	21.78x	0.92x	6.2x	5.92%	38.96B
CASEY'S GENERAL STORES, INC.	46.99x	1.93x	23.24x	0.27%	31.45B
AVENUE SUPERMARTS LIMITED	91.78x	4.07x	53.91x	-.--%	29.63B
SEVEN & I HOLDINGS CO., LTD.	16.67x	0.63x	7.21x	3.03%	27.89B
COLES GROUP LIMITED	27.91x	0.89x	9.52x	3.34%	21.88B
CARREFOUR	9.55x	0.25x	4.35x	6.28%	13.46B
JERÓNIMO MARTINS, SGPS, S.A.	15.5x	0.39x	5.6x	3.86%	12.88B
SM INVESTMENTS CORPORATION	7.87x	1.62x	5.61x	2.25%	12.13B
Average	28.37x	1.28x	13.81x	3.31%	21.94B
Weighted average by Cap.	33.95x	1.47x	16.50x	3.05%