Valuation Sendas Distribuidora S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 21:05:41 20/07/2026 BST			5-day change	1st Jan Change
8.140 ^BRL	-4.24%		-6.54%	+11.81%

07-15	Brazil retailer Assai to launch pharmacy operation with Sao Paulo store	RE
05-08	Alaska Investimentos raises stake in Brazil's Assai to 5.01%	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,451	26,268	18,290	7,613	9,787	10,922	-	-
Change	-	50.53%	-30.37%	-58.38%	28.55%	11.6%	-	-
Enterprise Value (EV) ¹	22,902	26,268	37,199	28,196	30,710	31,815	30,601	30,011
Change	-	14.7%	41.61%	-24.2%	8.91%	3.6%	-3.81%	-1.93%
P/E	10.9x	21.6x	25.8x	9.92x	19.8x	8.35x	7.25x	6.47x
PBR	6.35x	-	3.96x	1.45x	1.76x	1.6x	1.37x	1.17x
PEG	-	-0.9x	-0.6x	1.21x	-0.6x	0x	0.5x	0.5x
Capitalization / Revenue	0.42x	0.48x	0.28x	0.1x	0.13x	0.14x	0.13x	0.12x
EV / Revenue	0.55x	0.48x	0.56x	0.38x	0.4x	0.4x	0.36x	0.34x
EV / EBITDA	6.9x	6.71x	7.89x	5.23x	5.17x	4.25x	4.26x	4.31x
EV / EBIT	8.88x	9.22x	11.3x	7.34x	8.48x	6.13x	6.22x	6.22x
EV / FCF	22x	-	13.9x	8.69x	6.78x	11.4x	10.2x	11.5x
FCF Yield	4.55%	-	7.2%	11.5%	14.7%	8.76%	9.83%	8.72%
Dividend per Share ²	0.1251	-	-	-	-	0.082	0.2202	0.3538
Rate of return	0.97%	-	-	-	-	1.01%	2.71%	4.35%
EPS ²	1.189	0.9016	0.5242	0.5673	0.3679	0.9751	1.123	1.259
Distribution rate	10.5%	-	-	-	-	8.41%	19.6%	28.1%
Net sales ¹	41,898	54,520	66,503	73,819	77,307	80,472	85,057	89,065
EBITDA ¹	3,319	3,912	4,712	5,391	5,938	7,482	7,192	6,959
EBIT ¹	2,579	2,850	3,285	3,844	3,623	5,186	4,918	4,824
Net income ¹	1,610	1,220	710	769	497	1,331	1,549	1,685
Net Debt ¹	5,451	-	18,909	20,583	20,923	20,893	19,680	19,090
Reference price ²	12.960	19.470	13.530	5.630	7.280	8.140	8.140	8.140
Nbr of stocks (in thousands)	1,346,499	1,349,165	1,351,833	1,352,216	1,344,303	1,341,716	-	-
Announcement Date	21/02/22	16/02/23	21/02/24	19/02/25	11/02/26	-	-	-

¹BRL in Million²BRL

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.($)
SENDAS DISTRIBUIDORA S.A.	8.35x	0.4x	4.25x	1.01%	2.15B
WALMART INC.	38.69x	1.25x	19.18x	0.89%	893B
LOBLAW COMPANIES LIMITED	28.85x	1.22x	10.6x	0.94%	53.85B
TESCO PLC	15.76x	0.54x	7.91x	3.28%	40.03B
SYSCO CORPORATION	20.2x	0.6x	11.43x	2.67%	38.63B
AHOLD DELHAIZE N.V.	13.19x	0.5x	6.28x	3.52%	36.13B
KROGER CO. (THE)	11.55x	0.33x	6.13x	2.53%	35.75B
WOOLWORTHS GROUP LIMITED	45.54x	0.89x	10.46x	2.39%	33.63B
GEORGE WESTON LIMITED	22.98x	0.76x	6.55x	1.34%	27.99B
AEON CO., LTD.	51.7x	0.62x	10.49x	1.04%	23.75B
Average	25.68x	0.71x	9.33x	1.96%	118.48B
Weighted average by Cap.	35.30x	1.12x	16.62x	1.22%