Valuation AF Gruppen ASA

Stocks

Market Closed - Oslo Bors Other stock markets 18:45:00 31/07/2026 +04			5-day change	1st Jan Change
189.40 ^NOK	-.--%		-0.73%	+0.64%

07-15	AF Gruppen, Heerema Land Engineering Contract for North Sea Platform	MT
07-06	AF Gruppen ASA (OB:AFG) commences an Equity Buyback Plan, under the authorization approved on May 13, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	20,677	15,488	13,459	16,189	20,669	21,524	-	-
Change	-	-25.1%	-13.1%	20.29%	27.67%	4.14%	-	-
Enterprise Value (EV) ¹	20,996	15,817	14,100	16,090	19,395	20,133	20,177	19,973
Change	-	-24.67%	-10.86%	14.12%	20.54%	3.81%	0.22%	-1.01%
P/E	20.2x	16x	33.3x	22.8x	19x	16.7x	15.2x	14.9x
PBR	7.79x	6.01x	5.8x	6.22x	7.14x	5.3x	5.05x	4.82x
PEG	-	-2.51x	-0.6x	0.3x	0.4x	1.2x	1.54x	6.29x
Capitalization / Revenue	0.74x	0.5x	0.44x	0.53x	0.65x	0.61x	0.58x	0.56x
EV / Revenue	0.75x	0.51x	0.46x	0.53x	0.61x	0.57x	0.54x	0.52x
EV / EBITDA	9.65x	8.17x	-	8.7x	7.97x	7.6x	7.07x	6.79x
EV / EBIT	13x	11.2x	18.8x	14x	11.7x	10.1x	9.26x	8.88x
EV / FCF	17.1x	11.4x	15x	8.08x	6.39x	15.1x	11.1x	10.8x
FCF Yield	5.86%	8.81%	6.66%	12.4%	15.6%	6.64%	9.02%	9.24%
Dividend per Share ²	10.5	10.5	6.5	5	-	11.35	12.05	12.1
Rate of return	5.42%	7.3%	5.23%	3.37%	-	5.99%	6.36%	6.39%
EPS ²	9.57	8.96	3.73	6.52	9.93	11.33	12.44	12.74
Distribution rate	110%	117%	174%	76.7%	-	100%	96.8%	95%
Net sales ¹	27,868	31,205	30,530	30,638	31,992	35,371	37,028	38,213
EBITDA ¹	2,176	1,937	-	1,850	2,434	2,648	2,854	2,944
EBIT ¹	1,609	1,409	749	1,149	1,662	1,988	2,178	2,249
Net income ¹	1,019	958	402	708	1,093	1,295	1,434	1,480
Net Debt ¹	319	329	641	-99	-1,274	-1,391	-1,347	-1,551
Reference price ²	193.60	143.80	124.20	148.40	188.20	189.40	189.40	189.40
Nbr of stocks (in thousands)	106,805	107,702	108,362	109,089	109,823	113,644	-	-
Announcement Date	11/02/22	10/02/23	15/02/24	14/02/25	13/02/26	-	-	-

¹NOK in Million²NOK

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.($)
AF GRUPPEN ASA	16.72x	0.57x	7.6x	5.99%	2.27B
QUANTA SERVICES, INC.	59.37x	2.66x	25.42x	0.07%	100B
VINCI	13.56x	1.09x	6x	4.32%	74.48B
COMFORT SYSTEMS USA, INC.	35.69x	4.5x	24.42x	0.19%	60.77B
LARSEN & TOUBRO LIMITED	26.21x	2.02x	19.9x	1.15%	56.76B
FERROVIAL N.V.	53.87x	4.61x	28.88x	1.55%	47.07B
HOCHTIEF AG	30.9x	0.76x	12.55x	2%	38.36B
EMCOR GROUP, INC.	25.07x	1.7x	15.99x	0.19%	35.17B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.21x	0.54x	8.37x	2.34%	35.16B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.75B
Average	29.14x	1.87x	15.49x	2.37%	47.91B
Weighted average by Cap.	34.00x	2.23x	17.72x	1.73%