Valuation Afry AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 15:46:40 14/07/2026 +04			5-day change	1st Jan Change
106.85 ^SEK	-0.51%		-2.91%	-28.80%

07-10	Afry expected to post SEK 451m in adjusted Ebita - Bloomberg	FW
07-09	Afry Receives Railway Line Modernization Contract in Austria	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	28,869	19,355	15,821	17,407	16,988	12,163	-	-
Change	-	-32.96%	-18.26%	10.02%	-2.41%	-28.4%	-	-
Enterprise Value (EV) ¹	32,434	19,355	22,663	23,542	22,309	17,134	16,545	15,954
Change	-	-40.33%	17.09%	3.88%	-5.24%	-23.2%	-3.44%	-3.57%
P/E	25.6x	19.9x	14.4x	14.2x	21.2x	11x	8.36x	7.57x
PBR	2.63x	-	1.27x	1.33x	1.34x	0.92x	0.87x	0.82x
PEG	-	-1.4x	1.1x	1.2x	-0.6x	0.3x	0.3x	0.7x
Capitalization / Revenue	1.44x	0.82x	0.59x	0.64x	0.66x	0.48x	0.46x	0.44x
EV / Revenue	1.61x	0.82x	0.84x	0.87x	0.87x	0.67x	0.62x	0.57x
EV / EBITDA	13.7x	7.96x	8.34x	8.28x	10.1x	6.72x	5.64x	5.13x
EV / EBIT	21.3x	13.4x	12.7x	12.1x	16.1x	10x	7.83x	6.96x
EV / FCF	22.4x	-	13.8x	12.5x	10.5x	12.4x	9.59x	8.49x
FCF Yield	4.46%	-	7.27%	8.02%	9.56%	8.07%	10.4%	11.8%
Dividend per Share ²	5.5	-	5.5	6	6	6.812	7.912	8.698
Rate of return	2.16%	-	3.94%	3.9%	4%	6.34%	7.37%	8.1%
EPS ²	9.973	8.603	9.71	10.85	7.07	9.808	12.84	14.19
Distribution rate	55.1%	-	56.6%	55.3%	84.9%	69.5%	61.6%	61.3%
Net sales ¹	20,104	23,552	26,978	27,160	25,758	25,387	26,626	27,877
EBITDA ¹	2,359	2,430	2,718	2,842	2,219	2,549	2,932	3,108
EBIT ¹	1,523	1,444	1,779	1,941	1,387	1,709	2,113	2,292
Net income ¹	1,129	974	1,100	1,229	800	1,110	1,455	1,606
Net Debt ¹	3,565	-	6,842	6,135	5,321	4,971	4,381	3,791
Reference price ²	255.00	170.90	139.70	153.70	150.00	107.40	107.40	107.40
Nbr of stocks (in thousands)	113,212	113,252	113,252	113,252	113,252	113,252	-	-
Announcement Date	04/02/22	10/02/23	02/02/24	07/02/25	05/02/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AFRY AB	10.95x	0.67x	6.72x	6.34%	1.26B
CINTAS CORPORATION	37.59x	6.74x	24.34x	0.95%	73.52B
RB GLOBAL, INC.	38.4x	4.5x	14.68x	1.19%	20.27B
JACOBS SOLUTIONS INC.	29.21x	1.2x	12.18x	1.12%	14.94B
BUREAU VERITAS SA	19.22x	2.07x	10.22x	3.64%	13.89B
INTERTEK GROUP PLC	25.11x	2.82x	12.12x	2.98%	11.93B
ALS LIMITED	25.49x	3.51x	13.52x	2.29%	7.86B
ISS A/S	14.83x	0.65x	9.29x	1.42%	6.74B
DKSH HOLDING AG	18.44x	0.4x	9.14x	3.94%	5.34B
Average	24.36x	2.51x	12.47x	2.65%	17.3B
Weighted average by Cap.	31.83x	4.51x	17.86x	1.63%