|
Market Closed -
Nasdaq Stockholm
20:00:00 19/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 103.00 SEK | -2.28% |
|
-1.06% | -31.33% |
| 09-23 | Handelsbanken reiterates buy on Afry, sees a return to growth | FW |
| 09-07 | EFN Maintains Its Buy Rating for Rejlers After the Merger | FW |
Company Valuation: Afry AB
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 | 11,665 | - | - |
| Change | - | -32.96% | -18.26% | 10.02% | -2.41% | -31.33% | - | - |
| Enterprise Value (EV) 1 | 32,434 | 19,355 | 22,663 | 23,542 | 22,309 | 17,022 | 16,473 | 15,910 |
| Change | - | -40.33% | 17.09% | 3.88% | -5.24% | -23.7% | -3.23% | -3.42% |
| P/E | 25.6x | 19.9x | 14.4x | 14.2x | 21.2x | 11.3x | 8.77x | 8.16x |
| PBR | 2.63x | - | 1.27x | 1.33x | 1.34x | 0.88x | 0.84x | 0.81x |
| PEG | - | -1.4x | 1.1x | 1.2x | -0.6x | 0.4x | 0.3x | 1.08x |
| Capitalization / Revenue | 1.44x | 0.82x | 0.59x | 0.64x | 0.66x | 0.46x | 0.44x | 0.43x |
| EV / Revenue | 1.61x | 0.82x | 0.84x | 0.87x | 0.87x | 0.67x | 0.62x | 0.58x |
| EV / EBITDA | 13.7x | 7.96x | 8.34x | 8.28x | 10.1x | 6.88x | 5.85x | 5.45x |
| EV / EBIT | 21.3x | 13.4x | 12.7x | 12.1x | 16.1x | 10.4x | 8.32x | 7.57x |
| EV / FCF | 22.4x | - | 13.8x | 12.5x | 10.5x | 12.2x | 10.8x | 9.3x |
| FCF Yield | 4.46% | - | 7.27% | 8.02% | 9.56% | 8.22% | 9.28% | 10.7% |
| Dividend per Share 2 | 5.5 | - | 5.5 | 6 | 6 | 6.315 | 7.387 | 8.206 |
| Rate of return | 2.16% | - | 3.94% | 3.9% | 4% | 6.13% | 7.17% | 7.97% |
| EPS 2 | 9.973 | 8.603 | 9.71 | 10.85 | 7.07 | 9.106 | 11.74 | 12.63 |
| Distribution rate | 55.1% | - | 56.6% | 55.3% | 84.9% | 69.3% | 62.9% | 65% |
| Net sales 1 | 20,104 | 23,552 | 26,978 | 27,160 | 25,758 | 25,256 | 26,362 | 27,219 |
| EBITDA 1 | 2,359 | 2,430 | 2,718 | 2,842 | 2,219 | 2,473 | 2,817 | 2,918 |
| EBIT 1 | 1,523 | 1,444 | 1,779 | 1,941 | 1,387 | 1,635 | 1,981 | 2,102 |
| Net income 1 | 1,129 | 974 | 1,100 | 1,229 | 800 | 1,031 | 1,330 | 1,430 |
| Net Debt 1 | 3,565 | - | 6,842 | 6,135 | 5,321 | 5,357 | 4,808 | 4,245 |
| Reference price 2 | 255.00 | 170.90 | 139.70 | 153.70 | 150.00 | 103.00 | 103.00 | 103.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.57x | 0.68x | 6.99x | 5.99% | 1.21B | |
| 32.13x | 16.36x | 23.25x | 0.67% | 739B | |
| 38.77x | 7.05x | 25.02x | 0.93% | 84.85B | |
| 22.33x | 4.42x | 9.73x | 0.76% | 64.09B | |
| 11.14x | 1.48x | 7.61x | 0.99% | 48.5B | |
| 46.36x | 1.75x | 9.77x | -.--% | 47.09B | |
| -78.3x | 17.67x | 42.64x | -.--% | 45.36B | |
| 19.4x | 3.32x | 7.92x | 1.63% | 31.15B | |
| 20.05x | 6.12x | 11.74x | -.--% | 26.25B | |
| 10.06x | 2.6x | 6.3x | -.--% | 25.29B | |
| Average | 13.35x | 6.15x | 15.10x | 1.1% | 111.28B | |
| Weighted average by Cap. | 26.09x | 12.81x | 21.04x | 0.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AFRY Stock
- Valuation Afry AB
Select your edition
All financial news and data tailored to specific country editions
