Valuation AF Gruppen ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-07-17 EDT			5-day change	1st Jan Change
192.60 ^NOK	-1.23%		-3.12%	+2.34%

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	21,888	-	-
Change	-	-25.1%	-13.1%	20.29%	27.67%	5.9%	-	-
Enterprise Value (EV) ¹	20,996	15,817	14,100	16,090	19,395	20,497	20,541	20,337
Change	-	-24.67%	-10.86%	14.12%	20.54%	5.68%	0.21%	-0.99%
P/E	20.2x	16x	33.3x	22.8x	19x	17x	15.5x	15.1x
PBR	7.79x	6.01x	5.8x	6.22x	7.14x	5.39x	5.14x	4.9x
PEG	-	-2.51x	-0.6x	0.3x	0.4x	1.2x	1.58x	6.37x
Capitalization / Revenue	0.74x	0.5x	0.44x	0.53x	0.65x	0.62x	0.59x	0.57x
EV / Revenue	0.75x	0.51x	0.46x	0.53x	0.61x	0.58x	0.55x	0.53x
EV / EBITDA	9.65x	8.17x	-	8.7x	7.97x	7.74x	7.2x	6.91x
EV / EBIT	13x	11.2x	18.8x	14x	11.7x	10.3x	9.43x	9.04x
EV / FCF	17.1x	11.4x	15x	8.08x	6.39x	15.3x	11.3x	11x
FCF Yield	5.86%	8.81%	6.66%	12.4%	15.6%	6.53%	8.86%	9.08%
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%	-	5.89%	6.26%	6.28%
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	192.60	192.60	192.60
Nbr of stocks (in thousands)	106,805	107,702	108,362	109,089	109,823	113,644	-	-
Announcement Date	2/11/22	2/10/23	2/15/24	2/14/25	2/13/26	-	-	-

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	17x	0.58x	7.74x	5.89%	2.27B
QUANTA SERVICES, INC.	65.05x	2.81x	27.51x	0.07%	94.32B
VINCI	13.09x	1.06x	5.81x	4.48%	71.3B
COMFORT SYSTEMS USA, INC.	38.8x	4.75x	26.33x	0.17%	58.83B
LARSEN & TOUBRO LIMITED	25.27x	1.93x	18.78x	1.23%	54.5B
FERROVIAL N.V.	55.39x	4.6x	29.44x	1.64%	45.98B
HOCHTIEF AG	33.09x	0.78x	13.13x	1.92%	39.23B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.88x	0.54x	8.68x	2.14%	35.71B
EMCOR GROUP, INC.	25.4x	1.65x	15.86x	0.19%	33.07B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.66x	0.29x	6.25x	6.11%	27.62B
Average	30.56x	1.90x	15.95x	2.39%	46.28B
Weighted average by Cap.	35.82x	2.27x	18.31x	1.77%