Valuation Afry AB OTC Markets

Stocks

Delayed OTC Markets Other stock markets 12:17:44 2026-05-26 EDT			5-day change	1st Jan Change
12.90 ^USD	-4.80%		-.--%	-15.13%

07-03	Pareto upgrades Afry to buy ahead of earnings	FW
07-03	AFRY Supports Project In The Philippines As Owner's Engineer	RE

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	12,605	-	-
Change	-	-32.96%	-18.26%	10.02%	-2.41%	-25.8%	-	-
Enterprise Value (EV) ¹	32,434	19,355	22,663	23,542	22,309	17,566	16,974	16,384
Change	-	-40.33%	17.09%	3.88%	-5.24%	-21.26%	-3.37%	-3.47%
P/E	25.6x	19.9x	14.4x	14.2x	21.2x	11.3x	8.64x	7.83x
PBR	2.63x	-	1.27x	1.33x	1.34x	0.95x	0.9x	0.85x
PEG	-	-1.4x	1.1x	1.2x	-0.6x	0.3x	0.3x	0.8x
Capitalization / Revenue	1.44x	0.82x	0.59x	0.64x	0.66x	0.5x	0.47x	0.45x
EV / Revenue	1.61x	0.82x	0.84x	0.87x	0.87x	0.69x	0.64x	0.59x
EV / EBITDA	13.7x	7.96x	8.34x	8.28x	10.1x	6.88x	5.78x	5.27x
EV / EBIT	21.3x	13.4x	12.7x	12.1x	16.1x	10.3x	8.01x	7.14x
EV / FCF	22.4x	-	13.8x	12.5x	10.5x	12.7x	9.8x	8.7x
FCF Yield	4.46%	-	7.27%	8.02%	9.56%	7.9%	10.2%	11.5%
Dividend per Share ²	5.5	-	5.5	6	6	6.832	7.952	8.718
Rate of return	2.16%	-	3.94%	3.9%	4%	6.14%	7.14%	7.83%
EPS ²	9.973	8.603	9.71	10.85	7.07	9.828	12.88	14.21
Distribution rate	55.1%	-	56.6%	55.3%	84.9%	69.5%	61.7%	61.4%
Net sales ¹	20,104	23,552	26,978	27,160	25,758	25,360	26,598	27,847
EBITDA ¹	2,359	2,430	2,718	2,842	2,219	2,552	2,937	3,110
EBIT ¹	1,523	1,444	1,779	1,941	1,387	1,713	2,119	2,296
Net income ¹	1,129	974	1,100	1,229	800	1,113	1,460	1,609
Net Debt ¹	3,565	-	6,842	6,135	5,321	4,961	4,369	3,779
Reference price ²	255.00	170.90	139.70	153.70	150.00	111.30	111.30	111.30
Nbr of stocks (in thousands)	113,212	113,252	113,252	113,252	113,252	113,252	-	-
Announcement Date	2/4/22	2/10/23	2/2/24	2/7/25	2/5/26	-	-	-

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.($)
CINTAS CORPORATION	36.47x	6.52x	23.63x	0.98%	71.31B
RB GLOBAL, INC.	39.37x	4.71x	15.38x	1.14%	21.25B
JACOBS SOLUTIONS INC.	29.77x	1.22x	12.38x	1.1%	15.23B
BUREAU VERITAS SA	19.11x	2.05x	10.13x	3.66%	13.83B
INTERTEK GROUP PLC	25.11x	2.82x	12.12x	2.98%	11.91B
ALS LIMITED	26.63x	3.64x	14.05x	2.19%	8.21B
ISS A/S	15.17x	0.66x	9.45x	1.39%	6.91B
DKSH HOLDING AG	18.05x	0.39x	8.84x	4.07%	5.17B
Average	26.21x	2.75x	13.25x	2.19%	19.23B
Weighted average by Cap.	31.67x	4.44x	17.63x	1.6%