Valuation Afry AB BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 07:13:37 2026-07-13 EDT			5-day change	1st Jan Change
9.685 ^EUR	-1.17%		-3.83%	-28.10%

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	12,209	-	-
Change	-	-32.96%	-18.26%	10.02%	-2.41%	-28.13%	-	-
Enterprise Value (EV) ¹	32,434	19,355	22,663	23,542	22,309	17,179	16,590	16,000
Change	-	-40.33%	17.09%	3.88%	-5.24%	-22.99%	-3.43%	-3.56%
P/E	25.6x	19.9x	14.4x	14.2x	21.2x	11x	8.39x	7.6x
PBR	2.63x	-	1.27x	1.33x	1.34x	0.92x	0.88x	0.83x
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	0.68x	0.62x	0.57x
EV / EBITDA	13.7x	7.96x	8.34x	8.28x	10.1x	6.74x	5.66x	5.15x
EV / EBIT	21.3x	13.4x	12.7x	12.1x	16.1x	10.1x	7.85x	6.98x
EV / FCF	22.4x	-	13.8x	12.5x	10.5x	12.4x	9.61x	8.51x
FCF Yield	4.46%	-	7.27%	8.02%	9.56%	8.05%	10.4%	11.7%
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%	6.32%	7.34%	8.07%
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	107.80	107.80	107.80
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	36.74x	6.6x	23.81x	0.97%	71.87B
RB GLOBAL, INC.	38.17x	4.48x	14.67x	1.2%	20.14B
JACOBS SOLUTIONS INC.	29.05x	1.2x	12.12x	1.13%	14.86B
BUREAU VERITAS SA	19.05x	2.05x	10.14x	3.67%	13.81B
INTERTEK GROUP PLC	25.11x	2.82x	12.12x	2.98%	11.97B
ALS LIMITED	25.75x	3.54x	13.64x	2.27%	7.96B
ISS A/S	14.77x	0.65x	9.26x	1.42%	6.73B
DKSH HOLDING AG	18.19x	0.4x	9.02x	3.99%	5.3B
Average	25.85x	2.72x	13.10x	2.2%	19.08B
Weighted average by Cap.	31.48x	4.45x	17.63x	1.61%