Valuation Afry AB Boerse Muenchen

Stocks

Real-time Boerse Muenchen Other stock markets 15:43:03 2026-08-10 EDT			5-day change	1st Jan Change
9.640 ^EUR	-1.08%		+4.56%	-28.50%

12:50am	Jefferies cuts Afry price target to 190 kronor (200), reiterates buy	FW
07-24	SEB Funds reduces its stake in Afry	FW

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	11,959	-	-
Change	-	-32.96%	-18.26%	10.02%	-2.41%	-29.6%	-	-
Enterprise Value (EV) ¹	32,434	19,355	22,663	23,542	22,309	17,324	16,760	16,187
Change	-	-40.33%	17.09%	3.88%	-5.24%	-22.34%	-3.26%	-3.42%
P/E	25.6x	19.9x	14.4x	14.2x	21.2x	11.3x	8.54x	7.86x
PBR	2.63x	-	1.27x	1.33x	1.34x	0.9x	0.85x	0.82x
PEG	-	-1.4x	1.1x	1.2x	-0.6x	0.3x	0.3x	0.91x
Capitalization / Revenue	1.44x	0.82x	0.59x	0.64x	0.66x	0.47x	0.45x	0.43x
EV / Revenue	1.61x	0.82x	0.84x	0.87x	0.87x	0.69x	0.63x	0.59x
EV / EBITDA	13.7x	7.96x	8.34x	8.28x	10.1x	6.9x	5.78x	5.36x
EV / EBIT	21.3x	13.4x	12.7x	12.1x	16.1x	10.4x	8.15x	7.36x
EV / FCF	22.4x	-	13.8x	12.5x	10.5x	12.2x	10.8x	9.38x
FCF Yield	4.46%	-	7.27%	8.02%	9.56%	8.19%	9.25%	10.7%
Dividend per Share ²	5.5	-	5.5	6	6	6.332	7.403	8.206
Rate of return	2.16%	-	3.94%	3.9%	4%	6%	7.01%	7.77%
EPS ²	9.973	8.603	9.71	10.85	7.07	9.364	12.36	13.44
Distribution rate	55.1%	-	56.6%	55.3%	84.9%	67.6%	59.9%	61.1%
Net sales ¹	20,104	23,552	26,978	27,160	25,758	25,190	26,479	27,540
EBITDA ¹	2,359	2,430	2,718	2,842	2,219	2,510	2,900	3,020
EBIT ¹	1,523	1,444	1,779	1,941	1,387	1,664	2,057	2,200
Net income ¹	1,129	974	1,100	1,229	800	1,060	1,400	1,521
Net Debt ¹	3,565	-	6,842	6,135	5,321	5,365	4,800	4,227
Reference price ²	255.00	170.90	139.70	153.70	150.00	105.60	105.60	105.60
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CINTAS CORPORATION	37.01x	6.74x	23.95x	0.93%	81.25B
RB GLOBAL, INC.	33.85x	3.89x	12.99x	1.36%	17.54B
JACOBS SOLUTIONS INC.	38.2x	1.25x	13.58x	0.97%	16.98B
BUREAU VERITAS SA	20.72x	2.13x	10.49x	3.53%	14.56B
INTERTEK GROUP PLC	25.4x	2.84x	12.14x	2.97%	12.1B
ALS LIMITED	26.34x	3.66x	14.06x	2.2%	8.38B
ISS A/S	14.76x	0.64x	9.17x	1.44%	6.74B
GENPACT LIMITED	9.68x	1.14x	6.1x	2.17%	5.76B
DKSH HOLDING AG	19.5x	0.41x	9.61x	3.82%	5.55B
Average	25.05x	2.52x	12.45x	2.15%	18.76B
Weighted average by Cap.	31.64x	4.42x	17.60x	1.57%