|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-09 EDT
|
5-day change | 1st Jan Change | ||
| 101.50 SEK | -0.20% |
|
-1.84% | -32.33% |
| 09-07 | EFN Maintains Its Buy Rating for Rejlers After the Merger | FW |
| 09-07 | Pareto: Multiconsult-Rejlers Is Slightly Negative For Afry | 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 | 11,495 | - | - |
| Change | - | -32.96% | -18.26% | 10.02% | -2.41% | -32.33% | - | - |
| Enterprise Value (EV) 1 | 32,434 | 19,355 | 22,663 | 23,542 | 22,309 | 16,860 | 16,295 | 15,722 |
| Change | - | -40.33% | 17.09% | 3.88% | -5.24% | -24.42% | -3.35% | -3.52% |
| P/E | 25.6x | 19.9x | 14.4x | 14.2x | 21.2x | 11x | 8.56x | 7.97x |
| PBR | 2.63x | - | 1.27x | 1.33x | 1.34x | 0.86x | 0.82x | 0.78x |
| 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 | 0.42x |
| 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 | 6.78x | 5.75x | 5.36x |
| EV / EBIT | 21.3x | 13.4x | 12.7x | 12.1x | 16.1x | 10.2x | 8.16x | 7.43x |
| EV / FCF | 22.4x | - | 13.8x | 12.5x | 10.5x | 11.9x | 10.5x | 9.11x |
| FCF Yield | 4.46% | - | 7.27% | 8.02% | 9.56% | 8.42% | 9.51% | 11% |
| 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% | 6.24% | 7.29% | 8.08% |
| EPS 2 | 9.973 | 8.603 | 9.71 | 10.85 | 7.07 | 9.206 | 11.86 | 12.74 |
| Distribution rate | 55.1% | - | 56.6% | 55.3% | 84.9% | 68.8% | 62.4% | 64.4% |
| Net sales 1 | 20,104 | 23,552 | 26,978 | 27,160 | 25,758 | 25,248 | 26,352 | 27,205 |
| EBITDA 1 | 2,359 | 2,430 | 2,718 | 2,842 | 2,219 | 2,487 | 2,833 | 2,933 |
| EBIT 1 | 1,523 | 1,444 | 1,779 | 1,941 | 1,387 | 1,648 | 1,997 | 2,117 |
| Net income 1 | 1,129 | 974 | 1,100 | 1,229 | 800 | 1,042 | 1,343 | 1,442 |
| 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 | 101.50 | 101.50 | 101.50 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.05x | 0.67x | 6.79x | 6.23% | 1.2B | |
| 36.53x | 6.66x | 23.65x | 0.94% | 80.23B | |
| 37.99x | 1.27x | 13.61x | 0.98% | 16.89B | |
| 20.32x | 2.07x | 10.22x | 3.62% | 14.28B | |
| 25.44x | 2.84x | 12.16x | 2.93% | 12.16B | |
| 24.2x | 3.39x | 13.08x | 2.37% | 7.88B | |
| 15.09x | 0.64x | 9.1x | 1.42% | 6.86B | |
| 9.96x | 1.18x | 6.27x | 2.11% | 5.94B | |
| 20.9x | 2.25x | 10.63x | -.--% | 5.39B | |
| 18.89x | 0.41x | 9.42x | 3.94% | 5.35B | |
| Average | 22.04x | 2.14x | 11.49x | 2.45% | 15.62B | |
| Weighted average by Cap. | 30.43x | 4.31x | 17.54x | 1.59% |
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
