Valuation Afry AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-08-17 EDT			5-day change	1st Jan Change
100.80 ^SEK	-0.88%		-4.55%	-32.80%

08-12	Kepler Cheuvreux resumes coverage of Afry with reduce and a price target of 100 kronor	FW
08-11	SEB Fonder increases 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	11,416	-	-
Change	-	-32.96%	-18.26%	10.02%	-2.41%	-32.8%	-	-
Enterprise Value (EV) ¹	32,434	19,355	22,663	23,542	22,309	16,781	16,216	15,643
Change	-	-40.33%	17.09%	3.88%	-5.24%	-24.78%	-3.36%	-3.53%
P/E	25.6x	19.9x	14.4x	14.2x	21.2x	10.9x	8.5x	7.91x
PBR	2.63x	-	1.27x	1.33x	1.34x	0.85x	0.81x	0.78x
PEG	-	-1.4x	1.1x	1.2x	-0.6x	0.4x	0.3x	1.07x
Capitalization / Revenue	1.44x	0.82x	0.59x	0.64x	0.66x	0.45x	0.43x	0.42x
EV / Revenue	1.61x	0.82x	0.84x	0.87x	0.87x	0.66x	0.62x	0.58x
EV / EBITDA	13.7x	7.96x	8.34x	8.28x	10.1x	6.75x	5.72x	5.33x
EV / EBIT	21.3x	13.4x	12.7x	12.1x	16.1x	10.2x	8.12x	7.39x
EV / FCF	22.4x	-	13.8x	12.5x	10.5x	11.8x	10.5x	9.06x
FCF Yield	4.46%	-	7.27%	8.02%	9.56%	8.46%	9.56%	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%	6.28%	7.34%	8.14%
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	100.80	100.80	100.80
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.($)
AFRY AB	11.05x	0.67x	6.79x	6.23%	1.2B
CINTAS CORPORATION	36.37x	6.63x	23.54x	0.94%	79.16B
JACOBS SOLUTIONS INC.	38.09x	1.27x	13.64x	0.98%	16.81B
BUREAU VERITAS SA	20.27x	2.07x	10.2x	3.63%	14.21B
INTERTEK GROUP PLC	25.4x	2.84x	12.14x	2.97%	12.18B
ALS LIMITED	25.19x	3.51x	13.51x	2.3%	8.12B
ISS A/S	15.79x	0.67x	9.41x	1.36%	7.11B
GENPACT LIMITED	9.54x	1.13x	6.02x	2.2%	5.66B
DKSH HOLDING AG	19.28x	0.41x	9.52x	3.86%	5.38B
EXLSERVICE HOLDINGS, INC.	20.49x	2.21x	10.42x	-.--%	5.24B
Average	22.15x	2.14x	11.52x	2.45%	15.51B
Weighted average by Cap.	30.39x	4.28x	17.48x	1.6%