Valuation Afry AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-27 EDT			5-day change	1st Jan Change
101.60 ^SEK	+0.20%		-2.59%	-32.27%

07-24	SEB Funds reduces its stake in Afry	FW
07-17	Afry CEO Linda Pålsson buys shares for 0.5 million kronor	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	11,506	-	-
Change	-	-32.96%	-18.26%	10.02%	-2.41%	-32.27%	-	-
Enterprise Value (EV) ¹	32,434	19,355	22,663	23,542	22,309	16,864	16,282	15,704
Change	-	-40.33%	17.09%	3.88%	-5.24%	-24.41%	-3.45%	-3.55%
P/E	25.6x	19.9x	14.4x	14.2x	21.2x	11.1x	8.18x	7.4x
PBR	2.63x	-	1.27x	1.33x	1.34x	0.87x	0.83x	0.78x
PEG	-	-1.4x	1.1x	1.2x	-0.6x	0.4x	0.2x	0.7x
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	0.57x
EV / EBITDA	13.7x	7.96x	8.34x	8.28x	10.1x	6.73x	5.64x	5.14x
EV / EBIT	21.3x	13.4x	12.7x	12.1x	16.1x	10.2x	7.92x	7.03x
EV / FCF	22.4x	-	13.8x	12.5x	10.5x	11.8x	10.2x	8.9x
FCF Yield	4.46%	-	7.27%	8.02%	9.56%	8.47%	9.77%	11.2%
Dividend per Share ²	5.5	-	5.5	6	6	6.05	7.712	8.458
Rate of return	2.16%	-	3.94%	3.9%	4%	5.95%	7.59%	8.32%
EPS ²	9.973	8.603	9.71	10.85	7.07	9.178	12.43	13.73
Distribution rate	55.1%	-	56.6%	55.3%	84.9%	65.9%	62.1%	61.6%
Net sales ¹	20,104	23,552	26,978	27,160	25,758	25,222	26,438	27,612
EBITDA ¹	2,359	2,430	2,718	2,842	2,219	2,506	2,888	3,056
EBIT ¹	1,523	1,444	1,779	1,941	1,387	1,657	2,057	2,233
Net income ¹	1,129	974	1,100	1,229	800	1,039	1,406	1,555
Net Debt ¹	3,565	-	6,842	6,135	5,321	5,358	4,776	4,198
Reference price ²	255.00	170.90	139.70	153.70	150.00	101.60	101.60	101.60
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.($)
AFRY AB	11.05x	0.67x	6.72x	5.97%	1.18B
CINTAS CORPORATION	42.12x	7.53x	27.19x	0.85%	82.39B
RB GLOBAL, INC.	39.4x	4.61x	15.03x	1.16%	20.79B
JACOBS SOLUTIONS INC.	30.95x	1.28x	12.89x	1.05%	15.89B
BUREAU VERITAS SA	18.91x	2.03x	10.07x	3.7%	13.63B
INTERTEK GROUP PLC	25.15x	2.83x	12.14x	2.98%	11.92B
ALS LIMITED	23.36x	3.25x	12.51x	2.5%	7.26B
ISS A/S	15.17x	0.66x	9.48x	1.38%	6.91B
UNIFIRST CORPORATION	44.78x	2.02x	15.78x	0.46%	5.32B
GENPACT LIMITED	8.81x	1.01x	5.34x	2.4%	5.3B
Average	25.97x	2.59x	12.71x	2.24%	17.06B
Weighted average by Cap.	34.65x	4.94x	19.44x	1.45%