Valuation Afry AB OTC Markets

Stocks

Market Closed - OTC Markets 20:44:48 19/08/2026 BST			5-day change	1st Jan Change
12.10 ^USD	-6.20%		-6.20%	-20.39%

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	11,461	-	-
Change	-	-32.96%	-18.26%	10.02%	-2.41%	-32.53%	-	-
Enterprise Value (EV) ¹	32,434	19,355	22,663	23,542	22,309	16,826	16,261	15,688
Change	-	-40.33%	17.09%	3.88%	-5.24%	-24.58%	-3.36%	-3.52%
P/E	25.6x	19.9x	14.4x	14.2x	21.2x	11x	8.53x	7.95x
PBR	2.63x	-	1.27x	1.33x	1.34x	0.86x	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	0.67x	0.62x	0.58x
EV / EBITDA	13.7x	7.96x	8.34x	8.28x	10.1x	6.76x	5.74x	5.35x
EV / EBIT	21.3x	13.4x	12.7x	12.1x	16.1x	10.2x	8.14x	7.41x
EV / FCF	22.4x	-	13.8x	12.5x	10.5x	11.9x	10.5x	9.09x
FCF Yield	4.46%	-	7.27%	8.02%	9.56%	8.43%	9.53%	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%	6.26%	7.32%	8.11%
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	101.20	101.20	101.20
Nbr of stocks (in thousands)	113,212	113,252	113,252	113,252	113,252	113,252	-	-
Announcement Date	04/02/22	10/02/23	02/02/24	07/02/25	05/02/26	-	-	-

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	37.02x	6.75x	23.95x	0.93%	81.27B
JACOBS SOLUTIONS INC.	38.81x	1.29x	13.87x	0.96%	17.25B
BUREAU VERITAS SA	20.17x	2.06x	10.16x	3.65%	14.21B
INTERTEK GROUP PLC	25.42x	2.84x	12.15x	2.94%	12.21B
ALS LIMITED	24.8x	3.46x	13.33x	2.33%	7.95B
ISS A/S	15.55x	0.66x	9.31x	1.38%	7.09B
GENPACT LIMITED	10.26x	1.21x	6.44x	2.04%	6.12B
EXLSERVICE HOLDINGS, INC.	21.78x	2.35x	11.07x	-.--%	5.61B
DKSH HOLDING AG	18.89x	0.4x	9.33x	3.94%	5.41B
Average	23.63x	2.34x	12.18x	2.02%	17.46B
Weighted average by Cap.	30.99x	4.39x	17.84x	1.54%