Valuation Afry AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 31/07/2026 BST			5-day change	1st Jan Change
102.80 ^SEK	-0.68%		+1.38%	-31.47%

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	11,642	-	-
Change	-	-32.96%	-18.26%	10.02%	-2.41%	-31.47%	-	-
Enterprise Value (EV) ¹	32,434	19,355	22,663	23,542	22,309	17,000	16,418	15,840
Change	-	-40.33%	17.09%	3.88%	-5.24%	-23.8%	-3.42%	-3.52%
P/E	25.6x	19.9x	14.4x	14.2x	21.2x	10.8x	8.17x	7.49x
PBR	2.63x	-	1.27x	1.33x	1.34x	0.87x	0.83x	0.79x
PEG	-	-1.4x	1.1x	1.2x	-0.6x	0.3x	0.3x	0.83x
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	6.67x	5.61x	5.18x
EV / EBIT	21.3x	13.4x	12.7x	12.1x	16.1x	10.2x	7.89x	7.09x
EV / FCF	22.4x	-	13.8x	12.5x	10.5x	11.9x	10.3x	8.98x
FCF Yield	4.46%	-	7.27%	8.02%	9.56%	8.4%	9.69%	11.1%
Dividend per Share ²	5.5	-	5.5	6	6	6.04	7.593	8.458
Rate of return	2.16%	-	3.94%	3.9%	4%	5.88%	7.39%	8.23%
EPS ²	9.973	8.603	9.71	10.85	7.07	9.495	12.59	13.73
Distribution rate	55.1%	-	56.6%	55.3%	84.9%	63.6%	60.3%	61.6%
Net sales ¹	20,104	23,552	26,978	27,160	25,758	25,248	26,525	27,612
EBITDA ¹	2,359	2,430	2,718	2,842	2,219	2,547	2,927	3,056
EBIT ¹	1,523	1,444	1,779	1,941	1,387	1,674	2,082	2,233
Net income ¹	1,129	974	1,100	1,229	800	1,075	1,425	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	102.80	102.80	102.80
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AFRY AB	10.83x	0.67x	6.67x	5.88%	1.22B
CINTAS CORPORATION	37.3x	6.8x	24.19x	0.92%	81.89B
RB GLOBAL, INC.	39.09x	4.54x	14.8x	1.17%	20.44B
JACOBS SOLUTIONS INC.	31.03x	1.29x	12.92x	1.04%	15.93B
BUREAU VERITAS SA	19.72x	2.08x	10.24x	3.62%	14.13B
INTERTEK GROUP PLC	25.2x	2.84x	12.18x	2.97%	12.07B
ALS LIMITED	24.34x	3.41x	13.11x	2.38%	7.7B
ISS A/S	15.25x	0.66x	9.42x	1.39%	6.95B
GENPACT LIMITED	9.91x	1.13x	5.99x	2.13%	5.96B
DKSH HOLDING AG	18.96x	0.4x	9.36x	3.93%	5.39B
Average	23.16x	2.38x	11.89x	2.54%	17.17B
Weighted average by Cap.	31.45x	4.51x	17.72x	1.58%