|
Real-time Estimate
Cboe Europe
17:03:59 27/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 128.85 SEK | +0.90% |
|
+24.98% | -14.27% |
| 04:30pm | Kepler Cheuvreux upgrades Afry to hold (reduce), target price 136 kronor (100) - BN | FW |
| 10-26 | Fourth AP Fund cuts stake in Afry to below 5 percent | 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 | 14,462 | - | - |
| Change | - | -32.96% | -18.26% | 10.02% | -2.41% | -14.87% | - | - |
| Enterprise Value (EV) 1 | 32,434 | 19,355 | 22,663 | 23,542 | 22,309 | 19,879 | 19,302 | 18,720 |
| Change | - | -40.33% | 17.09% | 3.88% | -5.24% | -10.89% | -2.91% | -3.01% |
| P/E | 25.6x | 19.9x | 14.4x | 14.2x | 21.2x | 13.8x | 10.6x | 9.9x |
| PBR | 2.63x | - | 1.27x | 1.33x | 1.34x | 1.09x | 1.03x | 0.99x |
| PEG | - | -1.4x | 1.1x | 1.2x | -0.6x | 0.4x | 0.3x | 1.41x |
| Capitalization / Revenue | 1.44x | 0.82x | 0.59x | 0.64x | 0.66x | 0.57x | 0.54x | 0.52x |
| EV / Revenue | 1.61x | 0.82x | 0.84x | 0.87x | 0.87x | 0.78x | 0.72x | 0.68x |
| EV / EBITDA | 13.7x | 7.96x | 8.34x | 8.28x | 10.1x | 7.96x | 6.74x | 6.32x |
| EV / EBIT | 21.3x | 13.4x | 12.7x | 12.1x | 16.1x | 11.8x | 9.51x | 8.72x |
| EV / FCF | 22.4x | - | 13.8x | 12.5x | 10.5x | 15.3x | 11x | 9.9x |
| FCF Yield | 4.46% | - | 7.27% | 8.02% | 9.56% | 6.54% | 9.1% | 10.1% |
| Dividend per Share 2 | 5.5 | - | 5.5 | 6 | 6 | 6.04 | 7.42 | 8.226 |
| Rate of return | 2.16% | - | 3.94% | 3.9% | 4% | 4.73% | 5.81% | 6.44% |
| EPS 2 | 9.973 | 8.603 | 9.71 | 10.85 | 7.07 | 9.245 | 12.05 | 12.89 |
| Distribution rate | 55.1% | - | 56.6% | 55.3% | 84.9% | 65.3% | 61.6% | 63.8% |
| Net sales 1 | 20,104 | 23,552 | 26,978 | 27,160 | 25,758 | 25,448 | 26,637 | 27,685 |
| EBITDA 1 | 2,359 | 2,430 | 2,718 | 2,842 | 2,219 | 2,497 | 2,865 | 2,960 |
| EBIT 1 | 1,523 | 1,444 | 1,779 | 1,941 | 1,387 | 1,679 | 2,031 | 2,146 |
| Net income 1 | 1,129 | 974 | 1,100 | 1,229 | 800 | 1,047 | 1,364 | 1,460 |
| Net Debt 1 | 3,565 | - | 6,842 | 6,135 | 5,321 | 5,417 | 4,839 | 4,257 |
| Reference price 2 | 255.00 | 170.90 | 139.70 | 153.70 | 150.00 | 127.70 | 127.70 | 127.70 |
| Nbr of stocks (in thousands) | 113,212 | 113,252 | 113,252 | 113,252 | 113,252 | 113,252 | - | - |
| Announcement Date | 4/2/22 | 10/2/23 | 2/2/24 | 7/2/25 | 5/2/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.81x | 0.78x | 7.96x | 4.73% | 1.45B | |
| 32.26x | 16.42x | 23.34x | 0.67% | 742B | |
| 40.99x | 7.45x | 26.43x | 0.88% | 89.71B | |
| 23.19x | 4.66x | 10.16x | 0.71% | 69.46B | |
| 10.85x | 1.44x | 7.39x | 1.02% | 47.04B | |
| 43.97x | 1.67x | 9.34x | -.--% | 45.07B | |
| -72.53x | 16.64x | 40.37x | -.--% | 42.01B | |
| 20.26x | 3.44x | 8.19x | 1.56% | 32.54B | |
| 20.04x | 6.12x | 11.74x | -.--% | 26.25B | |
| 10.16x | 2.64x | 6.35x | -.--% | 25.7B | |
| Average | 14.30x | 6.13x | 15.13x | 0.96% | 112.11B | |
| Weighted average by Cap. | 26.88x | 12.81x | 21.06x | 0.65% |
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
