|
Market Closed -
Nasdaq Stockholm
01:00:00 29/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 129.70 SEK | +1.97% |
|
+25.07% | -13.53% |
| 10-27 | 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 | 14,406 | - | - |
| Change | - | -32.96% | -18.26% | 10.02% | -2.41% | -15.2% | - | - |
| Enterprise Value (EV) 1 | 32,434 | 19,355 | 22,663 | 23,542 | 22,309 | 19,823 | 19,245 | 18,663 |
| Change | - | -40.33% | 17.09% | 3.88% | -5.24% | -11.14% | -2.91% | -3.02% |
| P/E | 25.6x | 19.9x | 14.4x | 14.2x | 21.2x | 13.8x | 10.3x | 9.62x |
| PBR | 2.63x | - | 1.27x | 1.33x | 1.34x | 1.09x | 1.02x | 0.98x |
| PEG | - | -1.4x | 1.1x | 1.2x | -0.6x | 0.5x | 0.3x | 1.31x |
| Capitalization / Revenue | 1.44x | 0.82x | 0.59x | 0.64x | 0.66x | 0.56x | 0.54x | 0.52x |
| EV / Revenue | 1.61x | 0.82x | 0.84x | 0.87x | 0.87x | 0.78x | 0.72x | 0.67x |
| EV / EBITDA | 13.7x | 7.96x | 8.34x | 8.28x | 10.1x | 7.97x | 6.62x | 6.19x |
| EV / EBIT | 21.3x | 13.4x | 12.7x | 12.1x | 16.1x | 11.8x | 9.29x | 8.5x |
| EV / FCF | 22.4x | - | 13.8x | 12.5x | 10.5x | 15.2x | 11x | 9.87x |
| FCF Yield | 4.46% | - | 7.27% | 8.02% | 9.56% | 6.56% | 9.13% | 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% | 4.75% | 5.83% | 6.47% |
| EPS 2 | 9.973 | 8.603 | 9.71 | 10.85 | 7.07 | 9.189 | 12.32 | 13.23 |
| Distribution rate | 55.1% | - | 56.6% | 55.3% | 84.9% | 65.7% | 60.2% | 62.2% |
| Net sales 1 | 20,104 | 23,552 | 26,978 | 27,160 | 25,758 | 25,510 | 26,743 | 27,908 |
| EBITDA 1 | 2,359 | 2,430 | 2,718 | 2,842 | 2,219 | 2,488 | 2,909 | 3,016 |
| EBIT 1 | 1,523 | 1,444 | 1,779 | 1,941 | 1,387 | 1,674 | 2,072 | 2,195 |
| Net income 1 | 1,129 | 974 | 1,100 | 1,229 | 800 | 1,041 | 1,395 | 1,498 |
| 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 | 127.20 | 127.20 | 127.20 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.84x | 0.78x | 7.97x | 4.75% | 1.45B | |
| 32.07x | 16.33x | 23.21x | 0.67% | 738B | |
| 38.97x | 7.09x | 25.15x | 0.92% | 85.29B | |
| 24.02x | 4.8x | 10.46x | 0.68% | 71.95B | |
| 11.08x | 1.45x | 7.21x | 1% | 46.95B | |
| 44.16x | 1.68x | 9.39x | -.--% | 45.26B | |
| -80.67x | 18.05x | 43.78x | -.--% | 46.73B | |
| 20.89x | 3.52x | 8.39x | 1.51% | 33.54B | |
| 19.9x | 6.09x | 11.67x | -.--% | 26.07B | |
| 9.96x | 2.6x | 6.29x | -.--% | 25.21B | |
| Average | 13.42x | 6.24x | 15.35x | 0.95% | 112.01B | |
| Weighted average by Cap. | 25.85x | 12.79x | 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
