|
Real-time Estimate
Cboe Europe
07:52:58 04/11/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 130.25 SEK | +0.58% |
|
+0.54% | -13.07% |
| 27/10 | Kepler Cheuvreux upgrades Afry to hold (reduce), target price 136 kronor (100) - BN | FW |
| 26/10 | 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 | 14,666 | - | - |
| Change | - | -32.96% | -18.26% | 10.02% | -2.41% | -13.67% | - | - |
| Enterprise Value (EV) 1 | 32,434 | 19,355 | 22,663 | 23,542 | 22,309 | 20,097 | 19,519 | 18,940 |
| Change | - | -40.33% | 17.09% | 3.88% | -5.24% | -9.91% | -2.88% | -2.96% |
| P/E | 25.6x | 19.9x | 14.4x | 14.2x | 21.2x | 14.2x | 10.6x | 9.88x |
| PBR | 2.63x | - | 1.27x | 1.33x | 1.34x | 1.11x | 1.04x | 1x |
| PEG | - | -1.4x | 1.1x | 1.2x | -0.6x | 0.5x | 0.3x | 1.28x |
| Capitalization / Revenue | 1.44x | 0.82x | 0.59x | 0.64x | 0.66x | 0.58x | 0.55x | 0.53x |
| EV / Revenue | 1.61x | 0.82x | 0.84x | 0.87x | 0.87x | 0.79x | 0.73x | 0.68x |
| EV / EBITDA | 13.7x | 7.96x | 8.34x | 8.28x | 10.1x | 8.12x | 6.77x | 6.33x |
| EV / EBIT | 21.3x | 13.4x | 12.7x | 12.1x | 16.1x | 12.1x | 9.53x | 8.7x |
| EV / FCF | 22.4x | - | 13.8x | 12.5x | 10.5x | 14.1x | 10.2x | 9.32x |
| FCF Yield | 4.46% | - | 7.27% | 8.02% | 9.56% | 7.1% | 9.77% | 10.7% |
| Dividend per Share 2 | 5.5 | - | 5.5 | 6 | 6 | 6.285 | 7.273 | 8.11 |
| Rate of return | 2.16% | - | 3.94% | 3.9% | 4% | 4.85% | 5.62% | 6.26% |
| EPS 2 | 9.973 | 8.603 | 9.71 | 10.85 | 7.07 | 9.134 | 12.18 | 13.11 |
| Distribution rate | 55.1% | - | 56.6% | 55.3% | 84.9% | 68.8% | 59.7% | 61.9% |
| Net sales 1 | 20,104 | 23,552 | 26,978 | 27,160 | 25,758 | 25,477 | 26,688 | 27,823 |
| EBITDA 1 | 2,359 | 2,430 | 2,718 | 2,842 | 2,219 | 2,474 | 2,883 | 2,993 |
| EBIT 1 | 1,523 | 1,444 | 1,779 | 1,941 | 1,387 | 1,662 | 2,049 | 2,177 |
| Net income 1 | 1,129 | 974 | 1,100 | 1,229 | 800 | 1,035 | 1,379 | 1,485 |
| Net Debt 1 | 3,565 | - | 6,842 | 6,135 | 5,321 | 5,431 | 4,852 | 4,274 |
| Reference price 2 | 255.00 | 170.90 | 139.70 | 153.70 | 150.00 | 129.50 | 129.50 | 129.50 |
| Nbr of stocks (in thousands) | 1,13,212 | 1,13,252 | 1,13,252 | 1,13,252 | 1,13,252 | 1,13,252 | - | - |
| Announcement Date | 04/02/22 | 10/02/23 | 02/02/24 | 07/02/25 | 05/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.18x | 0.79x | 8.12x | 4.85% | 149.72Cr | |
| 33.56x | 17.29x | 24.58x | 0.64% | 78TCr | |
| 40.59x | 7.38x | 26.18x | 0.89% | 8.88TCr | |
| 24.2x | 4.84x | 10.54x | 0.67% | 7.28TCr | |
| 11.48x | 1.49x | 7.36x | 0.97% | 4.84TCr | |
| 44x | 1.69x | 9.48x | -.--% | 4.59TCr | |
| -71.76x | 16.51x | 40.04x | -.--% | 4.16TCr | |
| 21.68x | 3.59x | 8.51x | 1.48% | 3.42TCr | |
| 47.87x | 2.82x | 6.7x | -.--% | 3.11TCr | |
| 20.38x | 6.21x | 11.9x | -.--% | 2.67TCr | |
| Average | 18.62x | 6.26x | 15.34x | 0.95% | 11.73TCr | |
| Weighted average by Cap. | 28.98x | 13.42x | 21.83x | 0.63% |
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
