|
Real-time Estimate
Cboe Europe
01:38:34 04/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 104.05 SEK | -0.34% |
|
-0.29% | -30.47% |
| 02/09 | SEB Fonder cuts its stake in Afry | FW |
| 01/09 | Afry Wins Contract to Renovate Parallel Bridges in Stockholm | MT |
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 | 11,823 | - | - |
| Change | - | -32.96% | -18.26% | 10.02% | -2.41% | -30.4% | - | - |
| Enterprise Value (EV) 1 | 32,434 | 19,355 | 22,663 | 23,542 | 22,309 | 17,189 | 16,624 | 16,051 |
| Change | - | -40.33% | 17.09% | 3.88% | -5.24% | -22.95% | -3.29% | -3.45% |
| P/E | 25.6x | 19.9x | 14.4x | 14.2x | 21.2x | 11.3x | 8.8x | 8.2x |
| PBR | 2.63x | - | 1.27x | 1.33x | 1.34x | 0.89x | 0.84x | 0.81x |
| PEG | - | -1.4x | 1.1x | 1.2x | -0.6x | 0.4x | 0.3x | 1.11x |
| Capitalization / Revenue | 1.44x | 0.82x | 0.59x | 0.64x | 0.66x | 0.47x | 0.45x | 0.43x |
| EV / Revenue | 1.61x | 0.82x | 0.84x | 0.87x | 0.87x | 0.68x | 0.63x | 0.59x |
| EV / EBITDA | 13.7x | 7.96x | 8.34x | 8.28x | 10.1x | 6.91x | 5.87x | 5.47x |
| EV / EBIT | 21.3x | 13.4x | 12.7x | 12.1x | 16.1x | 10.4x | 8.32x | 7.58x |
| EV / FCF | 22.4x | - | 13.8x | 12.5x | 10.5x | 12.1x | 10.7x | 9.3x |
| FCF Yield | 4.46% | - | 7.27% | 8.02% | 9.56% | 8.26% | 9.32% | 10.8% |
| 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% | 6.06% | 7.09% | 7.86% |
| 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 | 104.40 | 104.40 | 104.40 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.34x | 0.68x | 6.91x | 6.06% | 123.79Cr | |
| 36.63x | 6.68x | 23.71x | 0.94% | 8.05TCr | |
| 38.85x | 1.29x | 13.88x | 0.96% | 1.73TCr | |
| 20.04x | 2.05x | 10.1x | 3.67% | 1.41TCr | |
| 25.42x | 2.84x | 12.15x | 2.94% | 1.21TCr | |
| 24.96x | 3.49x | 13.45x | 2.3% | 810.05Cr | |
| 15.01x | 0.64x | 9.07x | 1.43% | 682.49Cr | |
| 10.73x | 1.26x | 6.72x | 1.95% | 639.88Cr | |
| 21.96x | 2.37x | 11.16x | -.--% | 565.82Cr | |
| 18.92x | 0.41x | 9.43x | 3.94% | 537.25Cr | |
| Average | 22.39x | 2.17x | 11.66x | 2.42% | 1.58TCr | |
| Weighted average by Cap. | 30.61x | 4.32x | 17.61x | 1.58% |
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
