Valuation Afry AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 19:00:00 29/07/2026 +03			5-day change	1st Jan Change
103.40 ^SEK	+0.88%		+1.97%	-31.07%

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	11,710	-	-
Change	-	-32.96%	-18.26%	10.02%	-2.41%	-31.07%	-	-
Enterprise Value (EV) ¹	32,434	19,355	22,663	23,542	22,309	17,068	16,486	15,908
Change	-	-40.33%	17.09%	3.88%	-5.24%	-23.49%	-3.41%	-3.51%
P/E	25.6x	19.9x	14.4x	14.2x	21.2x	10.9x	8.21x	7.53x
PBR	2.63x	-	1.27x	1.33x	1.34x	0.88x	0.83x	0.8x
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	0.68x	0.62x	0.58x
EV / EBITDA	13.7x	7.96x	8.34x	8.28x	10.1x	6.7x	5.63x	5.21x
EV / EBIT	21.3x	13.4x	12.7x	12.1x	16.1x	10.2x	7.92x	7.13x
EV / FCF	22.4x	-	13.8x	12.5x	10.5x	12x	10.4x	9.01x
FCF Yield	4.46%	-	7.27%	8.02%	9.56%	8.37%	9.65%	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%	5.84%	7.34%	8.18%
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	103.40	103.40	103.40
Nbr of stocks (in thousands)	113,212	113,252	113,252	113,252	113,252	113,252	-	-
Announcement Date	2/4/22 A	2/10/23 A	2/2/24 A	2/7/25 A	2/5/26 A	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AFRY AB	10.89x	0.68x	6.7x	5.84%	1.2B
CINTAS CORPORATION	44.3x	7.91x	28.56x	0.81%	86.64B
RB GLOBAL, INC.	41.03x	4.74x	15.48x	1.11%	21.46B
JACOBS SOLUTIONS INC.	31.26x	1.3x	13x	1.04%	16.05B
BUREAU VERITAS SA	20.62x	2.26x	11.19x	3.4%	14.78B
INTERTEK GROUP PLC	25.19x	2.83x	12.16x	2.97%	11.89B
ALS LIMITED	23.93x	3.36x	12.91x	2.42%	7.47B
ISS A/S	15.45x	0.67x	9.61x	1.36%	7.04B
GENPACT LIMITED	10.35x	1.18x	6.24x	2.04%	6.22B
UNIFIRST CORPORATION	45.82x	2.07x	16.16x	0.45%	5.45B
Average	26.88x	2.70x	13.20x	2.14%	17.82B
Weighted average by Cap.	36.13x	5.19x	20.34x	1.38%