|
Market Closed -
OTC Markets
04:05:58 26/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 10.05 USD | -16.94% |
|
-.--% | -33.88% |
| 07/09 | EFN Maintains Its Buy Rating for Rejlers After the Merger | FW |
| 07/09 | Pareto: Multiconsult-Rejlers Is Slightly Negative For Afry | 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 | 11,506 | - | - |
| Change | - | -32.96% | -18.26% | 10.02% | -2.41% | -32.27% | - | - |
| Enterprise Value (EV) 1 | 32,434 | 19,355 | 22,663 | 23,542 | 22,309 | 16,871 | 16,307 | 15,734 |
| Change | - | -40.33% | 17.09% | 3.88% | -5.24% | -24.37% | -3.35% | -3.51% |
| P/E | 25.6x | 19.9x | 14.4x | 14.2x | 21.2x | 11x | 8.57x | 7.98x |
| PBR | 2.63x | - | 1.27x | 1.33x | 1.34x | 0.86x | 0.82x | 0.78x |
| PEG | - | -1.4x | 1.1x | 1.2x | -0.6x | 0.4x | 0.3x | 1.08x |
| 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 | 0.67x | 0.62x | 0.58x |
| EV / EBITDA | 13.7x | 7.96x | 8.34x | 8.28x | 10.1x | 6.78x | 5.76x | 5.36x |
| EV / EBIT | 21.3x | 13.4x | 12.7x | 12.1x | 16.1x | 10.2x | 8.17x | 7.43x |
| EV / FCF | 22.4x | - | 13.8x | 12.5x | 10.5x | 11.9x | 10.5x | 9.12x |
| FCF Yield | 4.46% | - | 7.27% | 8.02% | 9.56% | 8.41% | 9.51% | 11% |
| 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% | 6.23% | 7.29% | 8.08% |
| 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 | 101.60 | 101.60 | 101.60 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 35.99x | 6.57x | 23.34x | 0.95% | 79.19B | |
| 37.76x | 1.26x | 13.54x | 0.99% | 16.78B | |
| 20.02x | 2.05x | 10.08x | 3.68% | 13.86B | |
| 25.51x | 2.85x | 12.19x | 2.93% | 12.04B | |
| 24.05x | 3.37x | 13.01x | 2.39% | 7.71B | |
| 15.54x | 0.65x | 9.23x | 1.38% | 6.9B | |
| 9.62x | 1.14x | 6.07x | 2.18% | 5.74B | |
| 79.4x | - | - | - | 5.38B | |
| 20.68x | 2.23x | 10.52x | -.--% | 5.33B | |
| Average | 29.84x | 2.52x | 12.25x | 1.81% | 16.99B | |
| Weighted average by Cap. | 32.39x | 4.43x | 17.74x | 1.48% |
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
- AFXXF Stock
- Valuation Afry AB
Select your edition
All financial news and data tailored to specific country editions
