|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 129.60 SEK | -1.44% |
|
+1.25% | -13.60% |
| Apr. 15 | Afry Books SEK18 Million Contract to Design Portion of Tram-train Network in Switzerland | MT |
| Apr. 15 | Afry to design the Cavezzolo viaduct in Switzerland | RE |
Company Valuation: Afry AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 28,869 | 19,355 | 15,821 | 17,407 | 16,988 | 14,677 | - | - |
| Change | - | -32.96% | -18.26% | 10.02% | -2.41% | -13.6% | - | - |
| Enterprise Value (EV) 1 | 32,434 | 19,355 | 22,663 | 23,542 | 22,309 | 19,618 | 18,649 | 17,646 |
| Change | - | -40.33% | 17.09% | 3.88% | -5.24% | -12.06% | -4.94% | -5.38% |
| P/E ratio | 25.6x | 19.9x | 14.4x | 14.2x | 21.2x | 11.7x | 9.25x | 8.52x |
| PBR | 2.63x | - | 1.27x | 1.33x | 1.34x | 1.11x | 1.03x | 0.98x |
| PEG | - | -1.4x | 1.1x | 1.2x | -0.6x | 0.2x | 0.3x | 1x |
| Capitalization / Revenue | 1.44x | 0.82x | 0.59x | 0.64x | 0.66x | 0.56x | 0.53x | 0.51x |
| EV / Revenue | 1.61x | 0.82x | 0.84x | 0.87x | 0.87x | 0.75x | 0.67x | 0.61x |
| EV / EBITDA | 13.7x | 7.96x | 8.34x | 8.28x | 10.1x | 6.95x | 6.02x | 5.51x |
| EV / EBIT | 21.3x | 13.4x | 12.7x | 12.1x | 16.1x | 10.4x | 8.15x | 7.23x |
| EV / FCF | 22.4x | - | 13.8x | 12.5x | 10.5x | 12.7x | 12x | 9.23x |
| FCF Yield | 4.46% | - | 7.27% | 8.02% | 9.56% | 7.89% | 8.37% | 10.8% |
| Dividend per Share 2 | 5.5 | - | 5.5 | 6 | 6 | 6.7 | 7.438 | 8.067 |
| Rate of return | 2.16% | - | 3.94% | 3.9% | 4% | 5.17% | 5.74% | 6.22% |
| EPS 2 | 9.973 | 8.603 | 9.71 | 10.85 | 7.07 | 11.03 | 14 | 15.2 |
| Distribution rate | 55.1% | - | 56.6% | 55.3% | 84.9% | 60.7% | 53.1% | 53.1% |
| Net sales 1 | 20,104 | 23,552 | 26,978 | 27,160 | 25,758 | 26,016 | 27,628 | 28,823 |
| EBITDA 1 | 2,359 | 2,430 | 2,718 | 2,842 | 2,219 | 2,822 | 3,096 | 3,202 |
| EBIT 1 | 1,523 | 1,444 | 1,779 | 1,941 | 1,387 | 1,881 | 2,287 | 2,442 |
| Net income 1 | 1,129 | 974 | 1,100 | 1,229 | 800 | 1,249 | 1,585 | 1,725 |
| Net Debt 1 | 3,565 | - | 6,842 | 6,135 | 5,321 | 4,941 | 3,971 | 2,969 |
| Reference price 2 | 255.00 | 170.90 | 139.70 | 153.70 | 150.00 | 129.60 | 129.60 | 129.60 |
| Nbr of stocks (in thousands) | 113,212 | 113,252 | 113,252 | 113,252 | 113,252 | 113,252 | - | - |
| Announcement Date | 2/4/22 | 2/10/23 | 2/2/24 | 2/7/25 | 2/5/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.92x | 0.76x | 7.03x | 5.1% | 1.63B | |
| 36.06x | 6.48x | 23.39x | 0.96% | 70.52B | |
| 36.89x | 4.39x | 14.22x | 1.25% | 19.29B | |
| 21.52x | 1.24x | 12.17x | 1.08% | 15.21B | |
| 19.6x | 2.09x | 10.36x | 3.55% | 14.83B | |
| 21.06x | 2.43x | 10.46x | 3.54% | 10.14B | |
| 33.09x | 3.81x | 15.59x | 1.9% | 8.12B | |
| 10.6x | 1.16x | 6.06x | 2.04% | 6.29B | |
| 12.74x | 0.57x | 8.26x | 1.73% | 5.82B | |
| 16.66x | 0.36x | 8.29x | 4.36% | 4.99B | |
| Average | 22.02x | 2.33x | 11.58x | 2.55% | 15.68B | |
| Weighted average by Cap. | 29.32x | 4.21x | 16.80x | 1.69% |
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
- Equities
- AFRY Stock
- Valuation Afry AB
Select your edition
All financial news and data tailored to specific country editions
