investorscraft@gmail.com

Intrinsic ValueAF Gruppen ASA (0DH7.L)

Previous Close£185.40
Intrinsic Value
Upside potential
Previous Close
£185.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AF Gruppen ASA is a diversified contracting and industrial company operating primarily in Norway and Sweden, with a strong presence in civil engineering, construction, property development, energy, and environmental services. The company's core revenue model is built on project-based contracting, including infrastructure development, commercial and residential construction, and specialized services such as demolition and recycling. Its operations span multiple segments, including Civil Engineering, Construction, Betonmast, Property, Energy and Environment, Sweden, and Offshore, allowing it to capture synergies across sectors. AF Gruppen holds a competitive position in the Nordic engineering and construction market, leveraging its expertise in complex infrastructure projects and sustainable building solutions. The company's integrated approach—combining construction, property development, and environmental services—provides resilience against cyclical downturns in individual segments. Its focus on energy-efficient solutions and recycling aligns with regional sustainability trends, reinforcing its market positioning as a forward-thinking industrial player.

Revenue Profitability And Efficiency

AF Gruppen reported revenue of NOK 30.6 billion for the period, with net income of NOK 708 million, reflecting a net margin of approximately 2.3%. The company generated NOK 2.2 billion in operating cash flow, indicating solid cash conversion from operations. Capital expenditures were negligible, suggesting a capital-light model focused on project execution rather than heavy asset ownership. The diluted EPS of NOK 6.52 underscores modest but stable earnings power.

Earnings Power And Capital Efficiency

The company's earnings are supported by its diversified project portfolio, though margins remain thin, typical of the competitive contracting industry. Operating cash flow covers debt obligations comfortably, with no significant capital expenditures straining liquidity. The absence of heavy capex suggests efficient use of working capital, though reliance on project timing may introduce variability in quarterly performance.

Balance Sheet And Financial Health

AF Gruppen maintains a balanced financial position, with NOK 1.03 billion in cash and equivalents against NOK 1.31 billion in total debt. The debt level appears manageable given the company's cash flow generation and market capitalization of NOK 16.1 billion. The liquidity position provides flexibility for ongoing projects and potential acquisitions, while the low beta (0.72) indicates relative stability compared to broader markets.

Growth Trends And Dividend Policy

Growth is likely tied to infrastructure spending in Norway and Sweden, with sustainability-driven projects offering incremental opportunities. The company pays a dividend of NOK 5 per share, reflecting a commitment to shareholder returns despite modest earnings. Historical performance suggests steady but cyclical growth, aligned with regional construction activity and public investment trends.

Valuation And Market Expectations

At a market cap of NOK 16.1 billion, AF Gruppen trades at a P/E of approximately 22.7x, reflecting investor confidence in its diversified model and Nordic market exposure. The valuation aligns with peers in the engineering and construction sector, though margins and growth prospects remain key monitorables.

Strategic Advantages And Outlook

AF Gruppen's strengths lie in its integrated service offerings and regional expertise, positioning it well for infrastructure and green energy projects. Challenges include margin pressure from competitive bidding and cyclical demand. The outlook remains stable, supported by Norway's robust construction sector and the company's focus on sustainable solutions.

Sources

Company description, financial data provided, and market metrics.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount