|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 86.10 SEK | -0.29% |
|
+16.98% | -50.29% |
| 07:23am | Odin Sverige rose 1.90 percent in June, buys SEB and sells Hemnet | FW |
| Jul. 06 | Hemnet Launches Under-The-Radar Exposure Option For Housing Market | CI |
Company Valuation: Hemnet Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,919 | 12,420 | 23,311 | 32,112 | 16,222 | 7,856 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -51.57% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 8,546 | 8,565 | 8,549 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -48.94% | 0.22% | -0.18% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 16.9x | 12.3x | 10.2x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 8.66x | 7.97x | 7.16x |
| PEG | - | 0.5x | 3.8x | 1.5x | 3.29x | -2.54x | 0.3x | 0.5x |
| Capitalization / Revenue | 23.2x | 14x | 23.2x | 23x | 10.6x | 5.27x | 4.35x | 3.85x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 5.73x | 4.74x | 4.19x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 12.3x | 9.69x | 8.49x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 14x | 10.7x | 9.31x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 14.1x | 12.2x | 10.9x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 7.07% | 8.19% | 9.2% |
| Dividend per Share 2 | 0.55 | 1 | 1.2 | 1.7 | 1.9 | 1.737 | 2.212 | 2.65 |
| Rate of return | 0.33% | 0.8% | 0.5% | 0.51% | 1.1% | 2.01% | 2.56% | 3.07% |
| EPS 2 | 1.55 | 2.93 | 3.47 | 5 | 5.48 | 5.115 | 6.994 | 8.436 |
| Distribution rate | 35.5% | 34.1% | 34.6% | 34% | 34.7% | 34% | 31.6% | 31.4% |
| Net sales 1 | 728.1 | 889.2 | 1,005 | 1,395 | 1,527 | 1,490 | 1,807 | 2,042 |
| EBITDA 1 | 355 | 448.1 | 525.5 | 719.8 | 767.5 | 694.8 | 883.7 | 1,007 |
| EBIT 1 | 223.9 | 377.5 | 448.2 | 633.8 | 673.8 | 610.7 | 799.5 | 918.7 |
| Net income 1 | 156.5 | 293.8 | 338.7 | 481.4 | 520.6 | 468.7 | 616.3 | 714.4 |
| Net Debt 1 | 188.6 | 228.1 | 438.1 | 391.9 | 516.4 | 690.1 | 709 | 693.4 |
| Reference price 2 | 167.30 | 125.60 | 241.40 | 336.00 | 173.20 | 86.35 | 86.35 | 86.35 |
| Nbr of stocks (in thousands) | 101,131 | 98,889 | 96,566 | 95,572 | 93,658 | 91,243 | - | - |
| Announcement Date | 2/1/22 | 1/27/23 | 1/31/24 | 1/31/25 | 1/29/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.89x | 5.75x | 12.34x | 2.01% | 816M | |
| 21.16x | 6.26x | 18.82x | -.--% | 320B | |
| 23.92x | 2.55x | 13.16x | -.--% | 147B | |
| 5.23x | 114.11x | 4.13x | 0.1% | 128B | |
| 33.03x | 4.02x | 26.35x | -.--% | 99.32B | |
| 9.81x | 8.03x | 91.82x | 0.67% | 92.36B | |
| 29.03x | 5.49x | 15.5x | -.--% | 87.63B | |
| 73.75x | 4.36x | 21.3x | -.--% | 82.12B | |
| 8.06x | 2.81x | 43.14x | 0.71% | 37.68B | |
| 706.05x | 4.57x | 215.68x | -.--% | 27.3B | |
| Average | 92.69x | 15.79x | 46.22x | 0.35% | 102.32B | |
| Weighted average by Cap. | 42.37x | 18.82x | 29.54x | 0.1% |
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
- HEM Stock
- Valuation Hemnet Group AB
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
