|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-08-21 pm EDT
|
5-day change | 1st Jan Change | ||
| 97.90 SEK | -2.59% |
|
-5.50% | -43.48% |
| Aug. 21 | Broad rally on the Stockholm Stock Exchange with Nibe the winner, the OMXS30 index rose 1.0 percent | FW |
| Aug. 21 | Erik Selin buys into Hemnet challenger Din Bostad | FW |
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 | 8,851 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -45.44% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 9,593 | 9,667 | 9,621 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -42.68% | 0.76% | -0.47% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 22.7x | 15.7x | 12.9x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 11.6x | 11.8x | 11x |
| PEG | - | 0.5x | 3.8x | 1.5x | 3.29x | -1.1x | 0.4x | 0.6x |
| Capitalization / Revenue | 23.2x | 14x | 23.2x | 23x | 10.6x | 6.5x | 5.26x | 4.67x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 7.05x | 5.74x | 5.08x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 15.8x | 12x | 10.6x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 18.6x | 13.4x | 11.7x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 18x | 15.4x | 13.8x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 5.56% | 6.5% | 7.25% |
| Dividend per Share 2 | 0.55 | 1 | 1.2 | 1.7 | 1.9 | 1.63 | 2.097 | 2.394 |
| Rate of return | 0.33% | 0.8% | 0.5% | 0.51% | 1.1% | 1.66% | 2.14% | 2.45% |
| EPS 2 | 1.55 | 2.93 | 3.47 | 5 | 5.48 | 4.32 | 6.248 | 7.589 |
| Distribution rate | 35.5% | 34.1% | 34.6% | 34% | 34.7% | 37.7% | 33.6% | 31.5% |
| Net sales 1 | 728.1 | 889.2 | 1,005 | 1,395 | 1,527 | 1,361 | 1,684 | 1,894 |
| EBITDA 1 | 355 | 448.1 | 525.5 | 719.8 | 767.5 | 607 | 805.5 | 908.5 |
| EBIT 1 | 223.9 | 377.5 | 448.2 | 633.8 | 673.8 | 515.1 | 722.4 | 825.5 |
| Net income 1 | 156.5 | 293.8 | 338.7 | 481.4 | 520.6 | 391.3 | 539.3 | 622.3 |
| Net Debt 1 | 188.6 | 228.1 | 438.1 | 391.9 | 516.4 | 742.4 | 815.7 | 769.8 |
| Reference price 2 | 167.30 | 125.60 | 241.40 | 336.00 | 173.20 | 97.90 | 97.90 | 97.90 |
| Nbr of stocks (in thousands) | 101,131 | 98,889 | 96,566 | 95,572 | 93,658 | 90,408 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.66x | 7.05x | 15.81x | 1.66% | 935M | |
| 15.82x | 4.21x | 9.72x | 1.29% | 523B | |
| 22.2x | 6.57x | 19.73x | -.--% | 331B | |
| 24.02x | 2.82x | 14.34x | -.--% | 161B | |
| 37.46x | 4.37x | 28.89x | -.--% | 110B | |
| 35.4x | 7.03x | 19.77x | -.--% | 110B | |
| 3.02x | 81.86x | 2.28x | 0.14% | 107B | |
| 86.51x | 5.15x | 24.59x | -.--% | 96.84B | |
| 10.59x | 8.06x | 94.05x | 0.63% | 94.47B | |
| 8.48x | 2.73x | 59.22x | 0.73% | 36.95B | |
| Average | 26.62x | 12.98x | 28.84x | 0.45% | 157.17B | |
| Weighted average by Cap. | 23.90x | 10.30x | 20.99x | 0.5% |
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
Select your edition
All financial news and data tailored to specific country editions
