Valuation Hemnet Group AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-29 pm EDT			5-day change	1st Jan Change
93.50 ^SEK	-2.25%		+7.78%	-46.02%

Jul. 29	Hexagon leads the charge, OMXS30 rises 0.22 percent	FW
Jul. 28	Storytel and Nibe in focus as OMXS30 rose 0.2%	FW

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	8,453	-	-
Change	-	-26.59%	87.68%	37.76%	-49.48%	-47.89%	-	-
Enterprise Value (EV) ¹	17,108	12,649	23,749	32,504	16,738	9,184	9,243	9,187
Change	-	-26.07%	87.76%	36.86%	-48.51%	-45.13%	0.63%	-0.6%
P/E	108x	42.9x	69.6x	67.2x	31.6x	21.4x	14.8x	12.2x
PBR	11.1x	8.66x	18.5x	25.7x	15.1x	11.4x	11.9x	11.2x
PEG	-	0.5x	3.8x	1.5x	3.29x	-1.1x	0.3x	0.6x
Capitalization / Revenue	23.2x	14x	23.2x	23x	10.6x	6.16x	4.99x	4.44x
EV / Revenue	23.5x	14.2x	23.6x	23.3x	11x	6.69x	5.45x	4.82x
EV / EBITDA	48.2x	28.2x	45.2x	45.2x	21.8x	15x	11.4x	10x
EV / EBIT	76.4x	33.5x	53x	51.3x	24.8x	17.6x	12.7x	11.1x
EV / FCF	75x	37.1x	69x	59.8x	30x	16.9x	14.4x	12.9x
FCF Yield	1.33%	2.69%	1.45%	1.67%	3.34%	5.9%	6.94%	7.76%
Dividend per Share ²	0.55	1	1.2	1.7	1.9	1.642	2.11	2.413
Rate of return	0.33%	0.8%	0.5%	0.51%	1.1%	1.76%	2.26%	2.58%
EPS ²	1.55	2.93	3.47	5	5.48	4.372	6.302	7.654
Distribution rate	35.5%	34.1%	34.6%	34%	34.7%	37.6%	33.5%	31.5%
Net sales ¹	728.1	889.2	1,005	1,395	1,527	1,373	1,694	1,906
EBITDA ¹	355	448.1	525.5	719.8	767.5	612.4	810.5	914.2
EBIT ¹	223.9	377.5	448.2	633.8	673.8	520.4	727.3	831.2
Net income ¹	156.5	293.8	338.7	481.4	520.6	396	544.1	627.9
Net Debt ¹	188.6	228.1	438.1	391.9	516.4	731.2	789.5	733.7
Reference price ²	167.30	125.60	241.40	336.00	173.20	93.50	93.50	93.50
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HEMNET GROUP AB	21.88x	6.84x	15.33x	1.72%	893M
TENCENT HOLDINGS LIMITED	15.04x	4.09x	9.56x	1.37%	512B
NETFLIX, INC.	20.21x	5.98x	17.97x	-.--%	301B
UBER TECHNOLOGIES, INC.	23.25x	2.49x	12.9x	-.--%	144B
SPOTIFY TECHNOLOGY S.A.	35.11x	4.3x	28.32x	-.--%	105B
PROSUS N.V.	10.81x	7.96x	91.13x	0.64%	92.92B
AIRBNB, INC.	30.11x	5.72x	16.16x	-.--%	90.87B
DOORDASH, INC.	76.85x	4.52x	22.05x	-.--%	85.19B
SK SQUARE CO., LTD.	3.2x	62.52x	2.26x	0.17%	83.72B
NASPERS LIMITED	8.33x	2.76x	43.37x	0.74%	37.19B
Average	24.48x	10.72x	25.91x	0.46%	145.34B
Weighted average by Cap.	21.82x	8.05x	19.80x	0.55%