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 8,660 - -
Change - -26.59% 87.68% 37.76% -49.48% -46.62% - -
Enterprise Value (EV) 1 17,108 12,649 23,749 32,504 16,738 9,391 9,449 9,393
Change - -26.07% 87.76% 36.86% -48.51% -43.9% 0.62% -0.59%
P/E 108x 42.9x 69.6x 67.2x 31.6x 21.9x 15.2x 12.5x
PBR 11.1x 8.66x 18.5x 25.7x 15.1x 11.7x 12.2x 11.4x
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 6.31x 5.11x 4.54x
EV / Revenue 23.5x 14.2x 23.6x 23.3x 11x 6.84x 5.58x 4.93x
EV / EBITDA 48.2x 28.2x 45.2x 45.2x 21.8x 15.3x 11.7x 10.3x
EV / EBIT 76.4x 33.5x 53x 51.3x 24.8x 18x 13x 11.3x
EV / FCF 75x 37.1x 69x 59.8x 30x 17.3x 14.7x 13.2x
FCF Yield 1.33% 2.69% 1.45% 1.67% 3.34% 5.77% 6.79% 7.58%
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% 1.72% 2.21% 2.52%
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 95.65 95.65 95.65
Nbr of stocks (in thousands) 101,131 98,889 96,566 95,572 93,658 90,533 - -
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.($)
21.88x6.84x15.33x1.72% 893M
15.04x4.09x9.56x1.37% 512B
20.21x5.98x17.97x-.--% 301B
23.25x2.49x12.9x-.--% 144B
35.11x4.3x28.32x-.--% 105B
10.81x7.96x91.13x0.64% 92.92B
30.11x5.72x16.16x-.--% 90.87B
76.85x4.52x22.05x-.--% 85.19B
3.2x62.52x2.26x0.17% 83.72B
8.33x2.76x43.37x0.74% 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%

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

  1. Stock Market
  2. Stocks
  3. HEM Stock
  4. Valuation Hemnet Group AB