|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-16 pm EDT
|
5-day change | 1st Jan Change | ||
| 75.05 SEK | -2.53% |
|
-6.01% | -56.67% |
| 11:27am | Global markets live: Microsoft, Meta, Google, Intel, Boeing… |  |
| 06:39am | Stockholm stocks stay upbeat at midday, OMXS30 index rises 0.9 percent | 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 | 6,961 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -57.09% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 7,747 | 7,701 | 7,804 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -53.72% | -0.6% | 1.35% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 18.8x | 13.2x | 11x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 8.9x | 8.24x | 7.06x |
| PEG | - | 0.5x | 3.8x | 1.5x | 3.29x | -0.7x | 0.3x | 0.5x |
| Capitalization / Revenue | 23.2x | 14x | 23.2x | 23x | 10.6x | 5.31x | 4.29x | 3.82x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 5.91x | 4.74x | 4.28x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 13.3x | 10.1x | 9.13x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 15.9x | 11.3x | 10.1x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 15.5x | 12x | 11.7x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 6.46% | 8.35% | 8.52% |
| Dividend per Share 2 | 0.55 | 1 | 1.2 | 1.7 | 1.9 | 1.526 | 1.942 | 2.156 |
| Rate of return | 0.33% | 0.8% | 0.5% | 0.51% | 1.1% | 1.98% | 2.52% | 2.8% |
| EPS 2 | 1.55 | 2.93 | 3.47 | 5 | 5.48 | 4.106 | 5.829 | 6.996 |
| Distribution rate | 35.5% | 34.1% | 34.6% | 34% | 34.7% | 37.2% | 33.3% | 30.8% |
| Net sales 1 | 728.1 | 889.2 | 1,005 | 1,395 | 1,527 | 1,311 | 1,623 | 1,824 |
| EBITDA 1 | 355 | 448.1 | 525.5 | 719.8 | 767.5 | 580.4 | 763.2 | 854.8 |
| EBIT 1 | 223.9 | 377.5 | 448.2 | 633.8 | 673.8 | 488.6 | 678.6 | 769.5 |
| Net income 1 | 156.5 | 293.8 | 338.7 | 481.4 | 520.6 | 373.2 | 505.8 | 583.3 |
| Net Debt 1 | 188.6 | 228.1 | 438.1 | 391.9 | 516.4 | 785.5 | 739.3 | 842.9 |
| Reference price 2 | 167.30 | 125.60 | 241.40 | 336.00 | 173.20 | 77.00 | 77.00 | 77.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.3x | 5.83x | 13.09x | 2.01% | 712M | |
| 21.73x | 6.43x | 19.32x | -.--% | 324B | |
| 21.81x | 2.56x | 13x | -.--% | 146B | |
| 39.63x | 4.66x | 30.75x | -.--% | 115B | |
| 31.69x | 6.21x | 17.44x | -.--% | 99.24B | |
| 2.69x | 70.34x | 1.96x | 0.15% | 96.7B | |
| 76.64x | 4.54x | 21.62x | -.--% | 85.91B | |
| 10.27x | 7.46x | 89.63x | 0.67% | 88.91B | |
| 7.92x | 3.03x | 62.77x | 0.76% | 34.53B | |
| 183.65x | 2.86x | 83.48x | -.--% | 30.21B | |
| Average | 41.43x | 11.39x | 35.31x | 0.36% | 102.13B | |
| Weighted average by Cap. | 30.86x | 11.42x | 27.55x | 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
Select your edition
All financial news and data tailored to specific country editions
