|
Delayed
Nasdaq Stockholm
11:29:50 2026-11-05 am EST
|
5-day change | 1st Jan Change | ||
| 76.60 SEK | +3.23% |
|
+6.69% | -55.77% |
| Nov. 04 | Broad gains on Stockholm Stock Exchange after midterm elections, OMXS30 index up 0.8 percent | FW |
| Nov. 04 | Citi expects unchanged strategy for Hemnet after CEO change | 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 | 6,636 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -59.09% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 7,359 | 7,098 | 7,158 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -56.03% | -3.55% | 0.86% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 21.6x | 15x | 13x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 8.13x | 6.32x | 5.03x |
| PEG | - | 0.5x | 3.8x | 1.5x | 3.29x | -0.6x | 0.3x | 0.8x |
| Capitalization / Revenue | 23.2x | 14x | 23.2x | 23x | 10.6x | 5.33x | 4.74x | 4.33x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 5.91x | 5.07x | 4.67x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 13.8x | 10.5x | 9.52x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 16.2x | 11.9x | 10.7x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 17.8x | 13.7x | 12.4x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 5.61% | 7.28% | 8.07% |
| Dividend per Share 2 | 0.55 | 1 | 1.2 | 1.7 | 1.9 | 1.385 | 1.582 | 1.829 |
| Rate of return | 0.33% | 0.8% | 0.5% | 0.51% | 1.1% | 1.87% | 2.13% | 2.47% |
| EPS 2 | 1.55 | 2.93 | 3.47 | 5 | 5.48 | 3.438 | 4.947 | 5.725 |
| Distribution rate | 35.5% | 34.1% | 34.6% | 34% | 34.7% | 40.3% | 32% | 32% |
| Net sales 1 | 728.1 | 889.2 | 1,005 | 1,395 | 1,527 | 1,245 | 1,399 | 1,533 |
| EBITDA 1 | 355 | 448.1 | 525.5 | 719.8 | 767.5 | 531.7 | 677.3 | 751.9 |
| EBIT 1 | 223.9 | 377.5 | 448.2 | 633.8 | 673.8 | 455.3 | 594.7 | 669.1 |
| Net income 1 | 156.5 | 293.8 | 338.7 | 481.4 | 520.6 | 316 | 442.5 | 505.1 |
| Net Debt 1 | 188.6 | 228.1 | 438.1 | 391.9 | 516.4 | 722.8 | 461.5 | 522.3 |
| Reference price 2 | 167.30 | 125.60 | 241.40 | 336.00 | 173.20 | 74.20 | 74.20 | 74.20 |
| Nbr of stocks (in thousands) | 101,131 | 98,889 | 96,566 | 95,572 | 93,658 | 89,436 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.58x | 5.91x | 13.84x | 1.87% | 679M | |
| 14.66x | 6.85x | 14.9x | 0.31% | 3,543B | |
| 21.63x | 6.32x | 11.35x | 0.34% | 1,610B | |
| 34.29x | 15.94x | 25.23x | 0.52% | 586B | |
| 13.85x | 3.68x | 8.54x | 1.47% | 460B | |
| 18.53x | 5.47x | 16.39x | -.--% | 273B | |
| 19.82x | 1.46x | 9.83x | 1.04% | 262B | |
| 94.55x | 12.47x | 68.19x | -.--% | 197B | |
| 22.01x | 2.51x | 12.74x | -.--% | 143B | |
| 47.49x | 5.53x | 36.52x | -.--% | 129B | |
| Average | 30.84x | 6.61x | 21.75x | 0.55% | 720.35B | |
| Weighted average by Cap. | 21.02x | 7.07x | 16.21x | 0.4% |
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
