|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-14 pm EDT
|
5-day change | 1st Jan Change | ||
| 68.60 SEK | -1.58% |
|
+2.39% | -60.39% |
| 03:35am | Citi cuts forecasts for Hemnet, lowers price target to SEK 75 | FW |
| 03:15am | Citigroup cuts price target for Hemnet to SEK 75 (104), reiterates neutral | 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 | 6,202 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -61.77% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 6,919 | 6,740 | 6,840 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -58.66% | -2.58% | 1.49% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 18.1x | 12.4x | 10.5x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 7.55x | 5.87x | 4.77x |
| PEG | - | 0.5x | 3.8x | 1.5x | 3.29x | -0.6x | 0.3x | 0.6x |
| Capitalization / Revenue | 23.2x | 14x | 23.2x | 23x | 10.6x | 4.85x | 4.15x | 3.73x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 5.41x | 4.51x | 4.11x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 12.4x | 9.21x | 8.34x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 14.8x | 10.4x | 9.31x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 14.6x | 11.7x | 10.7x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 6.87% | 8.52% | 9.39% |
| Dividend per Share 2 | 0.55 | 1 | 1.2 | 1.7 | 1.9 | 1.386 | 1.76 | 2.055 |
| Rate of return | 0.33% | 0.8% | 0.5% | 0.51% | 1.1% | 2.02% | 2.57% | 3% |
| EPS 2 | 1.55 | 2.93 | 3.47 | 5 | 5.48 | 3.784 | 5.515 | 6.508 |
| Distribution rate | 35.5% | 34.1% | 34.6% | 34% | 34.7% | 36.6% | 31.9% | 31.6% |
| Net sales 1 | 728.1 | 889.2 | 1,005 | 1,395 | 1,527 | 1,279 | 1,495 | 1,665 |
| EBITDA 1 | 355 | 448.1 | 525.5 | 719.8 | 767.5 | 559.2 | 731.5 | 820.5 |
| EBIT 1 | 223.9 | 377.5 | 448.2 | 633.8 | 673.8 | 468.6 | 646 | 734.6 |
| Net income 1 | 156.5 | 293.8 | 338.7 | 481.4 | 520.6 | 346 | 487.6 | 562.4 |
| Net Debt 1 | 188.6 | 228.1 | 438.1 | 391.9 | 516.4 | 717.2 | 538.3 | 638.5 |
| Reference price 2 | 167.30 | 125.60 | 241.40 | 336.00 | 173.20 | 68.60 | 68.60 | 68.60 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.42x | 5.49x | 12.56x | 2.05% | 632M | |
| 17.16x | 8.35x | 17.91x | 0.25% | 4,303B | |
| 24.61x | 7.73x | 13.61x | 0.28% | 1,942B | |
| 30.93x | 14.48x | 22.87x | 0.59% | 530B | |
| 14.67x | 3.91x | 9.05x | 1.39% | 488B | |
| 19.66x | 5.82x | 17.49x | -.--% | 293B | |
| 21.18x | 1.55x | 10.48x | 0.98% | 276B | |
| 109.83x | 14.5x | 77.88x | -.--% | 227B | |
| 22.45x | 2.55x | 13x | -.--% | 146B | |
| 8.38x | 0.96x | 4.14x | -.--% | 117B | |
| Average | 28.73x | 6.53x | 19.90x | 0.55% | 832.2B | |
| Weighted average by Cap. | 22.35x | 7.99x | 17.80x | 0.34% |
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
