|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 85.45 SEK | +4.02% |
|
-0.52% | -50.66% |
| Jul. 24 | Major shareholders request extraordinary meeting at Hemnet | FW |
| Jul. 21 | Nordea upgrades Hemnet to buy, price target SEK 103 | 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 | 7,736 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -52.31% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 8,467 | 8,526 | 8,470 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -49.41% | 0.69% | -0.65% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 19.5x | 13.6x | 11.2x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 10.4x | 10.9x | 10.2x |
| PEG | - | 0.5x | 3.8x | 1.5x | 3.29x | -1x | 0.3x | 0.5x |
| Capitalization / Revenue | 23.2x | 14x | 23.2x | 23x | 10.6x | 5.63x | 4.57x | 4.06x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 6.17x | 5.03x | 4.44x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 13.8x | 10.5x | 9.26x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 16.3x | 11.7x | 10.2x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 15.6x | 13.3x | 11.9x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 6.4% | 7.52% | 8.41% |
| 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% | 1.92% | 2.47% | 2.82% |
| 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 | 85.45 | 85.45 | 85.45 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.54x | 6.17x | 13.83x | 1.92% | 798M | |
| 14.62x | 3.98x | 9.28x | 1.41% | 498B | |
| 19.57x | 5.79x | 17.41x | -.--% | 292B | |
| 3.84x | 78.55x | 2.84x | 0.14% | 100B | |
| 33.15x | 4.03x | 26.58x | -.--% | 99.24B | |
| 10.3x | 7.56x | 86.64x | 0.67% | 88.43B | |
| 27.73x | 5.21x | 14.72x | -.--% | 83.74B | |
| 67.96x | 3.96x | 19.32x | -.--% | 75.34B | |
| 7.95x | 2.63x | 41.34x | 0.78% | 35.46B | |
| 697.58x | 4.51x | 213x | -.--% | 26.72B | |
| Average | 90.22x | 12.24x | 44.50x | 0.49% | 129.91B | |
| Weighted average by Cap. | 33.83x | 10.43x | 23.20x | 0.62% |
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
