Valuation Hemnet Group AB Borsa Italiana

Stocks

Real-time Estimate Tradegate Other stock markets 04:35:01 2026-07-06 am EDT			5-day change	1st Jan Change
7.960 ^EUR	+0.44%		+22.11%	-53.35%

03:36am	Stockholm's stock exchange starts Monday on an uneven note	FW
02:42am	The Stockholm stock exchange is expected to open around flat	FW

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	8,020	-	-
Change	-	-26.59%	87.68%	37.76%	-49.48%	-50.56%	-	-
Enterprise Value (EV) ¹	17,108	12,649	23,749	32,504	16,738	8,710	8,729	8,713
Change	-	-26.07%	87.76%	36.86%	-48.51%	-47.96%	0.22%	-0.18%
P/E	108x	42.9x	69.6x	67.2x	31.6x	17.2x	12.6x	10.4x
PBR	11.1x	8.66x	18.5x	25.7x	15.1x	8.82x	8.12x	7.29x
PEG	-	0.5x	3.8x	1.5x	3.29x	-2.56x	0.3x	0.5x
Capitalization / Revenue	23.2x	14x	23.2x	23x	10.6x	5.38x	4.43x	3.92x
EV / Revenue	23.5x	14.2x	23.6x	23.3x	11x	5.84x	4.83x	4.26x
EV / EBITDA	48.2x	28.2x	45.2x	45.2x	21.8x	12.5x	9.88x	8.65x
EV / EBIT	76.4x	33.5x	53x	51.3x	24.8x	14.3x	10.9x	9.48x
EV / FCF	75x	37.1x	69x	59.8x	30x	14.4x	12.4x	11.1x
FCF Yield	1.33%	2.69%	1.45%	1.67%	3.34%	6.94%	8.04%	9.02%
Dividend per Share ²	0.55	1	1.2	1.7	1.9	1.737	2.211	2.65
Rate of return	0.33%	0.8%	0.5%	0.51%	1.1%	1.98%	2.52%	3.01%
EPS ²	1.55	2.93	3.47	5	5.48	5.112	6.994	8.436
Distribution rate	35.5%	34.1%	34.6%	34%	34.7%	34%	31.6%	31.4%
Net sales ¹	728.1	889.2	1,005	1,395	1,527	1,491	1,808	2,043
EBITDA ¹	355	448.1	525.5	719.8	767.5	694.5	883.7	1,007
EBIT ¹	223.9	377.5	448.2	633.8	673.8	610.3	799.5	918.8
Net income ¹	156.5	293.8	338.7	481.4	520.6	468.3	616.3	714.4
Net Debt ¹	188.6	228.1	438.1	391.9	516.4	690	708.8	693.2
Reference price ²	167.30	125.60	241.40	336.00	173.20	87.90	87.90	87.90
Nbr of stocks (in thousands)	101,131	98,889	96,566	95,572	93,658	91,243	-	-
Announcement Date	2/1/22	1/27/23	1/31/24	1/31/25	1/29/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NETFLIX, INC.	21.62x	6.4x	19.22x	-.--%	327B
UBER TECHNOLOGIES, INC.	24.56x	2.62x	13.52x	-.--%	152B
SK SQUARE CO., LTD.	5.56x	122.88x	4.45x	0.1%	137B
SPOTIFY TECHNOLOGY S.A.	33.18x	4.04x	26.47x	-.--%	99.93B
PROSUS N.V.	9.07x	7.81x	89.3x	0.69%	89.72B
AIRBNB, INC.	29.28x	5.54x	15.65x	-.--%	88.39B
DOORDASH, INC.	75.14x	4.45x	21.73x	-.--%	83.66B
NASPERS LIMITED	7.84x	2.77x	39.38x	0.6%	36.64B
ETERNAL LIMITED	701.69x	4.54x	214.3x	-.--%	27.18B
Average	100.88x	17.89x	49.34x	0.15%	115.63B
Weighted average by Cap.	42.20x	20.64x	28.89x	0.09%