|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 93.73 SEK | -0.01% |
|
-4.25% | -11.65% |
| Jun. 04 | Deutsche Bank lowers its target price for Hexagon to SEK 105 (120), reiterates hold | FW |
| Jun. 04 | Trimble, Inc. : A system that renews itself |  |
Company Valuation: Hexagon AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 27,369 | 37,844 | 26,329 | 29,208 | 24,736 | 22,958 | - | - |
| Change | - | 38.27% | -30.43% | 10.94% | -15.31% | -7.19% | - | - |
| Enterprise Value (EV) 1 | 29,745 | 40,384 | 29,770 | 32,801 | 27,967 | 26,063 | 25,462 | 24,882 |
| Change | - | 35.77% | -26.28% | 10.18% | -14.74% | -6.81% | -2.3% | -2.28% |
| P/E ratio | 44.3x | 45.5x | 26.3x | 34.3x | 24.4x | 23x | 19.8x | 17.4x |
| PBR | 4.6x | 4.33x | 2.68x | 2.92x | 2.22x | 2.03x | 1.92x | 1.86x |
| PEG | - | 1.6x | 1.3x | -2.3x | 1.3x | -13.07x | 1.2x | 1.3x |
| Capitalization / Revenue | 7.27x | 8.72x | 5.1x | 5.37x | 4.58x | 4.19x | 3.91x | 3.67x |
| EV / Revenue | 7.9x | 9.3x | 5.77x | 6.03x | 5.18x | 4.75x | 4.34x | 3.98x |
| EV / EBITDA | 21.1x | 24.4x | 15.9x | 16.2x | 13.5x | 12.9x | 11.5x | 10.4x |
| EV / EBIT | 31.1x | 31.8x | 19.6x | 20.5x | 17.4x | 16.7x | 14.6x | 13.3x |
| EV / FCF | 30x | 43.3x | 36.3x | 38.4x | 26.5x | 26.4x | 21.7x | 19.1x |
| FCF Yield | 3.33% | 2.31% | 2.75% | 2.6% | 3.77% | 3.79% | 4.6% | 5.23% |
| Dividend per Share 2 | 0.0929 | 0.11 | 0.12 | 0.13 | 0.14 | 0.14 | 0.1509 | 0.1684 |
| Rate of return | 0.87% | 0.78% | 1.23% | 1.19% | 1.52% | 1.64% | 1.76% | 1.97% |
| EPS 2 | 0.24 | 0.308 | 0.372 | 0.317 | 0.378 | 0.3714 | 0.4326 | 0.4907 |
| Distribution rate | 38.7% | 35.7% | 32.3% | 41% | 37% | 37.7% | 34.9% | 34.3% |
| Net sales 1 | 3,764 | 4,341 | 5,160 | 5,435 | 5,401 | 5,483 | 5,871 | 6,255 |
| EBITDA 1 | 1,412 | 1,654 | 1,877 | 2,027 | 2,068 | 2,019 | 2,210 | 2,395 |
| EBIT 1 | 956.2 | 1,270 | 1,518 | 1,597 | 1,603 | 1,564 | 1,739 | 1,873 |
| Net income 1 | 618.1 | 801.6 | 1,008 | 858.9 | 1,023 | 999.9 | 1,170 | 1,326 |
| Net Debt 1 | 2,376 | 2,541 | 3,442 | 3,593 | 3,231 | 3,105 | 2,505 | 1,924 |
| Reference price 2 | 10.638 | 14.026 | 9.784 | 10.881 | 9.215 | 8.552 | 8.552 | 8.552 |
| Nbr of stocks (in thousands) | 2,572,856 | 2,698,128 | 2,690,928 | 2,684,378 | 2,684,378 | 2,684,378 | - | - |
| Announcement Date | 2/3/21 | 2/2/22 | 1/24/23 | 2/1/24 | 1/31/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 23.03x | 4.75x | 12.91x | 1.64% | 26.61B | ||
| 34.74x | 11.5x | 21.77x | 0.6% | 97.41B | ||
| 38.77x | 2.6x | 10.13x | 2.36% | 28.45B | ||
| 27.44x | 4.08x | 16.72x | -.--% | 22.9B | ||
| 16.91x | 1.26x | 6.51x | 1.84% | 19.9B | ||
| 61.82x | 1.1x | 13.67x | 2.99% | 16.69B | ||
| 16.79x | 0.68x | 8.39x | -.--% | 16.39B | ||
| 39.1x | 5.62x | 23.21x | 0.74% | 16.19B | ||
| 28.1x | 3.02x | 14.76x | -.--% | 14.9B | ||
| 26.89x | 2.99x | 18.31x | 2.81% | 9.68B | ||
| Average | 31.36x | 3.76x | 14.64x | 1.3% | 26.91B | |
| Weighted average by Cap. | 32.27x | 6.07x | 16.36x | 1.09% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- HEXA B Stock
- Valuation Hexagon AB
Select your edition
All financial news and data tailored to specific country editions
