|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 80.40 SEK | -1.88% |
|
-5.15% | -26.39% |
| Jun. 09 | Former Hexagon CEO Paolo Guglielmini lands senior role at Nvidia | FW |
| Jun. 09 | JPMorgan cuts Hexagon price target to SEK 85 (115), reiterates Neutral | FW |
Company Valuation: Hexagon AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 37,844 | 26,329 | 29,208 | 24,736 | 27,187 | 20,123 | - | - |
| Change | - | -30.43% | 10.94% | -15.31% | 9.91% | -25.98% | - | - |
| Enterprise Value (EV) 1 | 40,384 | 29,770 | 32,801 | 27,967 | 30,583 | 21,706 | 21,567 | 21,313 |
| Change | - | -26.28% | 10.18% | -14.74% | 9.35% | -29.03% | -0.64% | -1.18% |
| P/E ratio | 45.5x | 26.3x | 34.3x | 24.4x | 44.4x | 9.21x | 23.2x | 21.4x |
| PBR | 4.33x | 2.68x | 2.92x | 2.22x | 2.66x | 1.83x | 1.81x | 1.75x |
| PEG | - | 1.3x | -2.3x | 1.3x | -1.1x | 0x | -0.4x | 2.46x |
| Capitalization / Revenue | 8.72x | 5.1x | 5.37x | 4.58x | 5.01x | 4.97x | 4.54x | 4.3x |
| EV / Revenue | 9.3x | 5.77x | 6.03x | 5.18x | 5.64x | 5.36x | 4.87x | 4.56x |
| EV / EBITDA | 24.4x | 15.9x | 16.2x | 13.5x | 15.5x | 10.3x | 13.3x | 12.3x |
| EV / EBIT | 31.8x | 19.6x | 20.5x | 17.4x | 20.7x | 19.8x | 18.2x | 16.7x |
| EV / FCF | 43.3x | 36.3x | 38.4x | 26.5x | 29.7x | 27.6x | 24.3x | 21.2x |
| FCF Yield | 2.31% | 2.75% | 2.6% | 3.77% | 3.37% | 3.62% | 4.11% | 4.71% |
| Dividend per Share 2 | 0.11 | 0.12 | 0.13 | 0.14 | 0.14 | 0.1772 | 0.1568 | 0.1376 |
| Rate of return | 0.78% | 1.23% | 1.19% | 1.52% | 1.38% | 2.36% | 2.09% | 1.83% |
| EPS 2 | 0.308 | 0.372 | 0.317 | 0.378 | 0.228 | 0.8138 | 0.3226 | 0.3507 |
| Distribution rate | 35.7% | 32.3% | 41% | 37% | 61.4% | 21.8% | 48.6% | 39.2% |
| Net sales 1 | 4,341 | 5,160 | 5,435 | 5,401 | 5,425 | 4,051 | 4,430 | 4,676 |
| EBITDA 1 | 1,654 | 1,877 | 2,027 | 2,068 | 1,979 | 2,107 | 1,617 | 1,734 |
| EBIT 1 | 1,270 | 1,518 | 1,597 | 1,603 | 1,475 | 1,096 | 1,186 | 1,274 |
| Net income 1 | 801.6 | 1,008 | 858.9 | 1,023 | 617.4 | 2,214 | 891.8 | 966.6 |
| Net Debt 1 | 2,541 | 3,442 | 3,593 | 3,231 | 3,396 | 1,583 | 1,444 | 1,190 |
| Reference price 2 | 14.026 | 9.784 | 10.881 | 9.215 | 10.128 | 7.496 | 7.496 | 7.496 |
| Nbr of stocks (in thousands) | 2,698,128 | 2,690,928 | 2,684,378 | 2,684,378 | 2,684,378 | 2,684,378 | - | - |
| Announcement Date | 2/2/22 | 1/24/23 | 2/1/24 | 1/31/25 | 1/30/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.21x | 5.36x | 10.3x | 2.36% | 23.26B | |
| 42.53x | 14.65x | 28.05x | 0.7% | 113B | |
| 35.85x | 1.68x | 19.17x | -.--% | 53.93B | |
| 62.37x | 9.14x | 43.89x | 1.14% | 52.87B | |
| 36.97x | 2.87x | 14.83x | 0.86% | 45.42B | |
| 41.94x | 2.22x | 18.96x | 1.38% | 29.81B | |
| 30.5x | 4.63x | 18.48x | -.--% | 28.69B | |
| 46.05x | 7.08x | 28.28x | 0.55% | 23.39B | |
| 32.35x | 1.13x | 12.73x | 0.24% | 17.59B | |
| 36.02x | 1.79x | 16.28x | 0.47% | 15.95B | |
| Average | 37.38x | 5.05x | 21.10x | 0.77% | 40.41B | |
| Weighted average by Cap. | 40.30x | 7.18x | 23.96x | 0.74% |
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
- HEXA B Stock
- Valuation Hexagon AB
Select your edition
All financial news and data tailored to specific country editions
