|
Market Closed -
OTC Markets
09:30:03 2026-07-20 am EDT
|
5-day change | 1st Jan Change | ||
| 48.73 USD | -18.44% |
|
-.--% | +3.35% |
| Jul. 15 | Handelsbanken upgrades HMS Networks to Buy | FW |
| Jul. 15 | DNB Carnegie raises its target price for HMS Networks to 704 kronor (690), reiterates buy | FW |
Company Valuation: HMS Networks AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,037 | 15,840 | 23,207 | 21,766 | 21,027 | 24,495 | - | - |
| Change | - | -39.16% | 46.51% | -6.21% | -3.39% | 16.49% | - | - |
| Enterprise Value (EV) 1 | 26,384 | 16,140 | 23,496 | 25,059 | 23,381 | 26,409 | 25,864 | 25,239 |
| Change | - | -38.83% | 45.58% | 6.65% | -6.7% | 12.95% | -2.06% | -2.42% |
| P/E | 73.7x | 31.2x | 40.8x | 68.4x | 48.4x | 35.7x | 29x | 25.9x |
| PBR | 129x | 10.4x | 13.2x | 7.81x | 6.13x | 6.11x | 5.35x | 4.7x |
| PEG | - | 0.7x | 3.4x | -1.4x | 1.3x | 0.6x | 1.2x | 2.2x |
| Capitalization / Revenue | 13.2x | 6.32x | 7.67x | 7.12x | 5.88x | 6.04x | 5.4x | 5.02x |
| EV / Revenue | 13.4x | 6.44x | 7.77x | 8.19x | 6.54x | 6.51x | 5.7x | 5.18x |
| EV / EBITDA | 48.1x | 21.2x | 26.8x | 31.5x | 22x | 21.2x | 18.4x | 16.6x |
| EV / EBIT | 59.2x | 24.7x | 31.2x | 49.8x | 30.7x | 27x | 22.8x | 20.2x |
| EV / FCF | 64.7x | 248x | 52.8x | 53.2x | 31.4x | 36x | 30.2x | 25.7x |
| FCF Yield | 1.55% | 0.4% | 1.89% | 1.88% | 3.18% | 2.78% | 3.31% | 3.89% |
| Dividend per Share 2 | 3 | 4 | 4.4 | 4.4 | 4.8 | 5.418 | 6.344 | 7.525 |
| Rate of return | 0.54% | 1.18% | 0.88% | 1.01% | 1.15% | 1.11% | 1.3% | 1.54% |
| EPS 2 | 7.57 | 10.89 | 12.19 | 6.34 | 8.66 | 13.65 | 16.84 | 18.86 |
| Distribution rate | 39.6% | 36.7% | 36.1% | 69.4% | 55.4% | 39.7% | 37.7% | 39.9% |
| Net sales 1 | 1,972 | 2,506 | 3,025 | 3,059 | 3,577 | 4,057 | 4,534 | 4,876 |
| EBITDA 1 | 548 | 760 | 877 | 796 | 1,064 | 1,248 | 1,402 | 1,517 |
| EBIT 1 | 446 | 653 | 753 | 503 | 762 | 978.3 | 1,132 | 1,247 |
| Net income 1 | 355 | 508 | 571 | 310 | 435 | 686.9 | 846.8 | 949.2 |
| Net Debt 1 | 347 | 300 | 289 | 3,293 | 2,354 | 1,914 | 1,369 | 744.1 |
| Reference price 2 | 558.00 | 339.60 | 497.40 | 433.80 | 419.00 | 488.00 | 488.00 | 488.00 |
| Nbr of stocks (in thousands) | 46,661 | 46,643 | 46,656 | 50,175 | 50,184 | 50,194 | - | - |
| Announcement Date | 1/26/22 | 1/26/23 | 1/26/24 | 1/28/25 | 1/27/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.34x | 7.19x | 18.57x | 1.48% | 440B | |
| 50.87x | 18.02x | 36.16x | -.--% | 244B | |
| 22.32x | 0.9x | 16.02x | 2.08% | 195B | |
| 34.74x | 10.97x | 27x | 0.32% | 172B | |
| 176.81x | 26.23x | 76.9x | -.--% | 78.34B | |
| 34.05x | 6.59x | 18.81x | 0.99% | 77.7B | |
| 77.91x | 9.08x | 41.9x | -.--% | 57.41B | |
| 42.55x | 2.25x | 14.63x | 1.69% | 57.69B | |
| 29.71x | 6.73x | 22.52x | 1.39% | 57.36B | |
| Average | 55.92x | 9.77x | 30.28x | 0.88% | 153.19B | |
| Weighted average by Cap. | 45.66x | 9.59x | 26.67x | 0.99% |
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
- HMS Stock
- HMNKF Stock
- Valuation HMS Networks AB
Select your edition
All financial news and data tailored to specific country editions
