Valuation HMS Networks AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-08-07 pm EDT			5-day change	1st Jan Change
492.00 ^SEK	+0.37%		+0.08%	+17.42%

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

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	24,695	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	17.44%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	26,610	26,065	25,440
Change	-	-38.83%	45.58%	6.65%	-6.7%	13.81%	-2.05%	-2.4%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	36x	29.2x	26.1x
PBR	129x	10.4x	13.2x	7.81x	6.13x	6.16x	5.39x	4.74x
PEG	-	0.7x	3.4x	-1.4x	1.3x	0.6x	1.3x	2.2x
Capitalization / Revenue	13.2x	6.32x	7.67x	7.12x	5.88x	6.09x	5.45x	5.06x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	6.56x	5.75x	5.22x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	21.3x	18.6x	16.8x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	27.2x	23x	20.4x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	36.3x	30.4x	25.9x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.76%	3.29%	3.86%
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%	1.1%	1.29%	1.53%
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	492.00	492.00	492.00
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

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.($)
HMS NETWORKS AB	36.03x	6.56x	21.32x	1.1%	2.61B
CISCO SYSTEMS, INC.	37.36x	7.8x	20.16x	1.36%	479B
ARISTA NETWORKS, INC.	49.72x	17.54x	35.18x	-.--%	238B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.23x	0.92x	16.15x	2.02%	200B
ZHONGJI INNOLIGHT CO., LTD.	32.49x	10.27x	25.3x	0.32%	160B
MOTOROLA SOLUTIONS, INC.	33.91x	6.56x	18.74x	0.99%	77.38B
LUMENTUM HOLDINGS INC.	180.22x	23.19x	68x	-.--%	69.26B
GARMIN LTD.	31.06x	7.05x	23.59x	1.33%	59.96B
CIENA CORPORATION	79.23x	9.23x	42.6x	-.--%	58.38B
NOKIA OYJ	38.99x	2.05x	13.33x	1.84%	52.79B
Average	54.12x	9.12x	28.44x	0.9%	139.71B
Weighted average by Cap.	45.16x	9.26x	25.85x	0.98%