Valuation HMS Networks AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-09-16 pm EDT			5-day change	1st Jan Change
528.50 ^SEK	+1.73%		+1.25%	+26.13%

Sep. 16	Affarsvarlden Maintains a Neutral Rating on HMS Networks	FW
Sep. 14	HMS Networks Makes EUR21 Million Take-private Bid for Robot SA	MT

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	26,528	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	26.16%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	28,442	27,893	27,263
Change	-	-38.83%	45.58%	6.65%	-6.7%	21.64%	-1.93%	-2.26%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	38.7x	31.2x	27.9x
PBR	129x	10.4x	13.2x	7.81x	6.13x	6.62x	5.79x	5.08x
PEG	-	0.7x	3.4x	-1.4x	1.3x	0.7x	1.3x	2.3x
Capitalization / Revenue	13.2x	6.32x	7.67x	7.12x	5.88x	6.54x	5.83x	5.43x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	7.01x	6.13x	5.58x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	22.8x	19.8x	17.8x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	29.1x	24.5x	21.7x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	38.8x	32.4x	27.6x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.58%	3.08%	3.62%
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%	1.03%	1.2%	1.42%
EPS ²	7.57	10.89	12.19	6.34	8.66	13.66	16.95	18.97
Distribution rate	39.6%	36.7%	36.1%	69.4%	55.4%	39.7%	37.4%	39.7%
Net sales ¹	1,972	2,506	3,025	3,059	3,577	4,057	4,547	4,889
EBITDA ¹	548	760	877	796	1,064	1,248	1,410	1,528
EBIT ¹	446	653	753	503	762	978.5	1,139	1,254
Net income ¹	355	508	571	310	435	686.9	852.2	954.4
Net Debt ¹	347	300	289	3,293	2,354	1,914	1,366	735.4
Reference price ²	558.00	339.60	497.40	433.80	419.00	528.50	528.50	528.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HMS NETWORKS AB	38.04x	6.9x	22.42x	1.04%	2.67B
CISCO SYSTEMS, INC.	27.03x	6.01x	15.56x	1.55%	434B
ARISTA NETWORKS, INC.	50.85x	17.99x	36.09x	-.--%	243B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.09x	0.81x	14.69x	2.26%	180B
ZHONGJI INNOLIGHT CO., LTD.	27.95x	8.86x	21.39x	0.44%	151B
MOTOROLA SOLUTIONS, INC.	33.95x	6.55x	19.32x	0.99%	77.64B
LUMENTUM HOLDINGS INC.	39.58x	11.64x	26.14x	-.--%	75.25B
NOKIA OYJ	41.53x	2.19x	14.26x	1.74%	56.15B
GARMIN LTD.	27.86x	6.29x	20.99x	1.48%	53.8B
CIENA CORPORATION	57.66x	7.46x	33.03x	-.--%	47.41B
Average	36.45x	7.47x	22.39x	0.95%	132.08B
Weighted average by Cap.	33.47x	8.09x	21.52x	1.06%