|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-02 EDT
|
5-day change | 1st Jan Change | ||
| 88.40 SEK | -2.86% |
|
-10.53% | -48.96% |
| 09-02 | Hemnet Group AB Announces Board Elections | CI |
| 09-02 | Hemnet's new chairman leaves the door open to price cuts - Di | FW |
Company Valuation: Hemnet Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,919 | 12,420 | 23,311 | 32,112 | 16,222 | 7,992 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -50.73% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 8,735 | 8,811 | 8,768 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -47.81% | 0.87% | -0.49% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 20.6x | 14.3x | 11.7x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 10.5x | 10.8x | 9.99x |
| PEG | - | 0.5x | 3.8x | 1.5x | 3.29x | -0.9x | 0.3x | 0.5x |
| Capitalization / Revenue | 23.2x | 14x | 23.2x | 23x | 10.6x | 5.91x | 4.77x | 4.24x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 6.46x | 5.26x | 4.66x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 14.5x | 11x | 9.7x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 17.1x | 12.3x | 10.7x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 16.6x | 14.3x | 12.8x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 6.03% | 7.01% | 7.81% |
| Dividend per Share 2 | 0.55 | 1 | 1.2 | 1.7 | 1.9 | 1.621 | 2.085 | 2.379 |
| Rate of return | 0.33% | 0.8% | 0.5% | 0.51% | 1.1% | 1.83% | 2.36% | 2.69% |
| EPS 2 | 1.55 | 2.93 | 3.47 | 5 | 5.48 | 4.283 | 6.203 | 7.534 |
| Distribution rate | 35.5% | 34.1% | 34.6% | 34% | 34.7% | 37.9% | 33.6% | 31.6% |
| Net sales 1 | 728.1 | 889.2 | 1,005 | 1,395 | 1,527 | 1,353 | 1,675 | 1,883 |
| EBITDA 1 | 355 | 448.1 | 525.5 | 719.8 | 767.5 | 603 | 801.3 | 903.6 |
| EBIT 1 | 223.9 | 377.5 | 448.2 | 633.8 | 673.8 | 511.3 | 718.3 | 820.7 |
| Net income 1 | 156.5 | 293.8 | 338.7 | 481.4 | 520.6 | 387.9 | 535.3 | 617.6 |
| Net Debt 1 | 188.6 | 228.1 | 438.1 | 391.9 | 516.4 | 743.3 | 819 | 776 |
| Reference price 2 | 167.30 | 125.60 | 241.40 | 336.00 | 173.20 | 88.40 | 88.40 | 88.40 |
| Nbr of stocks (in thousands) | 101,131 | 98,889 | 96,566 | 95,572 | 93,658 | 90,408 | - | - |
| Announcement Date | 2/1/22 | 1/27/23 | 1/31/24 | 1/31/25 | 1/29/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.25x | 6.63x | 14.88x | 1.78% | 858M | |
| 15.28x | 4.08x | 9.4x | 1.34% | 507B | |
| 22.55x | 6.67x | 20.03x | -.--% | 336B | |
| 22.85x | 2.69x | 13.7x | -.--% | 154B | |
| 38.44x | 4.51x | 29.83x | -.--% | 112B | |
| 34.49x | 6.8x | 19.13x | -.--% | 108B | |
| 2.87x | 76.65x | 2.14x | 0.14% | 102B | |
| 86.38x | 5.21x | 24.82x | -.--% | 97.78B | |
| 10.28x | 7.66x | 91.96x | 0.65% | 91.5B | |
| 8.25x | 3.14x | 64.99x | 0.73% | 35.96B | |
| Average | 26.26x | 12.40x | 29.09x | 0.46% | 154.48B | |
| Weighted average by Cap. | 23.85x | 9.80x | 20.98x | 0.5% |
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
- HEM Stock
- Valuation Hemnet Group AB
Select your edition
All financial news and data tailored to specific country editions
