Valuation Hemnet Group AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-06-11 EDT			5-day change	1st Jan Change
86.20 ^SEK	+2.19%		-4.01%	-50.23%

06-11	Three New Public Short Sellers Emerge in Electrolux	FW
06-11	AQR Capital Management No Longer a Public Short Seller in Hemnet	FW

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	7,915	-	-
Change	-	-26.59%	87.68%	37.76%	-49.48%	-51.21%	-	-
Enterprise Value (EV) ¹	17,108	12,649	23,749	32,504	16,738	8,593	8,603	8,570
Change	-	-26.07%	87.76%	36.86%	-48.51%	-48.66%	0.12%	-0.38%
P/E Ratio	108x	42.9x	69.6x	67.2x	31.6x	16.6x	12.1x	9.99x
PBR	11.1x	8.66x	18.5x	25.7x	15.1x	8.57x	7.84x	6.96x
PEG	-	0.5x	3.8x	1.5x	3.29x	-3.33x	0.3x	0.5x
Capitalization / Revenue	23.2x	14x	23.2x	23x	10.6x	5.22x	4.28x	3.75x
EV / Revenue	23.5x	14.2x	23.6x	23.3x	11x	5.67x	4.65x	4.06x
EV / EBITDA	48.2x	28.2x	45.2x	45.2x	21.8x	12.1x	9.4x	8.16x
EV / EBIT	76.4x	33.5x	53x	51.3x	24.8x	13.7x	10.3x	8.87x
EV / FCF	75x	37.1x	69x	59.8x	30x	14.5x	12.8x	11.3x
FCF Yield	1.33%	2.69%	1.45%	1.67%	3.34%	6.89%	7.81%	8.82%
Dividend per Share ²	0.55	1	1.2	1.7	1.9	1.755	2.299	2.777
Rate of return	0.33%	0.8%	0.5%	0.51%	1.1%	2.04%	2.67%	3.22%
EPS ²	1.55	2.93	3.47	5	5.48	5.207	7.137	8.628
Distribution rate	35.5%	34.1%	34.6%	34%	34.7%	33.7%	32.2%	32.2%
Net sales ¹	728.1	889.2	1,005	1,395	1,527	1,516	1,851	2,109
EBITDA ¹	355	448.1	525.5	719.8	767.5	710.5	915.1	1,051
EBIT ¹	223.9	377.5	448.2	633.8	673.8	626.4	831.4	966.4
Net income ¹	156.5	293.8	338.7	481.4	520.6	477.8	632	737
Net Debt ¹	188.6	228.1	438.1	391.9	516.4	677.5	688.1	655.4
Reference price ²	167.30	125.60	241.40	336.00	173.20	86.20	86.20	86.20
Nbr of stocks (in thousands)	101,131	98,889	96,566	95,572	93,658	91,823	-	-
Announcement Date	2/1/22	1/27/23	1/31/24	1/31/25	1/29/26	-	-	-

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.($)
HEMNET GROUP AB	16.2x	5.56x	11.85x	2.08%	817M
TENCENT HOLDINGS LIMITED	15.55x	4.27x	9.93x	1.33%	535B
NETFLIX, INC.	22.82x	6.75x	20.25x	-.--%	345B
UBER TECHNOLOGIES, INC.	23.24x	2.42x	12.48x	-.--%	140B
PROSUS N.V.	10.07x	12.52x	122.38x	0.42%	107B
SPOTIFY TECHNOLOGY S.A.	33.99x	4.15x	26.99x	-.--%	103B
SK SQUARE CO., LTD.	4.4x	85.77x	3.18x	0.13%	103B
AIRBNB, INC.	25.42x	4.7x	13.26x	-.--%	76.62B
DOORDASH, INC.	58.82x	3.44x	16.76x	-.--%	65.79B
NASPERS LIMITED	9.06x	4.18x	44.7x	0.49%	40.61B
Average	21.96x	13.37x	28.18x	0.45%	151.64B
Weighted average by Cap.	20.23x	10.73x	22.52x	0.52%