Valuation Hemnet Group AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-23 EDT			5-day change	1st Jan Change
82.15 ^SEK	-4.48%		+0.55%	-52.57%

07-21	Nordea upgrades Hemnet to buy, price target SEK 103	FW
07-21	Nordea upgrades Hemnet to buy (sell), price target 103 kronor (70)	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	7,437	-	-
Change	-	-26.59%	87.68%	37.76%	-49.48%	-54.15%	-	-
Enterprise Value (EV) ¹	17,108	12,649	23,749	32,504	16,738	8,169	8,227	8,171
Change	-	-26.07%	87.76%	36.86%	-48.51%	-51.2%	0.71%	-0.68%
P/E	108x	42.9x	69.6x	67.2x	31.6x	18.8x	13x	10.7x
PBR	11.1x	8.66x	18.5x	25.7x	15.1x	10x	10.5x	9.81x
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	5.42x	4.39x	3.9x
EV / Revenue	23.5x	14.2x	23.6x	23.3x	11x	5.95x	4.86x	4.29x
EV / EBITDA	48.2x	28.2x	45.2x	45.2x	21.8x	13.3x	10.1x	8.94x
EV / EBIT	76.4x	33.5x	53x	51.3x	24.8x	15.7x	11.3x	9.83x
EV / FCF	75x	37.1x	69x	59.8x	30x	15.1x	12.8x	11.5x
FCF Yield	1.33%	2.69%	1.45%	1.67%	3.34%	6.64%	7.8%	8.72%
Dividend per Share ²	0.55	1	1.2	1.7	1.9	1.642	2.11	2.413
Rate of return	0.33%	0.8%	0.5%	0.51%	1.1%	2%	2.57%	2.94%
EPS ²	1.55	2.93	3.47	5	5.48	4.372	6.302	7.654
Distribution rate	35.5%	34.1%	34.6%	34%	34.7%	37.6%	33.5%	31.5%
Net sales ¹	728.1	889.2	1,005	1,395	1,527	1,373	1,694	1,906
EBITDA ¹	355	448.1	525.5	719.8	767.5	612.4	810.5	914.2
EBIT ¹	223.9	377.5	448.2	633.8	673.8	520.4	727.3	831.2
Net income ¹	156.5	293.8	338.7	481.4	520.6	396	544.1	627.9
Net Debt ¹	188.6	228.1	438.1	391.9	516.4	731.2	789.5	733.7
Reference price ²	167.30	125.60	241.40	336.00	173.20	82.15	82.15	82.15
Nbr of stocks (in thousands)	101,131	98,889	96,566	95,572	93,658	90,533	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HEMNET GROUP AB	19.67x	6.21x	13.93x	1.91%	805M
TENCENT HOLDINGS LIMITED	14.82x	4.03x	9.42x	1.39%	505B
NETFLIX, INC.	19.26x	5.67x	17.03x	-.--%	285B
UBER TECHNOLOGIES, INC.	23.17x	2.47x	12.78x	-.--%	143B
SK SQUARE CO., LTD.	4.26x	89.85x	3.25x	0.13%	110B
SPOTIFY TECHNOLOGY S.A.	32.47x	3.94x	25.96x	-.--%	97.5B
PROSUS N.V.	10.4x	7.65x	87.65x	0.66%	89.5B
AIRBNB, INC.	27.55x	5.17x	14.59x	-.--%	83.12B
DOORDASH, INC.	69.85x	4.08x	19.9x	-.--%	77.44B
NASPERS LIMITED	8.12x	2.76x	43.46x	0.76%	36.22B
Average	22.96x	13.18x	24.80x	0.48%	142.73B
Weighted average by Cap.	20.22x	11.06x	18.58x	0.56%