|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-11-04 EST
|
5-day change | 1st Jan Change | ||
| 74.20 SEK | +4.51% |
|
+4.21% | -57.16% |
| 11:36am | Broad gains on Stockholm Stock Exchange after midterm elections, OMXS30 index up 0.8 percent | FW |
| 08:12am | Citi expects unchanged strategy for Hemnet after CEO change | 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 | 6,350 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -60.85% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 7,073 | 6,812 | 6,872 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -57.74% | -3.69% | 0.89% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 20.7x | 14.4x | 12.4x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 7.78x | 6.05x | 4.82x |
| PEG | - | 0.5x | 3.8x | 1.5x | 3.29x | -0.6x | 0.3x | 0.8x |
| Capitalization / Revenue | 23.2x | 14x | 23.2x | 23x | 10.6x | 5.1x | 4.54x | 4.14x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 5.68x | 4.87x | 4.48x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 13.3x | 10.1x | 9.14x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 15.5x | 11.5x | 10.3x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 17.1x | 13.2x | 11.9x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 5.84% | 7.59% | 8.41% |
| Dividend per Share 2 | 0.55 | 1 | 1.2 | 1.7 | 1.9 | 1.385 | 1.582 | 1.829 |
| Rate of return | 0.33% | 0.8% | 0.5% | 0.51% | 1.1% | 1.95% | 2.23% | 2.58% |
| EPS 2 | 1.55 | 2.93 | 3.47 | 5 | 5.48 | 3.438 | 4.947 | 5.725 |
| Distribution rate | 35.5% | 34.1% | 34.6% | 34% | 34.7% | 40.3% | 32% | 32% |
| Net sales 1 | 728.1 | 889.2 | 1,005 | 1,395 | 1,527 | 1,245 | 1,399 | 1,533 |
| EBITDA 1 | 355 | 448.1 | 525.5 | 719.8 | 767.5 | 531.7 | 677.3 | 751.9 |
| EBIT 1 | 223.9 | 377.5 | 448.2 | 633.8 | 673.8 | 455.3 | 594.7 | 669.1 |
| Net income 1 | 156.5 | 293.8 | 338.7 | 481.4 | 520.6 | 316 | 442.5 | 505.1 |
| Net Debt 1 | 188.6 | 228.1 | 438.1 | 391.9 | 516.4 | 722.8 | 461.5 | 522.3 |
| Reference price 2 | 167.30 | 125.60 | 241.40 | 336.00 | 173.20 | 71.00 | 71.00 | 71.00 |
| Nbr of stocks (in thousands) | 101,131 | 98,889 | 96,566 | 95,572 | 93,658 | 89,436 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.65x | 5.68x | 13.3x | 1.95% | 648M | |
| 14.21x | 6.63x | 14.54x | 0.32% | 3,433B | |
| 21.32x | 6.23x | 11.18x | 0.34% | 1,588B | |
| 32.99x | 15.35x | 24.28x | 0.54% | 564B | |
| 13.7x | 3.64x | 8.44x | 1.49% | 455B | |
| 17.7x | 5.23x | 15.68x | -.--% | 260B | |
| 18.89x | 1.39x | 9.34x | 1.09% | 249B | |
| 88.09x | 11.59x | 63.62x | -.--% | 183B | |
| 20.98x | 2.39x | 12.15x | -.--% | 136B | |
| 45.52x | 5.29x | 34.91x | -.--% | 123B | |
| Average | 29.40x | 6.34x | 20.74x | 0.57% | 699.28B | |
| Weighted average by Cap. | 20.22x | 6.83x | 15.62x | 0.41% |
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
