Valuation Hemnet Group AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:25:01 2026-07-14 EDT			5-day change	1st Jan Change
7.145 ^EUR	-1.52%		-8.81%	-54.29%

07-14	Hemnet is expected to report an operating profit of SEK 149m, Modular	FW
07-13	Deutsche Bank cuts Hemnet price target to 95 kronor (140), reiterates hold	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	7,150	-	-
Change	-	-26.59%	87.68%	37.76%	-49.48%	-55.92%	-	-
Enterprise Value (EV) ¹	17,108	12,649	23,749	32,504	16,738	7,881	7,900	7,851
Change	-	-26.07%	87.76%	36.86%	-48.51%	-52.92%	0.25%	-0.63%
P/E	108x	42.9x	69.6x	67.2x	31.6x	16.9x	12.3x	10.3x
PBR	11.1x	8.66x	18.5x	25.7x	15.1x	9.1x	9.64x	9.44x
PEG	-	0.5x	3.8x	1.5x	3.29x	-1.1x	0.3x	0.5x
Capitalization / Revenue	23.2x	14x	23.2x	23x	10.6x	5.01x	4.17x	3.72x
EV / Revenue	23.5x	14.2x	23.6x	23.3x	11x	5.52x	4.61x	4.08x
EV / EBITDA	48.2x	28.2x	45.2x	45.2x	21.8x	12.1x	9.62x	8.5x
EV / EBIT	76.4x	33.5x	53x	51.3x	24.8x	14x	10.7x	9.36x
EV / FCF	75x	37.1x	69x	59.8x	30x	13.6x	11.7x	10.5x
FCF Yield	1.33%	2.69%	1.45%	1.67%	3.34%	7.36%	8.57%	9.51%
Dividend per Share ²	0.55	1	1.2	1.7	1.9	1.594	2.044	2.432
Rate of return	0.33%	0.8%	0.5%	0.51%	1.1%	2.03%	2.6%	3.09%
EPS ²	1.55	2.93	3.47	5	5.48	4.646	6.374	7.651
Distribution rate	35.5%	34.1%	34.6%	34%	34.7%	34.3%	32.1%	31.8%
Net sales ¹	728.1	889.2	1,005	1,395	1,527	1,427	1,713	1,923
EBITDA ¹	355	448.1	525.5	719.8	767.5	648.9	821.5	923.7
EBIT ¹	223.9	377.5	448.2	633.8	673.8	564.8	737.2	839.1
Net income ¹	156.5	293.8	338.7	481.4	520.6	423.9	554.9	636.3
Net Debt ¹	188.6	228.1	438.1	391.9	516.4	730.9	750.3	700.5
Reference price ²	167.30	125.60	241.40	336.00	173.20	78.70	78.70	78.70
Nbr of stocks (in thousands)	101,131	98,889	96,566	95,572	93,658	90,853	-	-
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.($)
TENCENT HOLDINGS LIMITED	15.42x	4.2x	9.82x	1.34%	524B
NETFLIX, INC.	20.57x	6.08x	18.29x	-.--%	311B
UBER TECHNOLOGIES, INC.	24.53x	2.61x	13.49x	-.--%	151B
SK SQUARE CO., LTD.	4.05x	83.78x	3.03x	0.13%	102B
SPOTIFY TECHNOLOGY S.A.	32.84x	4x	26.3x	-.--%	98.66B
PROSUS N.V.	10.92x	8.28x	94.65x	0.65%	95.34B
AIRBNB, INC.	28.77x	5.46x	15.41x	-.--%	86.85B
DOORDASH, INC.	74.38x	4.37x	21.33x	-.--%	82.6B
NASPERS LIMITED	7.4x	2.9x	44.59x	0.71%	38.97B
Average	24.32x	13.52x	27.43x	0.31%	165.66B
Weighted average by Cap.	21.33x	10.19x	19.88x	0.54%