|
Real-time Estimate
Cboe Europe
05:05:28 2026-08-27 EDT
|
5-day change | 1st Jan Change | ||
| 92.50 SEK | +0.65% |
|
+3.13% | +4.95% |
Company Valuation: HEXPOL AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 41,780 | 38,267 | 42,021 | 35,408 | 30,293 | 31,654 | - | - |
| Change | - | -8.41% | 9.81% | -15.74% | -14.45% | 4.49% | - | - |
| Enterprise Value (EV) 1 | 42,682 | 41,112 | 43,601 | 37,648 | 33,477 | 34,284 | 33,749 | 32,961 |
| Change | - | -3.68% | 6.06% | -13.65% | -11.08% | 2.41% | -1.56% | -2.33% |
| P/E | 17.7x | 15.4x | 16.6x | 15.9x | 15.6x | 15.8x | 14x | 13.7x |
| PBR | 3.59x | 2.78x | 2.88x | 2.22x | 2.16x | 2.06x | 1.98x | 1.88x |
| PEG | - | 2.93x | 9.97x | -1.3x | -1.2x | 4.8x | 1.1x | 7.51x |
| Capitalization / Revenue | 2.61x | 1.72x | 1.91x | 1.73x | 1.57x | 1.6x | 1.55x | 1.49x |
| EV / Revenue | 2.67x | 1.85x | 1.98x | 1.84x | 1.73x | 1.74x | 1.65x | 1.56x |
| EV / EBITDA | 13.3x | 11x | 10.6x | 10x | 9.95x | 10.1x | 9.27x | 8.52x |
| EV / EBIT | 15.6x | 12.6x | 11.9x | 11.6x | 12x | 12.2x | 11.4x | 10.5x |
| EV / FCF | 20.3x | 21.3x | 15.3x | 18x | 19x | 16.2x | 16.5x | 14.8x |
| FCF Yield | 4.92% | 4.7% | 6.52% | 5.54% | 5.27% | 6.18% | 6.05% | 6.74% |
| Dividend per Share 2 | 3 | 3.6 | 4 | 4.2 | 4.2 | 4.134 | 4.085 | 4.222 |
| Rate of return | 2.47% | 3.24% | 3.28% | 4.09% | 4.78% | 4.5% | 4.45% | 4.59% |
| EPS 2 | 6.85 | 7.21 | 7.33 | 6.45 | 5.64 | 5.826 | 6.564 | 6.684 |
| Distribution rate | 43.8% | 49.9% | 54.6% | 65.1% | 74.5% | 71% | 62.2% | 63.2% |
| Net sales 1 | 16,005 | 22,243 | 22,046 | 20,437 | 19,324 | 19,726 | 20,472 | 21,184 |
| EBITDA 1 | 3,208 | 3,752 | 4,120 | 3,760 | 3,364 | 3,393 | 3,643 | 3,870 |
| EBIT 1 | 2,737 | 3,260 | 3,659 | 3,247 | 2,791 | 2,816 | 2,969 | 3,152 |
| Net income 1 | 2,358 | 2,483 | 2,524 | 2,220 | 1,943 | 2,004 | 2,142 | 2,279 |
| Net Debt 1 | 902 | 2,845 | 1,580 | 2,240 | 3,184 | 2,630 | 2,095 | 1,307 |
| Reference price 2 | 121.30 | 111.10 | 122.00 | 102.80 | 87.95 | 91.90 | 91.90 | 91.90 |
| Nbr of stocks (in thousands) | 344,437 | 344,437 | 344,437 | 344,437 | 344,437 | 344,437 | - | - |
| Announcement Date | 1/28/22 | 1/27/23 | 1/26/24 | 1/28/25 | 1/29/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.78x | 1.74x | 10.11x | 4.5% | 3.32B | |
| 48.88x | 0.87x | 7.54x | 0.5% | 5.2B | |
| 18.88x | 1.58x | 9.58x | 3.34% | 1.5B | |
| -49.28x | 1.15x | 8.9x | -.--% | 1.26B | |
| 14.82x | 2.39x | 8.68x | 3.73% | 525M | |
| 18.01x | - | - | 3.3% | 418M | |
| Average | 11.18x | 1.55x | 8.96x | 2.56% | 2.04B | |
| Weighted average by Cap. | 23.55x | 1.30x | 8.72x | 2.12% |
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
- HPOL B Stock
- Valuation HEXPOL AB
Select your edition
All financial news and data tailored to specific country editions
