|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 72.50 SEK | -0.96% |
|
+0.35% | -17.57% |
| 06-09 | Lannebo Småbolag rose 2.7 per cent in May - strong Q1 reports | FW |
| 06-01 | Handelsbanken Fonder raises stake in Hexpol to over 5 percent | FW |
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 | 24,972 | - | - |
| Change | - | -8.41% | 9.81% | -15.74% | -14.45% | -17.57% | - | - |
| Enterprise Value (EV) 1 | 42,682 | 41,112 | 43,601 | 37,648 | 33,477 | 27,917 | 27,411 | 26,780 |
| Change | - | -3.68% | 6.06% | -13.65% | -11.08% | -16.61% | -1.81% | -2.3% |
| P/E | 17.7x | 15.4x | 16.6x | 15.9x | 15.6x | 13.1x | 11.9x | 11.6x |
| PBR | 3.59x | 2.78x | 2.88x | 2.22x | 2.16x | 1.68x | 1.6x | 1.53x |
| PEG | - | 2.93x | 9.97x | -1.3x | -1.2x | -6.84x | 1.1x | 4.37x |
| Capitalization / Revenue | 2.61x | 1.72x | 1.91x | 1.73x | 1.57x | 1.32x | 1.26x | 1.22x |
| EV / Revenue | 2.67x | 1.85x | 1.98x | 1.84x | 1.73x | 1.47x | 1.38x | 1.31x |
| EV / EBITDA | 13.3x | 11x | 10.6x | 10x | 9.95x | 8.71x | 8x | 7.37x |
| EV / EBIT | 15.6x | 12.6x | 11.9x | 11.6x | 12x | 10.8x | 9.79x | 9.02x |
| EV / FCF | 20.3x | 21.3x | 15.3x | 18x | 19x | 14x | 14.3x | 12.9x |
| FCF Yield | 4.92% | 4.7% | 6.52% | 5.54% | 5.27% | 7.14% | 6.97% | 7.75% |
| Dividend per Share 2 | 3 | 3.6 | 4 | 4.2 | 4.2 | 4.13 | 4.06 | 4.195 |
| Rate of return | 2.47% | 3.24% | 3.28% | 4.09% | 4.78% | 5.7% | 5.6% | 5.79% |
| EPS 2 | 6.85 | 7.21 | 7.33 | 6.45 | 5.64 | 5.532 | 6.108 | 6.27 |
| Distribution rate | 43.8% | 49.9% | 54.6% | 65.1% | 74.5% | 74.7% | 66.5% | 66.9% |
| Net sales 1 | 16,005 | 22,243 | 22,046 | 20,437 | 19,324 | 18,989 | 19,834 | 20,490 |
| EBITDA 1 | 3,208 | 3,752 | 4,120 | 3,760 | 3,364 | 3,206 | 3,425 | 3,633 |
| EBIT 1 | 2,737 | 3,260 | 3,659 | 3,247 | 2,791 | 2,595 | 2,801 | 2,970 |
| Net income 1 | 2,358 | 2,483 | 2,524 | 2,220 | 1,943 | 1,855 | 2,023 | 2,159 |
| Net Debt 1 | 902 | 2,845 | 1,580 | 2,240 | 3,184 | 2,946 | 2,439 | 1,809 |
| Reference price 2 | 121.30 | 111.10 | 122.00 | 102.80 | 87.95 | 72.50 | 72.50 | 72.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.23x | 1.48x | 8.78x | 5.64% | 2.61B | |
| 144.93x | 1x | 8.66x | 0.48% | 5.39B | |
| 17.34x | 1.5x | 8.96x | 3.59% | 1.42B | |
| 28.14x | 1.1x | 9.07x | 0.67% | 1.17B | |
| 14.49x | 2.34x | 6.74x | 5% | 549M | |
| 20.16x | - | - | 2.95% | 459M | |
| Average | 39.71x | 1.48x | 8.44x | 3.05% | 1.93B | |
| Weighted average by Cap. | 76.75x | 1.25x | 8.68x | 2.35% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
