Valuation HMS Networks AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-06-11 EDT			5-day change	1st Jan Change
501.50 ^SEK	-1.18%		-11.55%	+19.69%

06-09	Lannebo Småbolag Select gained 3.9 per cent in May - reduced positions in HMS and Lindab	FW
05-27	Handelsbanken downgrades HMS Networks to Hold as valuation looks stretched	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,037	15,840	23,207	21,766	21,027	25,172	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	19.71%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	27,036	26,538	25,951
Change	-	-38.83%	45.58%	6.65%	-6.7%	15.63%	-1.84%	-2.21%
P/E Ratio	73.7x	31.2x	40.8x	68.4x	48.4x	36.2x	30.5x	27.1x
PBR	129x	10.4x	13.2x	7.81x	6.13x	6.35x	5.6x	4.94x
PEG	-	0.7x	3.4x	-1.4x	1.3x	0.6x	1.6x	2.2x
Capitalization / Revenue	13.2x	6.32x	7.67x	7.12x	5.88x	6.26x	5.68x	5.26x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	6.72x	5.98x	5.43x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	22x	19.5x	17.6x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	28.2x	24.4x	21.5x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	40x	32.1x	27.4x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.5%	3.11%	3.65%
Dividend per Share ²	3	4	4.4	4.4	4.8	5.578	6.236	6.962
Rate of return	0.54%	1.18%	0.88%	1.01%	1.15%	1.11%	1.24%	1.39%
EPS ²	7.57	10.89	12.19	6.34	8.66	13.86	16.42	18.48
Distribution rate	39.6%	36.7%	36.1%	69.4%	55.4%	40.3%	38%	37.7%
Net sales ¹	1,972	2,506	3,025	3,059	3,577	4,022	4,434	4,783
EBITDA ¹	548	760	877	796	1,064	1,227	1,359	1,473
EBIT ¹	446	653	753	503	762	958.7	1,089	1,204
Net income ¹	355	508	571	310	435	686.8	813.6	916.7
Net Debt ¹	347	300	289	3,293	2,354	1,863	1,366	778.9
Reference price ²	558.00	339.60	497.40	433.80	419.00	501.50	501.50	501.50
Nbr of stocks (in thousands)	46,661	46,643	46,656	50,175	50,184	50,194	-	-
Announcement Date	1/26/22	1/26/23	1/26/24	1/28/25	1/27/26	-	-	-

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.($)
HMS NETWORKS AB	36.62x	6.8x	22.28x	1.1%	2.69B
CISCO SYSTEMS, INC.	36.68x	7.64x	19.73x	1.4%	468B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	23.35x	0.93x	16.85x	2.06%	208B
ZHONGJI INNOLIGHT CO., LTD.	42.61x	13.3x	33.39x	0.25%	189B
ARISTA NETWORKS, INC.	45.32x	15.17x	31.77x	-.--%	191B
NOKIA OYJ	46.98x	3.01x	19.59x	1.28%	76.08B
MOTOROLA SOLUTIONS, INC.	31.03x	5.89x	17.24x	1.15%	68.33B
LUMENTUM HOLDINGS INC.	172.75x	22.23x	65.29x	-.--%	66.38B
CIENA CORPORATION	83.67x	9.73x	44.9x	-.--%	61.53B
GARMIN LTD.	24.44x	5.27x	18.23x	1.78%	44.69B
Average	54.35x	9.00x	28.93x	0.9%	137.61B
Weighted average by Cap.	45.23x	8.82x	25.99x	1.01%