Valuation HMS Networks AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-09-23 EDT			5-day change	1st Jan Change
557.50 ^SEK	+0.63%		+7.31%	+33.05%

09-23	Pareto raises target price for HMS Networks to 532 kronor, reiterates hold	FW
09-23	Pareto Securities raises its price target for HMS Networks to 532 kronor (523), reiterates hold	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	27,983	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	33.08%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	29,990	29,439	28,798
Change	-	-38.83%	45.58%	6.65%	-6.7%	28.27%	-1.84%	-2.18%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	41x	32.7x	28.9x
PBR	129x	10.4x	13.2x	7.81x	6.13x	7.01x	6.12x	5.36x
PEG	-	0.7x	3.4x	-1.4x	1.3x	0.7x	1.3x	2.2x
Capitalization / Revenue	13.2x	6.32x	7.67x	7.12x	5.88x	6.88x	6.06x	5.64x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	7.37x	6.37x	5.8x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	23.9x	20.6x	18.5x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	30.5x	25.5x	22.6x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	44.3x	34.1x	28.9x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.26%	2.93%	3.46%
Dividend per Share ²	3	4	4.4	4.4	4.8	5.418	6.316	7.542
Rate of return	0.54%	1.18%	0.88%	1.01%	1.15%	0.97%	1.13%	1.35%
EPS ²	7.57	10.89	12.19	6.34	8.66	13.6	17.06	19.29
Distribution rate	39.6%	36.7%	36.1%	69.4%	55.4%	39.8%	37%	39.1%
Net sales ¹	1,972	2,506	3,025	3,059	3,577	4,069	4,620	4,965
EBITDA ¹	548	760	877	796	1,064	1,254	1,432	1,553
EBIT ¹	446	653	753	503	762	982.8	1,155	1,274
Net income ¹	355	508	571	310	435	684.3	858.1	970.5
Net Debt ¹	347	300	289	3,293	2,354	2,007	1,456	814.5
Reference price ²	558.00	339.60	497.40	433.80	419.00	557.50	557.50	557.50
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HMS NETWORKS AB	40.72x	7.33x	23.77x	0.98%	2.82B
CISCO SYSTEMS, INC.	25.95x	5.81x	15.06x	1.6%	420B
ARISTA NETWORKS, INC.	53.81x	19.22x	38.56x	-.--%	259B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.92x	0.84x	15.3x	2.17%	187B
ZHONGJI INNOLIGHT CO., LTD.	30.01x	9.56x	23.09x	0.41%	163B
LUMENTUM HOLDINGS INC.	44.61x	13.15x	29.55x	-.--%	84.83B
MOTOROLA SOLUTIONS, INC.	33.05x	6.44x	18.66x	1.06%	75.58B
NOKIA OYJ	43.03x	2.35x	15.21x	1.63%	59.48B
GARMIN LTD.	28.42x	6.43x	21.45x	1.45%	54.9B
CIENA CORPORATION	63.55x	8.22x	36.35x	-.--%	52.26B
Average	38.41x	7.94x	23.70x	0.93%	135.87B
Weighted average by Cap.	34.93x	8.59x	22.74x	1.03%