Valuation HMS Networks AB

Stocks

Real-time Estimate Cboe Europe 03:12:07 2026-10-15 EDT			5-day change	1st Jan Change
553.00 ^SEK	-2.64%		+0.35%	+35.56%

09-25	Handelsbanken raises its price target for HMS Networks to 594 kronor (580), reiterates buy - BN	FW
09-23	Pareto raises target price for HMS Networks to 532 kronor, 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	28,510	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	35.59%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	30,520	29,965	29,320
Change	-	-38.83%	45.58%	6.65%	-6.7%	30.53%	-1.82%	-2.15%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	41.7x	32.6x	28.8x
PBR	129x	10.4x	13.2x	7.81x	6.13x	7.13x	6.21x	5.43x
PEG	-	0.7x	3.4x	-1.4x	1.3x	0.7x	1.2x	2.2x
Capitalization / Revenue	13.2x	6.32x	7.67x	7.12x	5.88x	7x	6.15x	5.72x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	7.49x	6.46x	5.88x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	24.3x	20.8x	18.8x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	31x	25.8x	22.8x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	44.8x	34.6x	29.2x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.23%	2.89%	3.42%
Dividend per Share ²	3	4	4.4	4.4	4.8	5.418	6.376	7.618
Rate of return	0.54%	1.18%	0.88%	1.01%	1.15%	0.95%	1.12%	1.34%
EPS ²	7.57	10.89	12.19	6.34	8.66	13.62	17.45	19.73
Distribution rate	39.6%	36.7%	36.1%	69.4%	55.4%	39.8%	36.5%	38.6%
Net sales ¹	1,972	2,506	3,025	3,059	3,577	4,074	4,639	4,986
EBITDA ¹	548	760	877	796	1,064	1,256	1,441	1,562
EBIT ¹	446	653	753	503	762	984	1,163	1,283
Net income ¹	355	508	571	310	435	685.3	864.3	977.7
Net Debt ¹	347	300	289	3,293	2,354	2,009	1,455	809.4
Reference price ²	558.00	339.60	497.40	433.80	419.00	568.00	568.00	568.00
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	41.69x	7.49x	24.3x	0.95%	2.83B
CISCO SYSTEMS, INC.	27.68x	6.2x	16.06x	1.5%	448B
ARISTA NETWORKS, INC.	51.22x	18.22x	36.52x	-.--%	246B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	16.07x	0.65x	11.68x	2.82%	145B
ZHONGJI INNOLIGHT CO., LTD.	22.42x	7.03x	16.97x	0.55%	121B
LUMENTUM HOLDINGS INC.	41.62x	12.53x	27.63x	-.--%	81.19B
MOTOROLA SOLUTIONS, INC.	32.69x	6.38x	18.48x	1.07%	74.76B
CIENA CORPORATION	62x	8.02x	35.48x	-.--%	50.99B
NOKIA OYJ	40.33x	2.19x	14.11x	1.75%	54.1B
GARMIN LTD.	27.67x	6.31x	20.81x	1.48%	53.94B
Average	36.34x	7.50x	22.20x	1.01%	127.82B
Weighted average by Cap.	33.52x	8.29x	21.38x	1.1%