Valuation HMS Networks AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-09-02 EDT			5-day change	1st Jan Change
502.00 ^SEK	-2.52%		-1.47%	+19.81%

08-26	Board member buys 2,000 shares in HMS Networks	FW
08-26	ABG Sundal Collier raises its price target for HMS Networks to 615 kronor (600), reiterates buy	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	25,197	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	19.83%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	27,112	26,563	25,933
Change	-	-38.83%	45.58%	6.65%	-6.7%	15.95%	-2.02%	-2.37%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	36.8x	29.6x	26.5x
PBR	129x	10.4x	13.2x	7.81x	6.13x	6.29x	5.5x	4.83x
PEG	-	0.7x	3.4x	-1.4x	1.3x	0.6x	1.2x	2.2x
Capitalization / Revenue	13.2x	6.32x	7.67x	7.12x	5.88x	6.21x	5.54x	5.15x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	6.68x	5.84x	5.3x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	21.7x	18.8x	17x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	27.7x	23.3x	20.7x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	37x	30.9x	26.3x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.7%	3.24%	3.81%
Dividend per Share ²	3	4	4.4	4.4	4.8	5.418	6.344	7.525
Rate of return	0.54%	1.18%	0.88%	1.01%	1.15%	1.08%	1.26%	1.5%
EPS ²	7.57	10.89	12.19	6.34	8.66	13.66	16.95	18.97
Distribution rate	39.6%	36.7%	36.1%	69.4%	55.4%	39.7%	37.4%	39.7%
Net sales ¹	1,972	2,506	3,025	3,059	3,577	4,057	4,547	4,889
EBITDA ¹	548	760	877	796	1,064	1,247	1,410	1,528
EBIT ¹	446	653	753	503	762	978.5	1,139	1,254
Net income ¹	355	508	571	310	435	686.9	852.2	954.4
Net Debt ¹	347	300	289	3,293	2,354	1,914	1,366	735.4
Reference price ²	558.00	339.60	497.40	433.80	419.00	502.00	502.00	502.00
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	37.71x	6.84x	22.26x	1.05%	2.69B
CISCO SYSTEMS, INC.	33.76x	7.07x	18.27x	1.51%	433B
ARISTA NETWORKS, INC.	49.91x	17.63x	35.38x	-.--%	239B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.22x	0.85x	15.22x	2.18%	186B
ZHONGJI INNOLIGHT CO., LTD.	27.74x	9.15x	22.1x	0.46%	150B
MOTOROLA SOLUTIONS, INC.	35.65x	6.88x	19.66x	0.95%	81.3B
LUMENTUM HOLDINGS INC.	40.99x	12.14x	27.52x	-.--%	77.94B
NOKIA OYJ	41.02x	2.16x	14.07x	1.75%	55.69B
GARMIN LTD.	27.49x	6.2x	20.74x	1.5%	53.07B
CIENA CORPORATION	69.05x	8.06x	37.11x	-.--%	51.01B
Average	38.45x	7.70x	23.23x	0.94%	132.85B
Weighted average by Cap.	36.18x	8.42x	22.63x	1.04%