Valuation HMS Networks AB

Stocks

Real-time Estimate Cboe Europe 04:24:57 2026-08-13 EDT			5-day change	1st Jan Change
487.30 ^SEK	-0.55%		0.00%	+16.99%

07-15	Handelsbanken upgrades HMS Networks to Buy	FW
07-15	DNB Carnegie raises its target price for HMS Networks to 704 kronor (690), 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	24,595	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	16.97%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	26,509	25,964	25,339
Change	-	-38.83%	45.58%	6.65%	-6.7%	13.38%	-2.06%	-2.41%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	35.9x	29.1x	26x
PBR	129x	10.4x	13.2x	7.81x	6.13x	6.14x	5.37x	4.72x
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	6.06x	5.42x	5.04x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	6.54x	5.73x	5.2x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	21.2x	18.5x	16.7x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	27.1x	22.9x	20.3x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	36.1x	30.3x	25.8x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.77%	3.3%	3.88%
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%	1.11%	1.29%	1.54%
EPS ²	7.57	10.89	12.19	6.34	8.66	13.65	16.84	18.86
Distribution rate	39.6%	36.7%	36.1%	69.4%	55.4%	39.7%	37.7%	39.9%
Net sales ¹	1,972	2,506	3,025	3,059	3,577	4,057	4,534	4,876
EBITDA ¹	548	760	877	796	1,064	1,248	1,402	1,517
EBIT ¹	446	653	753	503	762	978.3	1,132	1,247
Net income ¹	355	508	571	310	435	686.9	846.8	949.2
Net Debt ¹	347	300	289	3,293	2,354	1,914	1,369	744.1
Reference price ²	558.00	339.60	497.40	433.80	419.00	490.00	490.00	490.00
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	35.89x	6.54x	21.24x	1.11%	2.58B
CISCO SYSTEMS, INC.	38.11x	7.96x	20.55x	1.34%	488B
ARISTA NETWORKS, INC.	55.44x	19.74x	39.62x	-.--%	265B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.11x	0.88x	15.87x	2.09%	193B
ZHONGJI INNOLIGHT CO., LTD.	32.38x	10.18x	25.06x	0.34%	160B
LUMENTUM HOLDINGS INC.	188.79x	27.66x	81.09x	-.--%	82.62B
MOTOROLA SOLUTIONS, INC.	34.07x	6.59x	18.82x	0.99%	77.74B
CIENA CORPORATION	83.01x	9.67x	44.63x	-.--%	61.16B
GARMIN LTD.	30.97x	7.03x	23.52x	1.33%	59.78B
NOKIA OYJ	43.07x	2.28x	14.83x	1.67%	58.22B
Average	56.38x	9.85x	30.52x	0.89%	144.89B
Weighted average by Cap.	48.69x	10.27x	28.19x	0.94%