Valuation Holmen AB Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen Other stock markets 16:44:19 2026-08-11 EDT			5-day change	1st Jan Change
29.50 ^EUR	-1.47%		+29.96%	+29.96%

08-11	JP Morgan raises Holmen price target to 303 kronor (286), reiterates underweight - BN	FW
07-22	Kalmar Extends Service Deal with Holmen's Swedish Production Site	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	70,968	67,509	67,704	63,898	54,434	48,584	-	-
Change	-	-4.87%	0.29%	-5.62%	-14.81%	-10.75%	-	-
Enterprise Value (EV) ¹	75,069	69,654	69,573	67,295	59,413	53,397	53,664	53,524
Change	-	-7.21%	-0.12%	-3.27%	-11.71%	-10.13%	0.5%	-0.26%
P/E	23.5x	11.4x	18.5x	22.6x	19.2x	20.8x	19.3x	18.4x
PBR	1.5x	1.18x	1.2x	1.13x	-	0.89x	0.86x	0.84x
PEG	-	0.1x	-0.5x	-1x	6.91x	-1.3x	2.57x	3.52x
Capitalization / Revenue	3.64x	2.82x	2.97x	2.81x	2.47x	2.24x	2.22x	2.21x
EV / Revenue	3.85x	2.91x	3.05x	2.96x	2.69x	2.46x	2.45x	2.43x
EV / EBITDA	14.1x	8.09x	11.4x	13.2x	12.6x	12x	11.5x	11.1x
EV / EBIT	18.5x	9.59x	14.6x	18.1x	18.2x	17.2x	16x	15.2x
EV / FCF	51.6x	17.1x	17x	56.4x	34.7x	22.2x	26x	26.5x
FCF Yield	1.94%	5.86%	5.89%	1.77%	2.88%	4.51%	3.84%	3.78%
Dividend per Share ²	7.5	8	8.5	9	9.5	9.479	9.818	10.17
Rate of return	1.73%	1.93%	2%	2.22%	2.68%	2.93%	3.03%	3.14%
EPS ²	18.5	36.3	23	18	18.5	15.57	16.74	17.61
Distribution rate	40.5%	22%	37%	50%	51.4%	60.9%	58.7%	57.8%
Net sales ¹	19,479	23,952	22,795	22,759	22,056	21,733	21,898	22,027
EBITDA ¹	5,322	8,607	6,114	5,110	4,733	4,443	4,665	4,839
EBIT ¹	4,061	7,262	4,755	3,721	3,270	3,109	3,350	3,523
Net income ¹	3,004	5,874	3,697	2,861	2,879	2,358	2,517	2,637
Net Debt ¹	4,101	2,145	1,869	3,397	4,979	4,813	5,080	4,940
Reference price ²	434.70	413.90	425.70	406.20	354.40	323.80	323.80	323.80
Nbr of stocks (in thousands)	161,926	162,002	159,222	158,108	154,285	150,435	-	-
Announcement Date	1/28/22	1/31/23	1/31/24	1/31/25	1/30/26	-	-	-

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.($)
UPM-KYMMENE OYJ	16.55x	1.61x	10.18x	6.53%	14.3B
SUZANO S.A.	5.64x	2.24x	5.24x	3.69%	10B
HOLMEN AB	20.86x	2.48x	12.16x	2.97%	5.18B
OJI HOLDINGS CORPORATION	19.81x	0.85x	11.22x	4.11%	4.68B
KLABIN S.A.	9.07x	2.21x	5.85x	5.54%	4.31B
EMPRESAS CMPC S.A.	13.7x	1.03x	6.51x	1.77%	2.83B
THE NAVIGATOR COMPANY, S.A.	16.86x	1.81x	8.21x	5.68%	2.67B
XIANHE CO.,LTD.	11.22x	-	-	3.13%	2.21B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	5.63x	0.83x	4.14x	2.85%	1.86B
Average	13.26x	1.63x	7.94x	4.03%	5.34B
Weighted average by Cap.	13.57x	1.77x	8.44x	4.61%