Valuation Hemnet Group AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 02:00:00 13/06/26 am AEST			5-day change	1st Jan Change
78.90 ^SEK	-8.47%		-13.82%	-54.45%

12/06	Stockholm Market Surges on Peace Optimism, Tangen Strong in Debut	FW
12/06	Tången surges on Stockholm Stock Exchange as OMXS30 index climbs 1.9 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,919	12,420	23,311	32,112	16,222	7,245	-	-
Change	-	-26.59%	87.68%	37.76%	-49.48%	-55.34%	-	-
Enterprise Value (EV) ¹	17,108	12,649	23,749	32,504	16,738	7,922	7,933	7,900
Change	-	-26.07%	87.76%	36.86%	-48.51%	-52.67%	0.13%	-0.41%
P/E Ratio	108x	42.9x	69.6x	67.2x	31.6x	15.2x	11.1x	9.14x
PBR	11.1x	8.66x	18.5x	25.7x	15.1x	7.84x	7.18x	6.37x
PEG	-	0.5x	3.8x	1.5x	3.29x	-3.05x	0.3x	0.4x
Capitalization / Revenue	23.2x	14x	23.2x	23x	10.6x	4.78x	3.91x	3.43x
EV / Revenue	23.5x	14.2x	23.6x	23.3x	11x	5.23x	4.29x	3.75x
EV / EBITDA	48.2x	28.2x	45.2x	45.2x	21.8x	11.1x	8.67x	7.52x
EV / EBIT	76.4x	33.5x	53x	51.3x	24.8x	12.6x	9.54x	8.17x
EV / FCF	75x	37.1x	69x	59.8x	30x	13.4x	11.8x	10.5x
FCF Yield	1.33%	2.69%	1.45%	1.67%	3.34%	7.47%	8.47%	9.56%
Dividend per Share ²	0.55	1	1.2	1.7	1.9	1.755	2.299	2.777
Rate of return	0.33%	0.8%	0.5%	0.51%	1.1%	2.22%	2.91%	3.52%
EPS ²	1.55	2.93	3.47	5	5.48	5.207	7.137	8.628
Distribution rate	35.5%	34.1%	34.6%	34%	34.7%	33.7%	32.2%	32.2%
Net sales ¹	728.1	889.2	1,005	1,395	1,527	1,516	1,851	2,109
EBITDA ¹	355	448.1	525.5	719.8	767.5	710.5	915.1	1,051
EBIT ¹	223.9	377.5	448.2	633.8	673.8	626.4	831.4	966.4
Net income ¹	156.5	293.8	338.7	481.4	520.6	477.8	632	737
Net Debt ¹	188.6	228.1	438.1	391.9	516.4	677.5	688.1	655.4
Reference price ²	167.30	125.60	241.40	336.00	173.20	78.90	78.90	78.90
Nbr of stocks (in thousands)	101,131	98,889	96,566	95,572	93,658	91,823	-	-
Announcement Date	1/2/22	27/1/23	31/1/24	31/1/25	29/1/26	-	-	-

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.($)
HEMNET GROUP AB	15.15x	5.23x	11.15x	2.22%	771M
TENCENT HOLDINGS LIMITED	15.47x	4.25x	9.88x	1.33%	533B
NETFLIX, INC.	22.36x	6.61x	19.84x	-.--%	338B
UBER TECHNOLOGIES, INC.	23.38x	2.43x	12.53x	-.--%	140B
SK SQUARE CO., LTD.	5.06x	102.24x	3.8x	0.11%	118B
PROSUS N.V.	9.92x	12.37x	120.83x	0.43%	105B
SPOTIFY TECHNOLOGY S.A.	32.49x	3.95x	25.68x	-.--%	99.11B
AIRBNB, INC.	26.02x	4.83x	13.65x	-.--%	78.51B
DOORDASH, INC.	58.91x	3.42x	16.72x	-.--%	65.61B
NASPERS LIMITED	8.87x	4.1x	43.83x	0.5%	39.78B
Average	21.76x	14.94x	27.79x	0.46%	151.83B
Weighted average by Cap.	19.90x	12.75x	21.97x	0.52%