Valuation Hemnet Group AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:25:02 19/06/26 pm AEST			5-day change	1st Jan Change
6.590 ^EUR	-0.98%		-12.13%	-57.84%

18/06	15 stocks hit new 52-week lows on the Stockholm Stock Exchange so far today	FW
17/06	Aperture Investors emerges as new public short seller in Hemnet Group	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	6,734	-	-
Change	-	-26.59%	87.68%	37.76%	-49.48%	-58.49%	-	-
Enterprise Value (EV) ¹	17,108	12,649	23,749	32,504	16,738	7,424	7,443	7,427
Change	-	-26.07%	87.76%	36.86%	-48.51%	-55.65%	0.25%	-0.21%
P/E	108x	42.9x	69.6x	67.2x	31.6x	14.4x	10.6x	8.75x
PBR	11.1x	8.66x	18.5x	25.7x	15.1x	7.41x	6.82x	6.12x
PEG	-	0.5x	3.8x	1.5x	3.29x	-2.14x	0.3x	0.4x
Capitalization / Revenue	23.2x	14x	23.2x	23x	10.6x	4.51x	3.72x	3.28x
EV / Revenue	23.5x	14.2x	23.6x	23.3x	11x	4.98x	4.11x	3.61x
EV / EBITDA	48.2x	28.2x	45.2x	45.2x	21.8x	10.7x	8.41x	7.34x
EV / EBIT	76.4x	33.5x	53x	51.3x	24.8x	12.2x	9.3x	8.01x
EV / FCF	75x	37.1x	69x	59.8x	30x	12.3x	10.6x	9.45x
FCF Yield	1.33%	2.69%	1.45%	1.67%	3.34%	8.14%	9.43%	10.6%
Dividend per Share ²	0.55	1	1.2	1.7	1.9	1.739	2.214	2.677
Rate of return	0.33%	0.8%	0.5%	0.51%	1.1%	2.36%	3%	3.63%
EPS ²	1.55	2.93	3.47	5	5.48	5.112	6.994	8.436
Distribution rate	35.5%	34.1%	34.6%	34%	34.7%	34%	31.7%	31.7%
Net sales ¹	728.1	889.2	1,005	1,395	1,527	1,492	1,811	2,056
EBITDA ¹	355	448.1	525.5	719.8	767.5	695.2	884.7	1,012
EBIT ¹	223.9	377.5	448.2	633.8	673.8	611	800.4	926.8
Net income ¹	156.5	293.8	338.7	481.4	520.6	468.3	616.3	714.4
Net Debt ¹	188.6	228.1	438.1	391.9	516.4	690	708.8	693.2
Reference price ²	167.30	125.60	241.40	336.00	173.20	73.80	73.80	73.80
Nbr of stocks (in thousands)	101,131	98,889	96,566	95,572	93,658	91,243	-	-
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.($)
TENCENT HOLDINGS LIMITED	14.69x	4.02x	9.36x	1.4%	506B
NETFLIX, INC.	21.54x	6.37x	19.11x	-.--%	326B
UBER TECHNOLOGIES, INC.	23.61x	2.52x	13.02x	-.--%	146B
SK SQUARE CO., LTD.	6.6x	141.95x	5.24x	0.09%	153B
PROSUS N.V.	9.95x	12.06x	120.16x	0.44%	101B
SPOTIFY TECHNOLOGY S.A.	31.87x	3.86x	25.12x	-.--%	96.25B
AIRBNB, INC.	28.02x	5.27x	14.87x	-.--%	84.52B
DOORDASH, INC.	67.87x	3.99x	19.48x	-.--%	75.58B
NASPERS LIMITED	8.83x	3.96x	44.38x	0.53%	38.09B
Average	23.66x	20.44x	30.08x	0.27%	169.61B
Weighted average by Cap.	20.19x	18.80x	21.40x	0.52%