|
Market Closed -
OTC Markets
11:30:12 18/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 7.500 USD | -4.94% |
|
-6.25% | -60.17% |
| 17/09 | Global markets live: Microsoft, Meta, Google, Intel, Boeing… |  |
| 16/09 | Stockholm stocks stay upbeat at midday, OMXS30 index rises 0.9 percent | FW |
Company Valuation: Hemnet Group AB
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 | 6,455 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -60.21% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 7,241 | 7,194 | 7,298 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -56.74% | -0.64% | 1.44% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 17.4x | 12.3x | 10.2x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 8.1x | 7.19x | 6.03x |
| PEG | - | 0.5x | 3.8x | 1.5x | 3.29x | -0.7x | 0.3x | 0.5x |
| Capitalization / Revenue | 23.2x | 14x | 23.2x | 23x | 10.6x | 4.92x | 3.98x | 3.54x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 5.52x | 4.43x | 4x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 12.5x | 9.43x | 8.54x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 14.8x | 10.6x | 9.48x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 14.5x | 11.2x | 11x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 6.91% | 8.94% | 9.11% |
| Dividend per Share 2 | 0.55 | 1 | 1.2 | 1.7 | 1.9 | 1.526 | 1.943 | 2.156 |
| Rate of return | 0.33% | 0.8% | 0.5% | 0.51% | 1.1% | 2.14% | 2.72% | 3.02% |
| EPS 2 | 1.55 | 2.93 | 3.47 | 5 | 5.48 | 4.106 | 5.829 | 6.997 |
| Distribution rate | 35.5% | 34.1% | 34.6% | 34% | 34.7% | 37.2% | 33.3% | 30.8% |
| Net sales 1 | 728.1 | 889.2 | 1,005 | 1,395 | 1,527 | 1,311 | 1,623 | 1,824 |
| EBITDA 1 | 355 | 448.1 | 525.5 | 719.8 | 767.5 | 580.4 | 763.2 | 854.8 |
| EBIT 1 | 223.9 | 377.5 | 448.2 | 633.8 | 673.8 | 488.6 | 678.6 | 769.5 |
| Net income 1 | 156.5 | 293.8 | 338.7 | 481.4 | 520.6 | 373.2 | 505.8 | 583.3 |
| Net Debt 1 | 188.6 | 228.1 | 438.1 | 391.9 | 516.4 | 785.5 | 739.3 | 842.9 |
| Reference price 2 | 167.30 | 125.60 | 241.40 | 336.00 | 173.20 | 71.40 | 71.40 | 71.40 |
| Nbr of stocks (in thousands) | 101,131 | 98,889 | 96,566 | 95,572 | 93,658 | 90,408 | - | - |
| Announcement Date | 1/2/22 | 27/1/23 | 31/1/24 | 31/1/25 | 29/1/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.7x | 3.92x | 9.08x | 1.39% | 489B | |
| 21.01x | 6.22x | 18.69x | -.--% | 314B | |
| 21.88x | 2.54x | 12.93x | -.--% | 145B | |
| 37.75x | 4.42x | 28.85x | -.--% | 109B | |
| 31.23x | 6.11x | 17.17x | -.--% | 97.83B | |
| 2.71x | 71.09x | 1.98x | 0.15% | 96.19B | |
| 10.08x | 7.29x | 87.61x | 0.68% | 86.83B | |
| 75.28x | 4.45x | 21.2x | -.--% | 84.3B | |
| 7.63x | 2.91x | 60.18x | 0.79% | 32.86B | |
| Average | 24.70x | 12.11x | 28.63x | 0.33% | 161.52B | |
| Weighted average by Cap. | 21.90x | 9.12x | 19.64x | 0.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HEM Stock
- HMNTY Stock
- Valuation Hemnet Group AB
Select your edition
All financial news and data tailored to specific country editions
