Valuation Hemnet Group AB Borsa Italiana

Stocks

Real-time Estimate Tradegate Other stock markets 08:19:04 23/06/26 pm AEST			5-day change	1st Jan Change
6.068 ^EUR	-18.28%		+4.72%	-56.30%

06:32pm	21 stocks have so far today hit new 52-week lows on the Stockholm Stock Exchange	FW
05:54pm	Moore Europe Capital Management becomes new public short seller in Hemnet	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	6,095	-	-
Change	-	-26.59%	87.68%	37.76%	-49.48%	-62.43%	-	-
Enterprise Value (EV) ¹	17,108	12,649	23,749	32,504	16,738	6,785	6,804	6,788
Change	-	-26.07%	87.76%	36.86%	-48.51%	-59.46%	0.28%	-0.23%
P/E	108x	42.9x	69.6x	67.2x	31.6x	13.1x	9.55x	7.92x
PBR	11.1x	8.66x	18.5x	25.7x	15.1x	6.7x	6.17x	5.54x
PEG	-	0.5x	3.8x	1.5x	3.29x	-1.95x	0.3x	0.4x
Capitalization / Revenue	23.2x	14x	23.2x	23x	10.6x	4.08x	3.37x	2.97x
EV / Revenue	23.5x	14.2x	23.6x	23.3x	11x	4.55x	3.76x	3.3x
EV / EBITDA	48.2x	28.2x	45.2x	45.2x	21.8x	9.76x	7.69x	6.71x
EV / EBIT	76.4x	33.5x	53x	51.3x	24.8x	11.1x	8.5x	7.32x
EV / FCF	75x	37.1x	69x	59.8x	30x	11.2x	9.7x	8.63x
FCF Yield	1.33%	2.69%	1.45%	1.67%	3.34%	8.9%	10.3%	11.6%
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%	2.6%	3.32%	4.01%
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	66.80	66.80	66.80
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	14.45x	3.96x	9.21x	1.42%	497B
NETFLIX, INC.	20.28x	6x	18x	-.--%	307B
SK SQUARE CO., LTD.	7.31x	159.83x	5.9x	0.08%	169B
UBER TECHNOLOGIES, INC.	23.55x	2.52x	12.98x	-.--%	145B
PROSUS N.V.	9.88x	11.96x	118.81x	0.45%	100B
SPOTIFY TECHNOLOGY S.A.	31.35x	3.79x	24.68x	-.--%	94.45B
AIRBNB, INC.	27.38x	5.13x	14.48x	-.--%	82.61B
DOORDASH, INC.	67.33x	3.96x	19.31x	-.--%	74.98B
NASPERS LIMITED	8.18x	3.94x	44.09x	0.53%	37.83B
Average	23.30x	22.34x	29.72x	0.28%	167.59B
Weighted average by Cap.	19.65x	22.25x	20.90x	0.52%