Valuation HMS Networks AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:30:03 01/06/26 pm AEST			5-day change	1st Jan Change
59.75 ^USD	+1.01%		0.00%	+26.72%

05:14pm	Handelsbanken cuts its target price for HMS Networks to 563 kronor (600), reiterates Hold - BN	FW
25/06	Pareto: Strong demand for HMS, but valuation limits upside	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,037	15,840	23,207	21,766	21,027	25,800	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	22.7%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	27,719	27,196	26,579
Change	-	-38.83%	45.58%	6.65%	-6.7%	18.55%	-1.89%	-2.27%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	37.1x	30.9x	27.4x
PBR	129x	10.4x	13.2x	7.81x	6.13x	6.5x	5.71x	5.02x
PEG	-	0.7x	3.4x	-1.4x	1.3x	0.6x	1.6x	2.2x
Capitalization / Revenue	13.2x	6.32x	7.67x	7.12x	5.88x	6.37x	5.72x	5.32x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	6.84x	6.03x	5.48x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	22.3x	19.6x	17.7x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	28.5x	24.3x	21.5x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	41.9x	32.2x	27.3x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.39%	3.11%	3.67%
Dividend per Share ²	3	4	4.4	4.4	4.8	5.618	6.336	7.052
Rate of return	0.54%	1.18%	0.88%	1.01%	1.15%	1.09%	1.23%	1.37%
EPS ²	7.57	10.89	12.19	6.34	8.66	13.87	16.63	18.73
Distribution rate	39.6%	36.7%	36.1%	69.4%	55.4%	40.5%	38.1%	37.6%
Net sales ¹	1,972	2,506	3,025	3,059	3,577	4,053	4,511	4,851
EBITDA ¹	548	760	877	796	1,064	1,240	1,388	1,506
EBIT ¹	446	653	753	503	762	972.3	1,117	1,236
Net income ¹	355	508	571	310	435	697.7	836.6	942
Net Debt ¹	347	300	289	3,293	2,354	1,919	1,396	779.2
Reference price ²	558.00	339.60	497.40	433.80	419.00	514.00	514.00	514.00
Nbr of stocks (in thousands)	46,661	46,643	46,656	50,175	50,184	50,194	-	-
Announcement Date	26/1/22	26/1/23	26/1/24	28/1/25	27/1/26	-	-	-

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.($)
CISCO SYSTEMS, INC.	36.74x	7.65x	19.76x	1.39%	469B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	25.14x	1x	18.1x	1.86%	225B
ZHONGJI INNOLIGHT CO., LTD.	49.16x	15.33x	38.58x	0.22%	217B
ARISTA NETWORKS, INC.	49.12x	16.66x	34.89x	-.--%	208B
NOKIA OYJ	48.61x	3.13x	20.22x	1.23%	77.81B
MOTOROLA SOLUTIONS, INC.	29.93x	5.7x	16.69x	1.2%	65.9B
CIENA CORPORATION	93.12x	10.85x	50.07x	-.--%	68.61B
LUMENTUM HOLDINGS INC.	174.51x	22.46x	65.95x	-.--%	67.06B
GARMIN LTD.	24.83x	5.36x	18.54x	1.75%	45.4B
Average	59.02x	9.79x	31.42x	0.85%	160.44B
Weighted average by Cap.	47.62x	9.51x	27.94x	0.95%