|
Market Closed -
OTC Markets
11:30:03 20/07/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 48.73 USD | -18.44% |
|
-.--% | +3.35% |
| 25/09 | Handelsbanken raises its price target for HMS Networks to 594 kronor (580), reiterates buy - BN | FW |
| 23/09 | Pareto raises target price for HMS Networks to 532 kronor, reiterates hold | FW |
Company Valuation: HMS Networks AB
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 | 28,109 | - | - |
| Change | - | -39.16% | 46.51% | -6.21% | -3.39% | 33.68% | - | - |
| Enterprise Value (EV) 1 | 26,384 | 16,140 | 23,496 | 25,059 | 23,381 | 30,118 | 29,563 | 28,918 |
| Change | - | -38.83% | 45.58% | 6.65% | -6.7% | 28.81% | -1.84% | -2.18% |
| P/E | 73.7x | 31.2x | 40.8x | 68.4x | 48.4x | 41.1x | 32.6x | 28.8x |
| PBR | 129x | 10.4x | 13.2x | 7.81x | 6.13x | 7.03x | 6.12x | 5.36x |
| PEG | - | 0.7x | 3.4x | -1.4x | 1.3x | 0.7x | 1.2x | 2.2x |
| Capitalization / Revenue | 13.2x | 6.32x | 7.67x | 7.12x | 5.88x | 6.9x | 6.06x | 5.64x |
| EV / Revenue | 13.4x | 6.44x | 7.77x | 8.19x | 6.54x | 7.39x | 6.37x | 5.8x |
| EV / EBITDA | 48.1x | 21.2x | 26.8x | 31.5x | 22x | 24x | 20.5x | 18.5x |
| EV / EBIT | 59.2x | 24.7x | 31.2x | 49.8x | 30.7x | 30.6x | 25.4x | 22.5x |
| EV / FCF | 64.7x | 248x | 52.8x | 53.2x | 31.4x | 44.2x | 34.1x | 28.8x |
| FCF Yield | 1.55% | 0.4% | 1.89% | 1.88% | 3.18% | 2.26% | 2.93% | 3.47% |
| Dividend per Share 2 | 3 | 4 | 4.4 | 4.4 | 4.8 | 5.418 | 6.376 | 7.618 |
| Rate of return | 0.54% | 1.18% | 0.88% | 1.01% | 1.15% | 0.97% | 1.14% | 1.36% |
| EPS 2 | 7.57 | 10.89 | 12.19 | 6.34 | 8.66 | 13.62 | 17.19 | 19.43 |
| Distribution rate | 39.6% | 36.7% | 36.1% | 69.4% | 55.4% | 39.8% | 37.1% | 39.2% |
| Net sales 1 | 1,972 | 2,506 | 3,025 | 3,059 | 3,577 | 4,074 | 4,639 | 4,986 |
| EBITDA 1 | 548 | 760 | 877 | 796 | 1,064 | 1,256 | 1,441 | 1,562 |
| EBIT 1 | 446 | 653 | 753 | 503 | 762 | 984 | 1,163 | 1,283 |
| Net income 1 | 355 | 508 | 571 | 310 | 435 | 685.3 | 864.3 | 977.7 |
| Net Debt 1 | 347 | 300 | 289 | 3,293 | 2,354 | 2,009 | 1,455 | 809.4 |
| Reference price 2 | 558.00 | 339.60 | 497.40 | 433.80 | 419.00 | 560.00 | 560.00 | 560.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.35x | 6.12x | 15.86x | 1.52% | 442B | |
| 54.37x | 19.43x | 38.99x | -.--% | 262B | |
| 19.23x | 0.78x | 14.05x | 2.36% | 172B | |
| 26.15x | 8.29x | 20.02x | 0.47% | 142B | |
| 50.78x | 15.11x | 33.34x | -.--% | 97.36B | |
| 32.37x | 6.32x | 18.32x | 1.08% | 74.04B | |
| 43.86x | 2.38x | 15.39x | 1.61% | 59.28B | |
| 67.47x | 8.72x | 38.58x | -.--% | 55.5B | |
| 28.07x | 6.34x | 21.17x | 1.47% | 54.22B | |
| Average | 38.85x | 8.17x | 23.97x | 0.95% | 150.94B | |
| Weighted average by Cap. | 35.74x | 8.84x | 23.03x | 1.03% |
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
- HMS Stock
- HMNKF Stock
- Valuation HMS Networks AB
Select your edition
All financial news and data tailored to specific country editions
