Valuation HMS Networks AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 02:00:00 19/06/26 am AEST			5-day change	1st Jan Change
515.00 ^SEK	+0.88%		+0.19%	+22.91%

18/06	Nordea raises target price for HMS Networks to 588 kronor (575), reiterates buy rating	FW
09/06	Lannebo Småbolag Select gained 3.9 per cent in May - reduced positions in HMS and Lindab	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	25,850	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	22.94%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	27,714	27,208	26,609
Change	-	-38.83%	45.58%	6.65%	-6.7%	18.53%	-1.83%	-2.2%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	37.4x	31.4x	27.8x
PBR	129x	10.4x	13.2x	7.81x	6.13x	6.5x	5.73x	5.05x
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	6.39x	5.77x	5.36x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	6.86x	6.07x	5.52x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	22.4x	19.8x	17.8x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	28.7x	24.7x	21.8x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	41.1x	32.5x	27.6x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.43%	3.08%	3.62%
Dividend per Share ²	3	4	4.4	4.4	4.8	5.618	6.316	7.002
Rate of return	0.54%	1.18%	0.88%	1.01%	1.15%	1.09%	1.23%	1.36%
EPS ²	7.57	10.89	12.19	6.34	8.66	13.78	16.42	18.5
Distribution rate	39.6%	36.7%	36.1%	69.4%	55.4%	40.8%	38.5%	37.8%
Net sales ¹	1,972	2,506	3,025	3,059	3,577	4,042	4,481	4,820
EBITDA ¹	548	760	877	796	1,064	1,235	1,374	1,491
EBIT ¹	446	653	753	503	762	966.6	1,103	1,222
Net income ¹	355	508	571	310	435	693.1	825.8	930.7
Net Debt ¹	347	300	289	3,293	2,354	1,865	1,358	759.1
Reference price ²	558.00	339.60	497.40	433.80	419.00	515.00	515.00	515.00
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.($)
HMS NETWORKS AB	37.36x	6.86x	22.45x	1.09%	2.7B
CISCO SYSTEMS, INC.	36.91x	7.69x	19.85x	1.39%	471B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	25.59x	1.03x	18.49x	1.82%	229B
ZHONGJI INNOLIGHT CO., LTD.	50.81x	15.85x	39.89x	0.21%	225B
ARISTA NETWORKS, INC.	50.38x	17.12x	35.85x	-.--%	214B
NOKIA OYJ	47.16x	3.02x	19.66x	1.27%	75.81B
LUMENTUM HOLDINGS INC.	172.09x	22.15x	65.04x	-.--%	66.13B
MOTOROLA SOLUTIONS, INC.	29.79x	5.68x	16.62x	1.2%	65.6B
CIENA CORPORATION	82.43x	9.58x	44.24x	-.--%	60.62B
GARMIN LTD.	24.7x	5.33x	18.43x	1.76%	45.17B
Average	55.72x	9.43x	30.05x	0.87%	145.5B
Weighted average by Cap.	47.14x	9.62x	27.96x	0.95%