Valuation HMS Networks AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 10:52:02 23/06/26 pm AEST			5-day change	1st Jan Change
496.90 ^SEK	-2.19%		-2.85%	+17.90%

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	25,499	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	21.26%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	27,363	26,857	26,258
Change	-	-38.83%	45.58%	6.65%	-6.7%	17.03%	-1.85%	-2.23%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	36.9x	30.9x	27.5x
PBR	129x	10.4x	13.2x	7.81x	6.13x	6.43x	5.65x	4.98x
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	6.31x	5.69x	5.29x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	6.77x	5.99x	5.45x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	22.2x	19.5x	17.6x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	28.3x	24.3x	21.5x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	40.6x	32.1x	27.3x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.46%	3.12%	3.67%
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%	1.11%	1.24%	1.38%
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	508.00	508.00	508.00
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	36.86x	6.77x	22.16x	1.11%	2.65B
CISCO SYSTEMS, INC.	37.53x	7.81x	20.17x	1.36%	479B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	25.85x	1.03x	18.68x	1.8%	231B
ZHONGJI INNOLIGHT CO., LTD.	51.35x	16.02x	40.32x	0.21%	228B
ARISTA NETWORKS, INC.	51.83x	17.65x	36.96x	-.--%	220B
NOKIA OYJ	49.14x	3.15x	20.53x	1.22%	78.83B
LUMENTUM HOLDINGS INC.	180.98x	23.29x	68.39x	-.--%	69.55B
MOTOROLA SOLUTIONS, INC.	29.57x	5.64x	16.5x	1.21%	65.11B
CIENA CORPORATION	88.61x	10.3x	47.55x	-.--%	65.16B
GARMIN LTD.	24.93x	5.38x	18.61x	1.75%	45.58B
Average	57.67x	9.70x	30.99x	0.87%	148.43B
Weighted average by Cap.	48.79x	9.89x	28.79x	0.93%