|
Market Closed -
Nasdaq Stockholm
17:00:00 04/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 87.80 SEK | -3.14% |
|
-10.09% | -49.31% |
| 09:02am | Origo Quest rose 3.6 percent in August, FLS contributed positively after strong earnings report | FW |
| 08:43am | Origo Seleqt rose 4.6 percent in August, invested in the Octave spin-off | FW |
Company Valuation: Hemnet Group AB
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 | 8,195 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -49.48% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 8,939 | 9,015 | 8,971 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -46.6% | 0.85% | -0.48% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 21.2x | 14.6x | 12x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 10.7x | 11x | 10.2x |
| PEG | - | 0.5x | 3.8x | 1.5x | 3.29x | -1x | 0.3x | 0.6x |
| Capitalization / Revenue | 23.2x | 14x | 23.2x | 23x | 10.6x | 6.06x | 4.89x | 4.35x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 6.61x | 5.38x | 4.76x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 14.8x | 11.2x | 9.93x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 17.5x | 12.5x | 10.9x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 17x | 14.6x | 13.1x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 5.9% | 6.85% | 7.63% |
| Dividend per Share 2 | 0.55 | 1 | 1.2 | 1.7 | 1.9 | 1.621 | 2.085 | 2.379 |
| Rate of return | 0.33% | 0.8% | 0.5% | 0.51% | 1.1% | 1.79% | 2.3% | 2.62% |
| EPS 2 | 1.55 | 2.93 | 3.47 | 5 | 5.48 | 4.283 | 6.203 | 7.534 |
| Distribution rate | 35.5% | 34.1% | 34.6% | 34% | 34.7% | 37.9% | 33.6% | 31.6% |
| Net sales 1 | 728.1 | 889.2 | 1,005 | 1,395 | 1,527 | 1,353 | 1,675 | 1,883 |
| EBITDA 1 | 355 | 448.1 | 525.5 | 719.8 | 767.5 | 603 | 801.3 | 903.6 |
| EBIT 1 | 223.9 | 377.5 | 448.2 | 633.8 | 673.8 | 511.3 | 718.3 | 820.7 |
| Net income 1 | 156.5 | 293.8 | 338.7 | 481.4 | 520.6 | 387.9 | 535.3 | 617.6 |
| Net Debt 1 | 188.6 | 228.1 | 438.1 | 391.9 | 516.4 | 743.3 | 819 | 776 |
| Reference price 2 | 167.30 | 125.60 | 241.40 | 336.00 | 173.20 | 90.65 | 90.65 | 90.65 |
| Nbr of stocks (in thousands) | 101,131 | 98,889 | 96,566 | 95,572 | 93,658 | 90,408 | - | - |
| Announcement Date | 01/02/22 | 27/01/23 | 31/01/24 | 31/01/25 | 29/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.16x | 6.61x | 14.82x | 1.79% | 858M | |
| 14.99x | 4x | 9.22x | 1.36% | 497B | |
| 23.06x | 6.82x | 20.48x | -.--% | 344B | |
| 23.07x | 2.71x | 13.82x | -.--% | 155B | |
| 39.46x | 4.64x | 30.7x | -.--% | 115B | |
| 35x | 6.92x | 19.44x | -.--% | 109B | |
| 85.09x | 5.12x | 24.39x | -.--% | 96.19B | |
| 2.64x | 68.55x | 1.91x | 0.16% | 95.22B | |
| 10.18x | 7.59x | 91.06x | 0.66% | 90.58B | |
| 8.07x | 3.08x | 63.75x | 0.74% | 35.16B | |
| Average | 26.27x | 11.60x | 28.96x | 0.47% | 153.87B | |
| Weighted average by Cap. | 24.04x | 9.01x | 21.10x | 0.51% |
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
- HEM Stock
- Valuation Hemnet Group AB
Select your edition
All financial news and data tailored to specific country editions
