|
Real-time Estimate
Cboe Europe
15:08:40 01/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 71.38 SEK | +5.12% |
|
+7.26% | -58.63% |
| 01:10pm | AQR Capital Management becomes new public short seller in Hemnet | FW |
| 12:05pm | Hemnet appoints Marcus Hartwall as chief commercial officer | 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 | 6,139 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -62.16% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 6,897 | 6,735 | 6,762 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -58.8% | -2.34% | 0.4% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 17x | 12.3x | 10.4x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 7.48x | 6.04x | 4.83x |
| PEG | - | 0.5x | 3.8x | 1.5x | 3.29x | -0.6x | 0.3x | 0.6x |
| Capitalization / Revenue | 23.2x | 14x | 23.2x | 23x | 10.6x | 4.74x | 3.91x | 3.49x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 5.32x | 4.29x | 3.85x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 12.1x | 9.1x | 8.17x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 14.4x | 10.3x | 9.11x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 14x | 11.1x | 10.7x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 7.13% | 8.98% | 9.31% |
| Dividend per Share 2 | 0.55 | 1 | 1.2 | 1.7 | 1.9 | 1.522 | 1.926 | 2.123 |
| Rate of return | 0.33% | 0.8% | 0.5% | 0.51% | 1.1% | 2.24% | 2.84% | 3.13% |
| EPS 2 | 1.55 | 2.93 | 3.47 | 5 | 5.48 | 3.991 | 5.502 | 6.504 |
| Distribution rate | 35.5% | 34.1% | 34.6% | 34% | 34.7% | 38.1% | 35% | 32.6% |
| Net sales 1 | 728.1 | 889.2 | 1,005 | 1,395 | 1,527 | 1,296 | 1,570 | 1,757 |
| EBITDA 1 | 355 | 448.1 | 525.5 | 719.8 | 767.5 | 569.7 | 740.4 | 827.7 |
| EBIT 1 | 223.9 | 377.5 | 448.2 | 633.8 | 673.8 | 478 | 655.7 | 742.4 |
| Net income 1 | 156.5 | 293.8 | 338.7 | 481.4 | 520.6 | 363.9 | 484.1 | 558.1 |
| Net Debt 1 | 188.6 | 228.1 | 438.1 | 391.9 | 516.4 | 758 | 596.3 | 623.4 |
| Reference price 2 | 167.30 | 125.60 | 241.40 | 336.00 | 173.20 | 67.90 | 67.90 | 67.90 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.01x | 5.32x | 12.11x | 2.24% | 615M | |
| 16.67x | 8.14x | 17.39x | 0.25% | 4,190B | |
| 23.23x | 7.35x | 12.93x | 0.29% | 1,847B | |
| 14.88x | 3.97x | 9.19x | 1.37% | 494B | |
| 28.21x | 13.23x | 20.91x | 0.64% | 483B | |
| 19.42x | 5.75x | 17.28x | -.--% | 290B | |
| 21.02x | 1.52x | 10.44x | 1.01% | 267B | |
| 92.29x | 12.12x | 65.11x | -.--% | 191B | |
| 21.46x | 2.46x | 12.51x | -.--% | 140B | |
| 7.99x | 0.88x | 3.8x | -.--% | 111B | |
| Average | 26.22x | 6.07x | 18.17x | 0.58% | 801.37B | |
| Weighted average by Cap. | 20.78x | 7.60x | 16.69x | 0.36% |
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
