|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 92.20 SEK | +16.05% |
|
+31.34% | -46.77% |
| 07-02 | Saab surged as Stockholm stocks hit another record, OMXS30 index rose 0.8% | FW |
| 07-02 | Stockholm stocks turn higher as SKF jumps, OMXS30 index up 0.5 percent | 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 | 8,413 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -48.14% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 9,103 | 9,121 | 9,106 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -45.62% | 0.21% | -0.17% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 18x | 13.2x | 10.9x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 9.25x | 8.52x | 7.64x |
| PEG | - | 0.5x | 3.8x | 1.5x | 3.29x | -2.68x | 0.4x | 0.5x |
| Capitalization / Revenue | 23.2x | 14x | 23.2x | 23x | 10.6x | 5.64x | 4.65x | 4.09x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 6.1x | 5.04x | 4.43x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 13.1x | 10.3x | 9x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 14.9x | 11.4x | 9.83x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 15.1x | 13x | 11.6x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 6.64% | 7.69% | 8.64% |
| Dividend per Share 2 | 0.55 | 1 | 1.2 | 1.7 | 1.9 | 1.739 | 2.214 | 2.677 |
| Rate of return | 0.33% | 0.8% | 0.5% | 0.51% | 1.1% | 1.89% | 2.4% | 2.9% |
| EPS 2 | 1.55 | 2.93 | 3.47 | 5 | 5.48 | 5.112 | 6.994 | 8.436 |
| Distribution rate | 35.5% | 34.1% | 34.6% | 34% | 34.7% | 34% | 31.7% | 31.7% |
| Net sales 1 | 728.1 | 889.2 | 1,005 | 1,395 | 1,527 | 1,492 | 1,811 | 2,056 |
| EBITDA 1 | 355 | 448.1 | 525.5 | 719.8 | 767.5 | 695.2 | 884.7 | 1,012 |
| EBIT 1 | 223.9 | 377.5 | 448.2 | 633.8 | 673.8 | 611 | 800.4 | 926.8 |
| Net income 1 | 156.5 | 293.8 | 338.7 | 481.4 | 520.6 | 468.3 | 616.3 | 714.4 |
| Net Debt 1 | 188.6 | 228.1 | 438.1 | 391.9 | 516.4 | 690 | 708.8 | 693.2 |
| Reference price 2 | 167.30 | 125.60 | 241.40 | 336.00 | 173.20 | 92.20 | 92.20 | 92.20 |
| Nbr of stocks (in thousands) | 101,131 | 98,889 | 96,566 | 95,572 | 93,658 | 91,243 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.54x | 5.32x | 11.42x | 2.19% | 746M | |
| 14.41x | 3.93x | 9.16x | 1.43% | 492B | |
| 20.65x | 6.11x | 18.36x | -.--% | 312B | |
| 23.93x | 2.56x | 13.2x | -.--% | 148B | |
| 6.43x | 137.56x | 5.02x | 0.09% | 149B | |
| 32.4x | 3.94x | 25.79x | -.--% | 97.15B | |
| 9.55x | 8.09x | 89.45x | 0.66% | 92.84B | |
| 28.96x | 5.47x | 15.46x | -.--% | 87.43B | |
| 73.91x | 4.37x | 21.35x | -.--% | 82.29B | |
| 8.23x | 2.91x | 41.31x | 0.59% | 38.46B | |
| Average | 23.40x | 18.03x | 25.05x | 0.5% | 150.09B | |
| Weighted average by Cap. | 20.67x | 17.88x | 18.96x | 0.54% |
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
