Valuation Hemnet Group AB Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 10:50:35 26/08/2026 BST			5-day change	1st Jan Change
9.015 ^EUR	-1.74%		-0.71%	-41.91%

08-21	Broad rally on the Stockholm Stock Exchange with Nibe the winner, the OMXS30 index rose 1.0 percent	FW
08-21	Erik Selin buys into Hemnet challenger Din Bostad	FW

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	9,276	-	-
Change	-	-26.59%	87.68%	37.76%	-49.48%	-42.82%	-	-
Enterprise Value (EV) ¹	17,108	12,649	23,749	32,504	16,738	10,018	10,092	10,046
Change	-	-26.07%	87.76%	36.86%	-48.51%	-40.15%	0.73%	-0.45%
P/E	108x	42.9x	69.6x	67.2x	31.6x	23.7x	16.4x	13.5x
PBR	11.1x	8.66x	18.5x	25.7x	15.1x	12.1x	12.4x	11.5x
PEG	-	0.5x	3.8x	1.5x	3.29x	-1.1x	0.4x	0.6x
Capitalization / Revenue	23.2x	14x	23.2x	23x	10.6x	6.81x	5.51x	4.9x
EV / Revenue	23.5x	14.2x	23.6x	23.3x	11x	7.36x	5.99x	5.31x
EV / EBITDA	48.2x	28.2x	45.2x	45.2x	21.8x	16.5x	12.5x	11.1x
EV / EBIT	76.4x	33.5x	53x	51.3x	24.8x	19.4x	14x	12.2x
EV / FCF	75x	37.1x	69x	59.8x	30x	18.8x	16.1x	14.4x
FCF Yield	1.33%	2.69%	1.45%	1.67%	3.34%	5.32%	6.23%	6.94%
Dividend per Share ²	0.55	1	1.2	1.7	1.9	1.63	2.097	2.394
Rate of return	0.33%	0.8%	0.5%	0.51%	1.1%	1.59%	2.04%	2.33%
EPS ²	1.55	2.93	3.47	5	5.48	4.32	6.248	7.589
Distribution rate	35.5%	34.1%	34.6%	34%	34.7%	37.7%	33.6%	31.5%
Net sales ¹	728.1	889.2	1,005	1,395	1,527	1,361	1,684	1,894
EBITDA ¹	355	448.1	525.5	719.8	767.5	607	805.5	908.5
EBIT ¹	223.9	377.5	448.2	633.8	673.8	515.1	722.4	825.5
Net income ¹	156.5	293.8	338.7	481.4	520.6	391.3	539.3	622.3
Net Debt ¹	188.6	228.1	438.1	391.9	516.4	742.4	815.7	769.8
Reference price ²	167.30	125.60	241.40	336.00	173.20	102.60	102.60	102.60
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

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.($)
TENCENT HOLDINGS LIMITED	15.3x	4.07x	9.39x	1.33%	506B
NETFLIX, INC.	22.94x	6.78x	20.38x	-.--%	342B
UBER TECHNOLOGIES, INC.	24.49x	2.87x	14.62x	-.--%	164B
AIRBNB, INC.	36x	7.14x	20.06x	-.--%	112B
SPOTIFY TECHNOLOGY S.A.	38.8x	4.54x	30.02x	-.--%	114B
SK SQUARE CO., LTD.	2.85x	75.99x	2.12x	0.15%	101B
DOORDASH, INC.	89.3x	5.4x	25.73x	-.--%	101B
PROSUS N.V.	10.52x	8.01x	93.44x	0.64%	93.84B
NASPERS LIMITED	8.29x	2.67x	57.9x	0.75%	36.13B
Average	27.61x	13.05x	30.41x	0.32%	174.52B
Weighted average by Cap.	24.63x	9.70x	21.31x	0.49%