|
Real-time Estimate
Cboe Europe
13:51:21 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 92.50 SEK | -3.04% |
|
-4.73% | +5.40% |
| 01:20pm | HEXPOL AB, Q3 2026 Earnings Call, Oct 23, 2026 | |
| 10:12am | Hexpol's sales topped expectations, operating profit below expectations (update) | FW |
Company Valuation: HEXPOL AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 41,780 | 38,267 | 42,021 | 35,408 | 30,293 | 32,859 | - | - |
| Change | - | -8.41% | 9.81% | -15.74% | -14.45% | 8.47% | - | - |
| Enterprise Value (EV) 1 | 42,682 | 41,112 | 43,601 | 37,648 | 33,477 | 36,807 | 35,988 | 35,140 |
| Change | - | -3.68% | 6.06% | -13.65% | -11.08% | 9.95% | -2.22% | -2.36% |
| P/E | 17.7x | 15.4x | 16.6x | 15.9x | 15.6x | 16.2x | 13.9x | 13.6x |
| PBR | 3.59x | 2.78x | 2.88x | 2.22x | 2.16x | 2.18x | 2.08x | 1.96x |
| PEG | - | 2.93x | 9.97x | -1.3x | -1.2x | 3.75x | 0.8x | 5.63x |
| Capitalization / Revenue | 2.61x | 1.72x | 1.91x | 1.73x | 1.57x | 1.64x | 1.52x | 1.47x |
| EV / Revenue | 2.67x | 1.85x | 1.98x | 1.84x | 1.73x | 1.84x | 1.67x | 1.57x |
| EV / EBITDA | 13.3x | 11x | 10.6x | 10x | 9.95x | 10.7x | 9.31x | 8.56x |
| EV / EBIT | 15.6x | 12.6x | 11.9x | 11.6x | 12x | 12.9x | 11.5x | 10.5x |
| EV / FCF | 20.3x | 21.3x | 15.3x | 18x | 19x | 17.9x | 17.2x | 15.3x |
| FCF Yield | 4.92% | 4.7% | 6.52% | 5.54% | 5.27% | 5.58% | 5.8% | 6.54% |
| Dividend per Share 2 | 3 | 3.6 | 4 | 4.2 | 4.2 | 4.15 | 4.159 | 4.32 |
| Rate of return | 2.47% | 3.24% | 3.28% | 4.09% | 4.78% | 4.35% | 4.36% | 4.53% |
| EPS 2 | 6.85 | 7.21 | 7.33 | 6.45 | 5.64 | 5.884 | 6.85 | 7.016 |
| Distribution rate | 43.8% | 49.9% | 54.6% | 65.1% | 74.5% | 70.5% | 60.7% | 61.6% |
| Net sales 1 | 16,005 | 22,243 | 22,046 | 20,437 | 19,324 | 20,036 | 21,612 | 22,376 |
| EBITDA 1 | 3,208 | 3,752 | 4,120 | 3,760 | 3,364 | 3,431 | 3,866 | 4,104 |
| EBIT 1 | 2,737 | 3,260 | 3,659 | 3,247 | 2,791 | 2,861 | 3,139 | 3,334 |
| Net income 1 | 2,358 | 2,483 | 2,524 | 2,220 | 1,943 | 2,033 | 2,243 | 2,397 |
| Net Debt 1 | 902 | 2,845 | 1,580 | 2,240 | 3,184 | 3,947 | 3,129 | 2,281 |
| Reference price 2 | 121.30 | 111.10 | 122.00 | 102.80 | 87.95 | 95.40 | 95.40 | 95.40 |
| Nbr of stocks (in thousands) | 344,437 | 344,437 | 344,437 | 344,437 | 344,437 | 344,437 | - | - |
| Announcement Date | 28/01/22 | 27/01/23 | 26/01/24 | 28/01/25 | 29/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.21x | 1.84x | 10.73x | 4.35% | 3.31B | |
| 38.39x | 5.23x | 21.21x | 1.01% | 81.94B | |
| 34.2x | 5.19x | 22.12x | 1.86% | 44.56B | |
| 25x | 2.96x | 15.4x | 2.09% | 35.95B | |
| 15.43x | 1.6x | 8.86x | 2.71% | 33.82B | |
| 40.5x | 7.3x | 19.36x | 1.52% | 33.44B | |
| 14.5x | 1.39x | 8.58x | 2.2% | 25.88B | |
| 41.34x | 10.16x | 30.66x | 2.13% | 25.09B | |
| 25.36x | 2.74x | 11.13x | 1.78% | 18.24B | |
| 7.65x | 2.15x | 4.27x | 3.4% | 16.1B | |
| Average | 25.86x | 4.06x | 15.23x | 2.31% | 31.83B | |
| Weighted average by Cap. | 29.83x | 4.54x | 17.35x | 1.87% |
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
- HPOL B Stock
- Valuation HEXPOL AB
Select your edition
All financial news and data tailored to specific country editions
