Valuation HMS Networks AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 03/07/2026 BST			5-day change	1st Jan Change
503.50 ^SEK	+0.10%		+0.94%	+20.17%

06-26	Handelsbanken cuts its target price for HMS Networks to 563 kronor (600), reiterates Hold - BN	FW
06-25	Pareto: Strong demand for HMS, but valuation limits upside	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,037	15,840	23,207	21,766	21,027	25,273	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	20.19%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	27,192	26,669	26,052
Change	-	-38.83%	45.58%	6.65%	-6.7%	16.3%	-1.92%	-2.31%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	36.3x	30.3x	26.9x
PBR	129x	10.4x	13.2x	7.81x	6.13x	6.37x	5.59x	4.92x
PEG	-	0.7x	3.4x	-1.4x	1.3x	0.6x	1.5x	2.1x
Capitalization / Revenue	13.2x	6.32x	7.67x	7.12x	5.88x	6.24x	5.6x	5.21x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	6.71x	5.91x	5.37x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	21.9x	19.2x	17.3x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	28x	23.9x	21.1x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	41.1x	31.5x	26.7x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.43%	3.17%	3.74%
Dividend per Share ²	3	4	4.4	4.4	4.8	5.618	6.336	7.052
Rate of return	0.54%	1.18%	0.88%	1.01%	1.15%	1.12%	1.26%	1.4%
EPS ²	7.57	10.89	12.19	6.34	8.66	13.87	16.63	18.73
Distribution rate	39.6%	36.7%	36.1%	69.4%	55.4%	40.5%	38.1%	37.6%
Net sales ¹	1,972	2,506	3,025	3,059	3,577	4,053	4,511	4,851
EBITDA ¹	548	760	877	796	1,064	1,240	1,388	1,506
EBIT ¹	446	653	753	503	762	972.3	1,117	1,236
Net income ¹	355	508	571	310	435	697.7	836.6	942
Net Debt ¹	347	300	289	3,293	2,354	1,919	1,396	779.2
Reference price ²	558.00	339.60	497.40	433.80	419.00	503.50	503.50	503.50
Nbr of stocks (in thousands)	46,661	46,643	46,656	50,175	50,184	50,194	-	-
Announcement Date	26/01/22	26/01/23	26/01/24	28/01/25	27/01/26	-	-	-

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.($)
HMS NETWORKS AB	36.3x	6.71x	21.92x	1.12%	2.62B
CISCO SYSTEMS, INC.	34.8x	7.26x	18.74x	1.47%	444B
ARISTA NETWORKS, INC.	47.5x	16.07x	33.65x	-.--%	201B
ZHONGJI INNOLIGHT CO., LTD.	41.03x	12.78x	32.07x	0.27%	183B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.13x	0.88x	15.35x	2.1%	189B
MOTOROLA SOLUTIONS, INC.	31.86x	6.03x	17.66x	1.12%	70.16B
NOKIA OYJ	44.43x	2.85x	18.53x	1.34%	71.67B
CIENA CORPORATION	81.16x	9.45x	43.64x	-.--%	59.8B
LUMENTUM HOLDINGS INC.	147.45x	18.99x	55.75x	-.--%	56.66B
GARMIN LTD.	25.32x	5.47x	18.92x	1.72%	46.29B
Average	51.10x	8.65x	27.62x	0.91%	132.54B
Weighted average by Cap.	42.58x	8.68x	25.02x	1.02%