Valuation HMS Networks AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 12/06/2026 BST			5-day change	1st Jan Change
514.00 ^SEK	+2.49%		-5.25%	+22.67%

06-09	Lannebo Småbolag Select gained 3.9 per cent in May - reduced positions in HMS and Lindab	FW
05-27	Handelsbanken downgrades HMS Networks to Hold as valuation looks stretched	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	25,800	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	22.7%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	27,663	27,166	26,579
Change	-	-38.83%	45.58%	6.65%	-6.7%	18.31%	-1.8%	-2.16%
P/E Ratio	73.7x	31.2x	40.8x	68.4x	48.4x	37.1x	31.3x	27.8x
PBR	129x	10.4x	13.2x	7.81x	6.13x	6.51x	5.74x	5.06x
PEG	-	0.7x	3.4x	-1.4x	1.3x	0.6x	1.7x	2.2x
Capitalization / Revenue	13.2x	6.32x	7.67x	7.12x	5.88x	6.41x	5.82x	5.39x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	6.88x	6.13x	5.56x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	22.5x	20x	18x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	28.9x	25x	22.1x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	41x	32.9x	28.1x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.44%	3.04%	3.56%
Dividend per Share ²	3	4	4.4	4.4	4.8	5.578	6.236	6.962
Rate of return	0.54%	1.18%	0.88%	1.01%	1.15%	1.09%	1.21%	1.35%
EPS ²	7.57	10.89	12.19	6.34	8.66	13.86	16.42	18.48
Distribution rate	39.6%	36.7%	36.1%	69.4%	55.4%	40.3%	38%	37.7%
Net sales ¹	1,972	2,506	3,025	3,059	3,577	4,022	4,434	4,783
EBITDA ¹	548	760	877	796	1,064	1,227	1,359	1,473
EBIT ¹	446	653	753	503	762	958.7	1,089	1,204
Net income ¹	355	508	571	310	435	686.8	813.6	916.7
Net Debt ¹	347	300	289	3,293	2,354	1,863	1,366	778.9
Reference price ²	558.00	339.60	497.40	433.80	419.00	514.00	514.00	514.00
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	37.09x	6.88x	22.55x	1.09%	2.75B
CISCO SYSTEMS, INC.	37.39x	7.78x	20.1x	1.37%	477B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.99x	0.92x	16.59x	2.02%	206B
ARISTA NETWORKS, INC.	48.74x	16.42x	34.38x	-.--%	206B
ZHONGJI INNOLIGHT CO., LTD.	42.68x	13.32x	33.44x	0.25%	189B
NOKIA OYJ	51.88x	3.34x	21.73x	1.16%	84.2B
LUMENTUM HOLDINGS INC.	186.58x	24.01x	70.5x	-.--%	71.7B
MOTOROLA SOLUTIONS, INC.	31.08x	5.9x	17.26x	1.15%	68.43B
CIENA CORPORATION	85.85x	9.98x	46.07x	-.--%	63.13B
GARMIN LTD.	25.12x	5.42x	18.76x	1.73%	45.92B
Average	56.94x	9.40x	30.14x	0.88%	141.39B
Weighted average by Cap.	47.54x	9.27x	27.09x	0.97%