|
Real-time Estimate
Cboe Europe
17:44:15 04/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 25.32 SEK | +0.10% |
|
+2.62% | -17.10% |
| 09-01 | Heba and Åke Sundvall take possession of development rights for 700 homes in Stockholm | FW |
| 08-24 | Heba launches share buyback program of up to 50 million kronor | FW |
Company Valuation: Heba AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 9,453 | 13,011 | 5,994 | 5,854 | 5,408 | 5,069 |
| Change | - | 37.64% | -53.93% | -2.34% | -7.62% | -6.26% |
| Enterprise Value (EV) 1 | 14,493 | 19,035 | 13,585 | 11,361 | 11,592 | 11,679 |
| Change | - | 31.34% | -28.63% | -16.37% | 2.03% | 0.75% |
| P/E | 13.2x | 8.82x | -44x | -8.22x | 54.8x | 17.1x |
| PBR | 1.54x | 1.74x | 0.83x | 0.91x | 0.84x | 0.8x |
| PEG | - | 0x | 0x | -0x | -0x | 0x |
| Capitalization / Revenue | 24x | 29x | 11.8x | 9.73x | 9.78x | 8.46x |
| EV / Revenue | 36.8x | 42.4x | 26.7x | 18.9x | 21x | 19.5x |
| EV / EBITDA | 59.9x | 68.7x | 41.8x | 28.1x | 32.3x | 29.7x |
| EV / EBIT | 60.5x | 69.2x | 42.1x | 28.3x | 32.5x | 29.9x |
| EV / FCF | -4,141x | 73.9x | 55.3x | 128x | 144x | 105x |
| FCF Yield | -0.02% | 1.35% | 1.81% | 0.78% | 0.69% | 0.96% |
| Dividend per Share 2 | 0.65 | 0.8 | 0.45 | 0.52 | 0.52 | 0.55 |
| Rate of return | 1.14% | 1.02% | 1.24% | 1.47% | 1.59% | 1.79% |
| EPS 2 | 4.349 | 8.934 | -0.825 | -4.314 | 0.5977 | 1.798 |
| Distribution rate | 14.9% | 8.95% | -54.5% | -12.1% | 87% | 30.6% |
| Net sales 1 | 393.8 | 448.8 | 508.7 | 601.6 | 553.1 | 598.9 |
| EBITDA 1 | 242.1 | 277.2 | 325.2 | 403.9 | 358.8 | 393.9 |
| EBIT 1 | 239.6 | 274.9 | 322.3 | 401.5 | 356.2 | 390.6 |
| Net income 1 | 718.2 | 1,475 | -136.2 | -712.3 | 98.68 | 288.5 |
| Net Debt 1 | 5,040 | 6,024 | 7,591 | 5,508 | 6,184 | 6,610 |
| Reference price 2 | 57.25 | 78.80 | 36.30 | 35.45 | 32.75 | 30.70 |
| Nbr of stocks (in thousands) | 165,120 | 165,120 | 165,120 | 165,120 | 165,120 | 165,120 |
| Announcement Date | 3/26/21 A | 3/29/22 A | 3/24/23 A | 3/25/24 A | 3/24/25 A | 3/23/26 A |
1SEK in Million2SEK
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 437M | |
| 65.1x | - | - | - | 70.32B | |
| 9.85x | 3.8x | 8.65x | -.--% | 23.13B | |
| 7.55x | 15.91x | 18.88x | 6.67% | 18.94B | |
| 4.08x | 0.07x | 0.13x | 7.82% | 13.92B | |
| 8.03x | 16.54x | - | 6.58% | 8.03B | |
| 7.21x | 0.77x | 6.34x | 2.75% | 5.48B | |
| -1.3x | 1.43x | -17343.07x | -.--% | 5.21B | |
| 4.68x | 13.5x | 19.57x | 6.12% | 4.33B | |
| 8.95x | 0.56x | 7.09x | 4.17% | 4.15B | |
| Average | 12.68x | 6.57x | -2,468.92x | 4.27% | 15.39B | |
| Weighted average by Cap. | 33.62x | 7.16x | -1,192.28x | 4.17% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- HEBA B Stock
- Valuation Heba AB
Select your edition
All financial news and data tailored to specific country editions
