Valuation Heba AB

Stocks

Market Closed - Nasdaq Stockholm 15:30:00 30/10/2026 +03			5-day change	1st Jan Change
21.80 ^SEK	-0.23%		-3.54%	-28.99%

10-26	Heba CEO: Will Continue Share Buybacks Due to Discount, Sees More Land Allocations Potentially Being Added - Kvartalet	FW
10-26	SB1 Markets cuts its price target for Heba to SEK24 (26), reiterates Neutral	FW

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

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.($)
HEBA AB	-	-	-	-	366M
VINGROUP	65.15x	-	-	-	70.03B
SUN HUNG KAI PROPERTIES LIMITED	12.7x	4.44x	11.39x	3.79%	40.22B
MITSUBISHI ESTATE CO., LTD.	18.87x	4.07x	16.38x	1.3%	29.17B
CHINA RESOURCES LAND LIMITED	8.31x	1.49x	8.38x	4.26%	27.69B
EMAAR PROPERTIES	5.63x	0.73x	1.53x	8.79%	27.38B
MITSUI FUDOSAN CO., LTD.	14.61x	3.17x	15.15x	2.39%	27.01B
CK ASSET HOLDINGS LIMITED	10.24x	2.01x	7.75x	4.1%	20.59B
VINHOMES	8.02x	2.91x	6.53x	-.--%	20.05B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.28x	6.44x	16.94x	1.64%	19.06B
Average	17.42x	3.16x	10.51x	3.28%	28.16B
Weighted average by Cap.	24.99x	3.16x	10.57x	3.45%