|
Market Closed -
Nasdaq Stockholm
20:00:00 26/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 73.40 SEK | -2.97% |
|
-0.88% | -57.62% |
| 10-23 | Volvo Cars plunges on Stockholm exchange after report, OMXS30 index rises 0.4% | FW |
| 10-23 | JP Morgan cuts price target for Hemnet to 90 kronor (109), reiterates overweight - BN | FW |
Company Valuation: Hemnet Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,919 | 12,420 | 23,311 | 32,112 | 16,222 | 6,766 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -58.29% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 7,489 | 7,227 | 7,288 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -55.26% | -3.49% | 0.84% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 22x | 15.3x | 13.2x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 8.29x | 6.44x | 5.13x |
| PEG | - | 0.5x | 3.8x | 1.5x | 3.29x | -0.6x | 0.3x | 0.8x |
| Capitalization / Revenue | 23.2x | 14x | 23.2x | 23x | 10.6x | 5.43x | 4.84x | 4.41x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 6.01x | 5.17x | 4.75x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 14.1x | 10.7x | 9.69x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 16.4x | 12.2x | 10.9x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 18.1x | 14x | 12.6x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 5.51% | 7.15% | 7.93% |
| Dividend per Share 2 | 0.55 | 1 | 1.2 | 1.7 | 1.9 | 1.385 | 1.582 | 1.829 |
| Rate of return | 0.33% | 0.8% | 0.5% | 0.51% | 1.1% | 1.83% | 2.09% | 2.42% |
| EPS 2 | 1.55 | 2.93 | 3.47 | 5 | 5.48 | 3.438 | 4.947 | 5.725 |
| Distribution rate | 35.5% | 34.1% | 34.6% | 34% | 34.7% | 40.3% | 32% | 32% |
| Net sales 1 | 728.1 | 889.2 | 1,005 | 1,395 | 1,527 | 1,245 | 1,399 | 1,533 |
| EBITDA 1 | 355 | 448.1 | 525.5 | 719.8 | 767.5 | 531.7 | 677.3 | 751.9 |
| EBIT 1 | 223.9 | 377.5 | 448.2 | 633.8 | 673.8 | 455.3 | 594.7 | 669.1 |
| Net income 1 | 156.5 | 293.8 | 338.7 | 481.4 | 520.6 | 316 | 442.5 | 505.1 |
| Net Debt 1 | 188.6 | 228.1 | 438.1 | 391.9 | 516.4 | 722.8 | 461.5 | 522.3 |
| Reference price 2 | 167.30 | 125.60 | 241.40 | 336.00 | 173.20 | 75.65 | 75.65 | 75.65 |
| Nbr of stocks (in thousands) | 101,131 | 98,889 | 96,566 | 95,572 | 93,658 | 89,436 | - | - |
| Announcement Date | 2/1/22 A | 1/27/23 A | 1/31/24 A | 1/31/25 A | 1/29/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22x | 6.01x | 14x | 1.83% | 682M | |
| 15.55x | 7.54x | 16.11x | 0.27% | 3,900B | |
| 22.01x | 6.45x | 11.53x | 0.33% | 1,643B | |
| 31.88x | 14.91x | 23.56x | 0.56% | 546B | |
| 13.31x | 3.54x | 8.19x | 1.53% | 443B | |
| 18.39x | 5.43x | 16.26x | -.--% | 270B | |
| 18.82x | 1.37x | 9.26x | 1.09% | 248B | |
| 104.22x | 13.84x | 74.33x | -.--% | 217B | |
| 21.01x | 2.39x | 12.17x | -.--% | 136B | |
| 44.07x | 5.13x | 33.77x | -.--% | 120B | |
| Average | 31.13x | 6.66x | 21.92x | 0.56% | 752.38B | |
| Weighted average by Cap. | 21.34x | 7.37x | 16.86x | 0.38% |
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
- HEM Stock
- Valuation Hemnet Group AB
Select your edition
All financial news and data tailored to specific country editions
