Valuation Hemnet Group AB Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 20:42:43 06/08/2026 +03			5-day change	1st Jan Change
7.413 ^EUR	-2.40%		-8.12%	-51.86%

07-31	Mirabella Financial Services no longer a public short seller in Hemnet	FW
07-31	Tages Capital is no longer a public short seller in Hemnet	FW

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	7,432	-	-
Change	-	-26.59%	87.68%	37.76%	-49.48%	-54.19%	-	-
Enterprise Value (EV) ¹	17,108	12,649	23,749	32,504	16,738	8,163	8,221	8,165
Change	-	-26.07%	87.76%	36.86%	-48.51%	-51.23%	0.71%	-0.68%
P/E	108x	42.9x	69.6x	67.2x	31.6x	18.8x	13x	10.7x
PBR	11.1x	8.66x	18.5x	25.7x	15.1x	10x	10.5x	9.82x
PEG	-	0.5x	3.8x	1.5x	3.29x	-0.9x	0.3x	0.5x
Capitalization / Revenue	23.2x	14x	23.2x	23x	10.6x	5.41x	4.39x	3.9x
EV / Revenue	23.5x	14.2x	23.6x	23.3x	11x	5.94x	4.85x	4.28x
EV / EBITDA	48.2x	28.2x	45.2x	45.2x	21.8x	13.3x	10.1x	8.93x
EV / EBIT	76.4x	33.5x	53x	51.3x	24.8x	15.7x	11.3x	9.82x
EV / FCF	75x	37.1x	69x	59.8x	30x	15.1x	12.8x	11.5x
FCF Yield	1.33%	2.69%	1.45%	1.67%	3.34%	6.64%	7.8%	8.73%
Dividend per Share ²	0.55	1	1.2	1.7	1.9	1.642	2.11	2.413
Rate of return	0.33%	0.8%	0.5%	0.51%	1.1%	2%	2.57%	2.94%
EPS ²	1.55	2.93	3.47	5	5.48	4.372	6.302	7.654
Distribution rate	35.5%	34.1%	34.6%	34%	34.7%	37.6%	33.5%	31.5%
Net sales ¹	728.1	889.2	1,005	1,395	1,527	1,373	1,694	1,906
EBITDA ¹	355	448.1	525.5	719.8	767.5	612.4	810.5	914.2
EBIT ¹	223.9	377.5	448.2	633.8	673.8	520.4	727.3	831.2
Net income ¹	156.5	293.8	338.7	481.4	520.6	396	544.1	627.9
Net Debt ¹	188.6	228.1	438.1	391.9	516.4	731.2	789.5	733.7
Reference price ²	167.30	125.60	241.40	336.00	173.20	82.20	82.20	82.20
Nbr of stocks (in thousands)	101,131	98,889	96,566	95,572	93,658	90,408	-	-
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

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.($)
TENCENT HOLDINGS LIMITED	16.52x	4.5x	10.51x	1.25%	563B
NETFLIX, INC.	20.72x	6.13x	18.42x	-.--%	309B
UBER TECHNOLOGIES, INC.	22.21x	2.43x	12.43x	-.--%	139B
SK SQUARE CO., LTD.	3.87x	80.67x	2.91x	0.14%	104B
PROSUS N.V.	11.43x	8.63x	100.78x	0.59%	101B
SPOTIFY TECHNOLOGY S.A.	34.13x	3.95x	25.85x	-.--%	99.14B
AIRBNB, INC.	29.95x	5.68x	16.06x	-.--%	90.5B
DOORDASH, INC.	81.64x	4.8x	23.45x	-.--%	90.31B
NASPERS LIMITED	9.29x	3.08x	48.42x	0.66%	41.47B
Average	25.53x	13.32x	28.76x	0.29%	170.83B
Weighted average by Cap.	22.25x	10.06x	20.81x	0.52%