Valuation HMS Networks AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 18:08:56 28/07/2026 +03			5-day change	1st Jan Change
481.10 ^SEK	+0.94%		+2.21%	+15.04%

07-15	DNB Carnegie raises its target price for HMS Networks to 704 kronor (690), reiterates buy	FW
07-15	Handelsbanken upgrades HMS Networks to buy (hold), target price 580 kronor (563)	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	23,922	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	13.77%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	25,837	25,292	24,667
Change	-	-38.83%	45.58%	6.65%	-6.7%	10.5%	-2.11%	-2.47%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	34.9x	28.3x	25.3x
PBR	129x	10.4x	13.2x	7.81x	6.13x	5.97x	5.22x	4.59x
PEG	-	0.7x	3.4x	-1.4x	1.3x	0.6x	1.2x	2.1x
Capitalization / Revenue	13.2x	6.32x	7.67x	7.12x	5.88x	5.9x	5.28x	4.91x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	6.37x	5.58x	5.06x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	20.7x	18x	16.3x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	26.4x	22.3x	19.8x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	35.2x	29.5x	25.1x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.84%	3.39%	3.98%
Dividend per Share ²	3	4	4.4	4.4	4.8	5.418	6.344	7.525
Rate of return	0.54%	1.18%	0.88%	1.01%	1.15%	1.14%	1.33%	1.58%
EPS ²	7.57	10.89	12.19	6.34	8.66	13.65	16.84	18.86
Distribution rate	39.6%	36.7%	36.1%	69.4%	55.4%	39.7%	37.7%	39.9%
Net sales ¹	1,972	2,506	3,025	3,059	3,577	4,057	4,534	4,876
EBITDA ¹	548	760	877	796	1,064	1,247	1,402	1,517
EBIT ¹	446	653	753	503	762	979.5	1,132	1,247
Net income ¹	355	508	571	310	435	686.9	846.8	949.2
Net Debt ¹	347	300	289	3,293	2,354	1,914	1,369	744.1
Reference price ²	558.00	339.60	497.40	433.80	419.00	476.60	476.60	476.60
Nbr of stocks (in thousands)	46,661	46,643	46,656	50,175	50,184	50,194	-	-
Announcement Date	1/26/22 A	1/26/23 A	1/26/24 A	1/28/25 A	1/27/26 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.($)
HMS NETWORKS AB	34.9x	6.37x	20.72x	1.14%	2.46B
CISCO SYSTEMS, INC.	35.24x	7.38x	19.05x	1.45%	452B
ARISTA NETWORKS, INC.	50.63x	17.2x	35.9x	-.--%	215B
ZHONGJI INNOLIGHT CO., LTD.	38.06x	12.2x	30.32x	0.27%	186B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.06x	0.83x	14.56x	2.23%	180B
MOTOROLA SOLUTIONS, INC.	31.95x	6.08x	17.78x	1.12%	70.35B
LUMENTUM HOLDINGS INC.	144.14x	18.56x	54.42x	-.--%	55.39B
CIENA CORPORATION	72.48x	8.44x	38.98x	-.--%	53.4B
NOKIA OYJ	38.85x	1.99x	12.94x	1.9%	50.5B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	18.22x	2.95x	12.68x	3.87%	50.06B
Average	48.45x	8.20x	25.73x	1.2%	131.52B
Weighted average by Cap.	41.48x	8.83x	24.54x	1.12%