Valuation HMS Networks AB

Stocks

Market Closed - Nasdaq Stockholm 19:00:00 11/09/2026 +03			5-day change	1st Jan Change
532.00 ^SEK	+1.82%		+3.70%	+26.97%

08-26	Board member buys 2,000 shares in HMS Networks	FW
08-26	ABG Sundal Collier raises its price target for HMS Networks to 615 kronor (600), reiterates buy	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	26,703	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	26.99%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	28,617	28,069	27,439
Change	-	-38.83%	45.58%	6.65%	-6.7%	22.39%	-1.92%	-2.25%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	39x	31.4x	28x
PBR	129x	10.4x	13.2x	7.81x	6.13x	6.67x	5.82x	5.12x
PEG	-	0.7x	3.4x	-1.4x	1.3x	0.7x	1.3x	2.3x
Capitalization / Revenue	13.2x	6.32x	7.67x	7.12x	5.88x	6.58x	5.87x	5.46x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	7.05x	6.17x	5.61x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	22.9x	19.9x	18x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	29.2x	24.6x	21.9x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	39x	32.6x	27.8x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.56%	3.07%	3.6%
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%	1.02%	1.19%	1.41%
EPS ²	7.57	10.89	12.19	6.34	8.66	13.66	16.95	18.97
Distribution rate	39.6%	36.7%	36.1%	69.4%	55.4%	39.7%	37.4%	39.7%
Net sales ¹	1,972	2,506	3,025	3,059	3,577	4,057	4,547	4,889
EBITDA ¹	548	760	877	796	1,064	1,248	1,410	1,528
EBIT ¹	446	653	753	503	762	978.5	1,139	1,254
Net income ¹	355	508	571	310	435	686.9	852.2	954.4
Net Debt ¹	347	300	289	3,293	2,354	1,914	1,366	735.4
Reference price ²	558.00	339.60	497.40	433.80	419.00	532.00	532.00	532.00
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	38.96x	7.05x	22.92x	1.02%	2.76B
CISCO SYSTEMS, INC.	27.54x	6.12x	15.85x	1.52%	442B
ARISTA NETWORKS, INC.	52.63x	18.66x	37.44x	-.--%	252B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.6x	0.87x	15.49x	2.14%	190B
ZHONGJI INNOLIGHT CO., LTD.	29.96x	9.48x	22.88x	0.43%	162B
LUMENTUM HOLDINGS INC.	43.73x	12.89x	29.14x	-.--%	83.12B
MOTOROLA SOLUTIONS, INC.	33.83x	6.56x	18.74x	1%	77.15B
NOKIA OYJ	45.69x	2.42x	15.79x	1.58%	62.11B
GARMIN LTD.	28.22x	6.38x	21.29x	1.46%	54.51B
CIENA CORPORATION	60.69x	7.81x	34.55x	-.--%	49.57B
Average	38.28x	7.82x	23.41x	0.91%	137.46B
Weighted average by Cap.	35.00x	8.43x	22.45x	1.02%