|
Market Closed -
NYSE
23:00:02 11/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 46.87 USD | +1.23% |
|
-5.62% | +11.49% |
| 08-21 | HNI Boosts Share Buyback Program | MT |
| 08-20 | HNI Corp. announces an Increase in Equity Buyback. | CI |
Company Valuation: HNI Corporation
Data adjusted to current consolidation scope
| Fiscal Period: January | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,860 | 1,197 | 1,940 | 2,342 | 3,024 | 3,383 | - | - |
| Change | - | -35.66% | 62.07% | 20.74% | 29.09% | 11.88% | - | - |
| Enterprise Value (EV) | 1,860 | 1,197 | 2,354 | 2,342 | 3,024 | 3,383 | 3,383 | 3,383 |
| Change | - | -35.66% | 96.62% | -0.48% | 29.09% | 11.88% | 0% | 0% |
| P/E | 31.4x | 9.84x | 38.2x | 17x | 38.4x | 16.7x | 9.5x | 8.37x |
| PBR | 3.08x | 1.96x | 2.43x | 2.83x | 1.13x | 1.69x | 1.44x | - |
| PEG | - | 0x | -0.6x | 0x | -0.6x | 0x | 0.1x | 0.6x |
| Capitalization / Revenue | 0.85x | 0.51x | 0.8x | 0.93x | 1.07x | 0.57x | 0.55x | 0.5x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.57x | 0.55x | 0.5x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 4.86x | 4.54x | 3.84x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 6.98x | 6.21x | 5.54x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 33.3x | 6.76x | - |
| FCF Yield | 3.5% | 1.75% | 9.76% | 7.42% | 6.96% | 3.01% | 14.8% | - |
| Dividend per Share 2 | 1.235 | 1.27 | 1.28 | - | 1.35 | 1.42 | 1.49 | 1.56 |
| Rate of return | 2.89% | 4.39% | 3.07% | - | 3.17% | 3.03% | 3.18% | 3.33% |
| EPS 2 | 1.36 | 2.94 | 1.09 | 2.88 | 1.11 | 2.805 | 4.935 | 5.6 |
| Distribution rate | 90.8% | 43.2% | 117% | - | 122% | 50.6% | 30.2% | 27.9% |
| Net sales 1 | 2,184 | 2,362 | 2,434 | 2,526 | 2,839 | 5,985 | 6,204 | 6,705 |
| EBITDA 1 | 183.8 | 212.6 | 273 | 325.6 | 351 | 695.7 | 744.4 | 880.2 |
| EBIT 1 | 100.7 | 128.4 | 178.1 | 217.8 | 243.9 | 484.7 | 545 | 610.7 |
| Net income 1 | 59.81 | 123.9 | 49.2 | 139.5 | 54.2 | 202.6 | 355.6 | 401.8 |
| Net Debt | - | - | 413.6 | - | - | - | - | - |
| Reference price 2 | 42.71 | 28.94 | 41.65 | 49.00 | 42.58 | 46.87 | 46.87 | 46.87 |
| Nbr of stocks (in thousands) | 43,559 | 41,364 | 46,579 | 47,804 | 71,017 | 72,182 | - | - |
| Announcement Date | 2/28/22 A | 2/23/23 A | 2/22/24 A | 2/20/25 A | 2/25/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.71x | - | - | 3.03% | 3.38B | |
| 14.42x | 1.77x | 10.43x | 1.15% | 4.08B | |
| 13.99x | 1.18x | 5.97x | 3.64% | 3.14B | |
| 9.75x | 0.63x | 5.97x | 4.67% | 1.43B | |
| 5.69x | - | - | 7.08% | 391M | |
| 16.35x | - | - | 0.3% | 260M | |
| Average | 12.82x | 1.19x | 7.46x | 3.31% | 2.11B | |
| Weighted average by Cap. | 14.17x | 1.37x | 8.08x | 2.83% |
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
- HNI Stock
- Valuation HNI Corporation
Select your edition
All financial news and data tailored to specific country editions
