|
Real-time Estimate
Cboe Europe
18:13:10 27/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 71.78 SEK | -2.21% |
|
-2.38% | -58.60% |
| 05:02pm | Aggregate short positions on the Stockholm Stock Exchange as of October 27 | FW |
| 10-23 | Volvo Cars plunges on Stockholm exchange after report, OMXS30 index rises 0.4% | 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 | 6,565 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -59.53% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 7,287 | 7,026 | 7,087 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -56.46% | -3.58% | 0.86% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 21.3x | 14.8x | 12.8x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 8.05x | 6.25x | 4.98x |
| 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 | 5.27x | 4.69x | 4.28x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 5.85x | 5.02x | 4.62x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 13.7x | 10.4x | 9.43x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 16x | 11.8x | 10.6x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 17.7x | 13.6x | 12.3x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 5.66% | 7.36% | 8.15% |
| 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% | 1.89% | 2.16% | 2.49% |
| 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 | 73.40 | 73.40 | 73.40 |
| Nbr of stocks (in thousands) | 101,131 | 98,889 | 96,566 | 95,572 | 93,658 | 89,436 | - | - |
| Announcement Date | 01/02/22 | 27/01/23 | 31/01/24 | 31/01/25 | 29/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.35x | 5.85x | 13.71x | 1.89% | 659M | |
| 15.38x | 7.46x | 15.94x | 0.28% | 3,860B | |
| 21.59x | 6.33x | 11.31x | 0.34% | 1,612B | |
| 31.36x | 14.68x | 23.21x | 0.57% | 537B | |
| 13.32x | 3.54x | 8.2x | 1.53% | 443B | |
| 17.84x | 5.27x | 15.79x | -.--% | 262B | |
| 18.94x | 1.38x | 9.33x | 1.09% | 249B | |
| 103.92x | 13.8x | 74.1x | -.--% | 216B | |
| 20.83x | 2.37x | 12.07x | -.--% | 135B | |
| 43.31x | 5.03x | 33.2x | -.--% | 118B | |
| Average | 30.78x | 6.57x | 21.68x | 0.57% | 743.37B | |
| Weighted average by Cap. | 21.09x | 7.27x | 16.67x | 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
