|
Market Closed -
Nasdaq Stockholm
20:00:00 10/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 75.00 SEK | -6.07% |
|
-15.16% | -56.70% |
| 09-10 | Hemnet fell after pausing buyback program, OMXS30 index fell 0.4 percent | FW |
| 09-10 | Saab Rises on New Order, OMXS30 Index Unchanged | 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 | 6,781 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -58.2% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 7,582 | 7,677 | 7,647 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -54.7% | 1.26% | -0.39% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 17.5x | 12.2x | 10.1x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 8.71x | 8.63x | 7.83x |
| PEG | - | 0.5x | 3.8x | 1.5x | 3.29x | -0.8x | 0.3x | 0.5x |
| Capitalization / Revenue | 23.2x | 14x | 23.2x | 23x | 10.6x | 5.06x | 4.07x | 3.62x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 5.66x | 4.61x | 4.08x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 12.6x | 9.69x | 8.57x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 14.9x | 10.8x | 9.46x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 14.8x | 12.3x | 11x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 6.74% | 8.1% | 9.13% |
| Dividend per Share 2 | 0.55 | 1 | 1.2 | 1.7 | 1.9 | 1.581 | 2.053 | 2.34 |
| Rate of return | 0.33% | 0.8% | 0.5% | 0.51% | 1.1% | 2.11% | 2.74% | 3.12% |
| EPS 2 | 1.55 | 2.93 | 3.47 | 5 | 5.48 | 4.284 | 6.142 | 7.462 |
| Distribution rate | 35.5% | 34.1% | 34.6% | 34% | 34.7% | 36.9% | 33.4% | 31.4% |
| Net sales 1 | 728.1 | 889.2 | 1,005 | 1,395 | 1,527 | 1,341 | 1,665 | 1,875 |
| EBITDA 1 | 355 | 448.1 | 525.5 | 719.8 | 767.5 | 600.5 | 792.1 | 891.9 |
| EBIT 1 | 223.9 | 377.5 | 448.2 | 633.8 | 673.8 | 509.2 | 708.6 | 808.6 |
| Net income 1 | 156.5 | 293.8 | 338.7 | 481.4 | 520.6 | 388.9 | 529.7 | 613.3 |
| Net Debt 1 | 188.6 | 228.1 | 438.1 | 391.9 | 516.4 | 801.2 | 896.6 | 866.4 |
| Reference price 2 | 167.30 | 125.60 | 241.40 | 336.00 | 173.20 | 75.00 | 75.00 | 75.00 |
| Nbr of stocks (in thousands) | 101,131 | 98,889 | 96,566 | 95,572 | 93,658 | 90,408 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.63x | 5.96x | 13.32x | 1.98% | 752M | |
| 15x | 4x | 9.23x | 1.36% | 498B | |
| 21.21x | 6.28x | 18.86x | -.--% | 317B | |
| 21.78x | 2.55x | 12.95x | -.--% | 145B | |
| 3.06x | 83.34x | 2.32x | 0.14% | 112B | |
| 36.88x | 4.32x | 28.6x | -.--% | 108B | |
| 32.01x | 6.27x | 17.61x | -.--% | 100B | |
| 10.04x | 7.35x | 88.51x | 0.68% | 87.76B | |
| 75.6x | 4.52x | 21.52x | -.--% | 85.47B | |
| 7.86x | 3.01x | 62.39x | 0.76% | 34.28B | |
| Average | 24.21x | 12.76x | 27.53x | 0.49% | 148.75B | |
| Weighted average by Cap. | 21.84x | 10.69x | 19.70x | 0.52% |
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
