|
Market Closed -
Deutsche Boerse AG
19:30:10 02/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 6.230 EUR | -2.27% |
|
+8.54% | -60.14% |
| 10-01 | AQR Capital Management becomes new public short seller in Hemnet | FW |
| 10-01 | Hemnet appoints Marcus Hartwall as chief commercial officer | 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 | 6,365 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -60.76% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 7,088 | 6,961 | 6,988 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -57.65% | -1.8% | 0.39% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 17.8x | 12.6x | 10.7x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 7.77x | 6.25x | 4.98x |
| PEG | - | 0.5x | 3.8x | 1.5x | 3.29x | -0.6x | 0.3x | 0.6x |
| Capitalization / Revenue | 23.2x | 14x | 23.2x | 23x | 10.6x | 4.91x | 4.08x | 3.64x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 5.47x | 4.46x | 4x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 12.4x | 9.33x | 8.37x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 14.9x | 10.5x | 9.32x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 14.4x | 11.2x | 10.8x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 6.94% | 8.96% | 9.24% |
| Dividend per Share 2 | 0.55 | 1 | 1.2 | 1.7 | 1.9 | 1.514 | 1.942 | 2.145 |
| Rate of return | 0.33% | 0.8% | 0.5% | 0.51% | 1.1% | 2.15% | 2.76% | 3.05% |
| EPS 2 | 1.55 | 2.93 | 3.47 | 5 | 5.48 | 3.961 | 5.566 | 6.583 |
| Distribution rate | 35.5% | 34.1% | 34.6% | 34% | 34.7% | 38.2% | 34.9% | 32.6% |
| Net sales 1 | 728.1 | 889.2 | 1,005 | 1,395 | 1,527 | 1,296 | 1,562 | 1,748 |
| EBITDA 1 | 355 | 448.1 | 525.5 | 719.8 | 767.5 | 569.7 | 746.3 | 834.9 |
| EBIT 1 | 223.9 | 377.5 | 448.2 | 633.8 | 673.8 | 474.7 | 661.8 | 749.8 |
| Net income 1 | 156.5 | 293.8 | 338.7 | 481.4 | 520.6 | 361.1 | 490 | 565.2 |
| Net Debt 1 | 188.6 | 228.1 | 438.1 | 391.9 | 516.4 | 723.7 | 596.3 | 623.4 |
| Reference price 2 | 167.30 | 125.60 | 241.40 | 336.00 | 173.20 | 70.40 | 70.40 | 70.40 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.65x | 8.13x | 17.36x | 0.25% | 4,184B | |
| 23.36x | 7.38x | 12.98x | 0.29% | 1,855B | |
| 28.25x | 13.25x | 20.94x | 0.64% | 484B | |
| 14.53x | 3.88x | 8.97x | 1.4% | 483B | |
| 18.71x | 5.55x | 16.66x | -.--% | 279B | |
| 20.59x | 1.49x | 10.26x | 1.03% | 263B | |
| 94.21x | 12.39x | 66.51x | -.--% | 195B | |
| 21.41x | 2.45x | 12.44x | -.--% | 139B | |
| 3.08x | 86.09x | 2.34x | 0.13% | 114B | |
| Average | 26.75x | 15.62x | 18.72x | 0.42% | 888.32B | |
| Weighted average by Cap. | 20.76x | 8.81x | 16.70x | 0.36% |
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
- 8QV Stock
- Valuation Hemnet Group AB
Select your edition
All financial news and data tailored to specific country editions
