|
Market Closed -
OTC Markets
19:36:53 01/05/2026 +04
|
5-day change | 1st Jan Change | ||
| 12.53 USD | -2.87% |
|
+29.18% | -33.46% |
| 08-14 | Slight decline on the Stockholm Stock Exchange with Invisio the winner, OMXS30 index fell 0.2 percent | FW |
| 08-14 | Invisio climbs on a choppy Stockholm market, OMXS30 index down 0.1 percent | 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 | 9,366 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -42.26% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 10,107 | 10,178 | 10,128 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -39.61% | 0.69% | -0.48% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 23.7x | 16.4x | 13.5x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 12.7x | 13.2x | 12.4x |
| PEG | - | 0.5x | 3.8x | 1.5x | 3.29x | -1.2x | 0.4x | 0.6x |
| Capitalization / Revenue | 23.2x | 14x | 23.2x | 23x | 10.6x | 6.82x | 5.53x | 4.92x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 7.36x | 6.01x | 5.32x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 16.5x | 12.6x | 11.1x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 19.4x | 14x | 12.2x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 18.6x | 15.9x | 14.2x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 5.36% | 6.3% | 7.03% |
| Dividend per Share 2 | 0.55 | 1 | 1.2 | 1.7 | 1.9 | 1.642 | 2.11 | 2.413 |
| Rate of return | 0.33% | 0.8% | 0.5% | 0.51% | 1.1% | 1.58% | 2.04% | 2.33% |
| EPS 2 | 1.55 | 2.93 | 3.47 | 5 | 5.48 | 4.372 | 6.302 | 7.654 |
| Distribution rate | 35.5% | 34.1% | 34.6% | 34% | 34.7% | 37.6% | 33.5% | 31.5% |
| Net sales 1 | 728.1 | 889.2 | 1,005 | 1,395 | 1,527 | 1,373 | 1,694 | 1,906 |
| EBITDA 1 | 355 | 448.1 | 525.5 | 719.8 | 767.5 | 612.4 | 810.5 | 914.2 |
| EBIT 1 | 223.9 | 377.5 | 448.2 | 633.8 | 673.8 | 520.4 | 727.3 | 831.2 |
| Net income 1 | 156.5 | 293.8 | 338.7 | 481.4 | 520.6 | 396 | 544.1 | 627.9 |
| Net Debt 1 | 188.6 | 228.1 | 438.1 | 391.9 | 516.4 | 741.2 | 811.3 | 762 |
| Reference price 2 | 167.30 | 125.60 | 241.40 | 336.00 | 173.20 | 103.60 | 103.60 | 103.60 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.26x | 4.07x | 9.33x | 1.36% | 503B | |
| 21.81x | 6.45x | 19.38x | -.--% | 325B | |
| 23.15x | 2.72x | 13.83x | -.--% | 155B | |
| 34.79x | 6.9x | 19.41x | -.--% | 109B | |
| 2.98x | 94.15x | 2.85x | 0.13% | 108B | |
| 36.29x | 4.22x | 27.9x | -.--% | 105B | |
| 84.95x | 5x | 23.87x | -.--% | 94.03B | |
| 10.34x | 7.81x | 91.18x | 0.65% | 91.49B | |
| 8.41x | 2.71x | 58.75x | 0.75% | 36.66B | |
| Average | 26.44x | 14.89x | 29.61x | 0.32% | 169.73B | |
| Weighted average by Cap. | 23.26x | 11.24x | 20.45x | 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
- HMNTY Stock
- Valuation Hemnet Group AB
Select your edition
All financial news and data tailored to specific country editions
