Valuation HMS Networks AB

Stocks

Real-time Estimate Cboe Europe 18:14:14 29/10/2026 +04			5-day change	1st Jan Change
490.20 ^SEK	-0.97%		+3.15%	+17.18%

10-22	SEB Funds passes 5% in HMS Networks	FW
10-22	Nordea cuts target price for HMS Networks, reiterates Buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,037	15,840	23,207	21,766	21,027	24,846	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	18.16%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	26,827	26,268	25,630
Change	-	-38.83%	45.58%	6.65%	-6.7%	14.73%	-2.08%	-2.43%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	37.4x	28.6x	25.3x
PBR	129x	10.4x	13.2x	7.81x	6.13x	6.17x	5.39x	4.72x
PEG	-	0.7x	3.4x	-1.4x	1.3x	0.7x	0.9x	1.9x
Capitalization / Revenue	13.2x	6.32x	7.67x	7.12x	5.88x	6.1x	5.36x	5x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	6.58x	5.67x	5.16x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	21.3x	18.3x	16.5x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	27.3x	22.7x	20.1x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	36.5x	30.4x	25.8x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.74%	3.28%	3.87%
Dividend per Share ²	3	4	4.4	4.4	4.8	5.298	6.36	7.216
Rate of return	0.54%	1.18%	0.88%	1.01%	1.15%	1.07%	1.28%	1.46%
EPS ²	7.57	10.89	12.19	6.34	8.66	13.25	17.29	19.54
Distribution rate	39.6%	36.7%	36.1%	69.4%	55.4%	40%	36.8%	36.9%
Net sales ¹	1,972	2,506	3,025	3,059	3,577	4,075	4,635	4,969
EBITDA ¹	548	760	877	796	1,064	1,262	1,438	1,553
EBIT ¹	446	653	753	503	762	984.2	1,156	1,274
Net income ¹	355	508	571	310	435	666.4	857.2	968.7
Net Debt ¹	347	300	289	3,293	2,354	1,980	1,422	784.4
Reference price ²	558.00	339.60	497.40	433.80	419.00	495.00	495.00	495.00
Nbr of stocks (in thousands)	46,661	46,643	46,656	50,175	50,184	50,194	-	-
Announcement Date	26/01/22	26/01/23	26/01/24	28/01/25	27/01/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HMS NETWORKS AB	37.37x	6.58x	21.26x	1.07%	2.51B
CISCO SYSTEMS, INC.	26.87x	6.02x	15.59x	1.54%	435B
ARISTA NETWORKS, INC.	48.94x	17.35x	34.79x	-.--%	235B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	16.02x	0.64x	11.64x	2.83%	145B
ZHONGJI INNOLIGHT CO., LTD.	20.59x	6.43x	15.51x	0.6%	112B
MOTOROLA SOLUTIONS, INC.	34.98x	6.78x	19.65x	1%	80B
LUMENTUM HOLDINGS INC.	42.3x	12.69x	28.34x	-.--%	82.79B
GARMIN LTD.	26.95x	6.17x	21.74x	1.52%	52.51B
NOKIA OYJ	45.19x	2.09x	13.21x	1.84%	51.8B
CIENA CORPORATION	62.62x	8.09x	35.83x	-.--%	51.51B
Average	36.18x	7.29x	21.76x	1.04%	124.81B
Weighted average by Cap.	33.02x	7.99x	20.86x	1.13%