Valuation Holmen AB BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 00:44:22 08/08/2026 +04			5-day change	1st Jan Change
30.06 ^EUR	+0.40%		+2.11%	-7.73%

07-22	Kalmar Extends Service Deal with Holmen's Swedish Production Site	MT
07-22	Kalmar Extends Service Agreement With Holmen in Iggesund	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	70,968	67,509	67,704	63,898	54,434	49,176	-	-
Change	-	-4.87%	0.29%	-5.62%	-14.81%	-9.66%	-	-
Enterprise Value (EV) ¹	75,069	69,654	69,573	67,295	59,413	53,967	54,296	54,217
Change	-	-7.21%	-0.12%	-3.27%	-11.71%	-9.17%	0.61%	-0.15%
P/E	23.5x	11.4x	18.5x	22.6x	19.2x	20.9x	19.5x	18.9x
PBR	1.5x	1.18x	1.2x	1.13x	-	0.89x	0.87x	0.85x
PEG	-	0.1x	-0.5x	-1x	6.91x	-1.4x	2.75x	5.59x
Capitalization / Revenue	3.64x	2.82x	2.97x	2.81x	2.47x	2.26x	2.25x	2.24x
EV / Revenue	3.85x	2.91x	3.05x	2.96x	2.69x	2.48x	2.48x	2.47x
EV / EBITDA	14.1x	8.09x	11.4x	13.2x	12.6x	12.2x	11.6x	11.3x
EV / EBIT	18.5x	9.59x	14.6x	18.1x	18.2x	17.4x	16.2x	15.6x
EV / FCF	51.6x	17.1x	17x	56.4x	34.7x	21.3x	26.6x	27.9x
FCF Yield	1.94%	5.86%	5.89%	1.77%	2.88%	4.7%	3.76%	3.59%
Dividend per Share ²	7.5	8	8.5	9	9.5	9.733	9.859	10.1
Rate of return	1.73%	1.93%	2%	2.22%	2.68%	2.96%	3%	3.07%
EPS ²	18.5	36.3	23	18	18.5	15.73	16.85	17.42
Distribution rate	40.5%	22%	37%	50%	51.4%	61.9%	58.5%	58%
Net sales ¹	19,479	23,952	22,795	22,759	22,056	21,730	21,882	21,968
EBITDA ¹	5,322	8,607	6,114	5,110	4,733	4,434	4,669	4,800
EBIT ¹	4,061	7,262	4,755	3,721	3,270	3,110	3,350	3,480
Net income ¹	3,004	5,874	3,697	2,861	2,879	2,370	2,534	2,606
Net Debt ¹	4,101	2,145	1,869	3,397	4,979	4,791	5,120	5,041
Reference price ²	434.70	413.90	425.70	406.20	354.40	329.00	329.00	329.00
Nbr of stocks (in thousands)	161,926	162,002	159,222	158,108	154,285	150,435	-	-
Announcement Date	28/01/22	31/01/23	31/01/24	31/01/25	30/01/26	-	-	-

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.($)
UPM-KYMMENE OYJ	16.69x	1.62x	10.25x	6.48%	14.42B
SUZANO S.A.	5.7x	2.25x	5.26x	3.66%	10.12B
HOLMEN AB	20.92x	2.48x	12.17x	2.96%	5.19B
OJI HOLDINGS CORPORATION	20.04x	0.86x	11.27x	4.06%	4.77B
KLABIN S.A.	8.79x	2.24x	5.81x	5.55%	4.35B
EMPRESAS CMPC S.A.	19.84x	1.04x	6.65x	1.77%	2.82B
THE NAVIGATOR COMPANY, S.A.	16.92x	1.82x	8.24x	5.66%	2.69B
XIANHE CO.,LTD.	11.19x	-	-	3.14%	2.21B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	5.6x	0.83x	4.12x	2.87%	1.85B
Average	13.96x	1.64x	7.97x	4.02%	5.38B
Weighted average by Cap.	13.99x	1.78x	8.48x	4.58%