|
Market Closed -
Nasdaq Stockholm
09:30:00 14/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 74.45 SEK | -0.53% |
|
-12.77% | -57.02% |
| 10:05am | Morgan Stanley upgrades Hemnet to overweight (equal weight), price target SEK 102 - BN | FW |
| 14/09 | Stockholm stock market opens lower, Hemnet falls on sales figures | 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 | 6,731 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -58.51% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 7,532 | 7,627 | 7,597 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -55% | 1.27% | -0.4% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 17.4x | 12.1x | 9.98x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 9.13x | 9.57x | 9.03x |
| 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 | 5.02x | 4.04x | 3.59x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 5.62x | 4.58x | 4.05x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 12.5x | 9.63x | 8.52x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 14.8x | 10.8x | 9.4x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 14.7x | 12.3x | 10.9x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 6.78% | 8.15% | 9.18% |
| Dividend per Share 2 | 0.55 | 1 | 1.2 | 1.7 | 1.9 | 1.58 | 2.052 | 2.339 |
| Rate of return | 0.33% | 0.8% | 0.5% | 0.51% | 1.1% | 2.12% | 2.76% | 3.14% |
| EPS 2 | 1.55 | 2.93 | 3.47 | 5 | 5.48 | 4.282 | 6.139 | 7.458 |
| 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 | 1,340 | 1,664 | 1,875 |
| EBITDA 1 | 355 | 448.1 | 525.5 | 719.8 | 767.5 | 600.2 | 791.8 | 891.6 |
| EBIT 1 | 223.9 | 377.5 | 448.2 | 633.8 | 673.8 | 509 | 708.2 | 808.3 |
| Net income 1 | 156.5 | 293.8 | 338.7 | 481.4 | 520.6 | 388.6 | 529.5 | 612.9 |
| 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 | 74.45 | 74.45 | 74.45 |
| Nbr of stocks (in thousands) | 1,01,131 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.47x | 5.65x | 12.6x | 2.11% | 69Cr | |
| 21.59x | 6.39x | 19.2x | -.--% | 33TCr | |
| 21.88x | 2.57x | 13.05x | -.--% | 15TCr | |
| 37.13x | 4.34x | 28.63x | -.--% | 11TCr | |
| 2.93x | 78.73x | 2.19x | 0.14% | 9.78TCr | |
| 32.04x | 6.29x | 17.66x | -.--% | 10TCr | |
| 78.06x | 4.63x | 22.05x | -.--% | 8.82TCr | |
| 10.03x | 7.33x | 88.11x | 0.68% | 8.76TCr | |
| 7.78x | 2.98x | 61.82x | 0.77% | 3.38TCr | |
| 188.46x | 2.94x | 85.75x | -.--% | 3.1TCr | |
| Average | 41.74x | 12.18x | 35.11x | 0.37% | 10.37TCr | |
| Weighted average by Cap. | 30.97x | 12.15x | 27.04x | 0.1% |
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
