Valuation Hemnet Group AB OTC Markets

Stocks

Delayed OTC Markets 07:00:26 21/08/2026 pm IST			5-day change	1st Jan Change
10.01 ^USD	-10.55%		-10.55%	-46.84%

12:23pm	Swedavia names Anders Örnulf as new CFO	FW
26/08	Tages Capital no longer a public short seller in Hemnet Group	FW

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	9,204	-	-
Change	-	-26.59%	87.68%	37.76%	-49.48%	-43.26%	-	-
Enterprise Value (EV) ¹	17,108	12,649	23,749	32,504	16,738	9,946	10,019	9,973
Change	-	-26.07%	87.76%	36.86%	-48.51%	-40.58%	0.74%	-0.46%
P/E	108x	42.9x	69.6x	67.2x	31.6x	22.9x	15.8x	13x
PBR	11.1x	8.66x	18.5x	25.7x	15.1x	11.7x	12x	11.1x
PEG	-	0.5x	3.8x	1.5x	3.29x	-1.1x	0.4x	0.6x
Capitalization / Revenue	23.2x	14x	23.2x	23x	10.6x	6.76x	5.47x	4.86x
EV / Revenue	23.5x	14.2x	23.6x	23.3x	11x	7.31x	5.95x	5.27x
EV / EBITDA	48.2x	28.2x	45.2x	45.2x	21.8x	16.4x	12.4x	11x
EV / EBIT	76.4x	33.5x	53x	51.3x	24.8x	19.3x	13.9x	12.1x
EV / FCF	75x	37.1x	69x	59.8x	30x	18.6x	15.9x	14.3x
FCF Yield	1.33%	2.69%	1.45%	1.67%	3.34%	5.36%	6.27%	6.99%
Dividend per Share ²	0.55	1	1.2	1.7	1.9	1.63	2.097	2.394
Rate of return	0.33%	0.8%	0.5%	0.51%	1.1%	1.65%	2.12%	2.42%
EPS ²	1.55	2.93	3.47	5	5.48	4.32	6.248	7.589
Distribution rate	35.5%	34.1%	34.6%	34%	34.7%	37.7%	33.6%	31.5%
Net sales ¹	728.1	889.2	1,005	1,395	1,527	1,361	1,684	1,894
EBITDA ¹	355	448.1	525.5	719.8	767.5	607	805.5	908.5
EBIT ¹	223.9	377.5	448.2	633.8	673.8	515.1	722.4	825.5
Net income ¹	156.5	293.8	338.7	481.4	520.6	391.3	539.3	622.3
Net Debt ¹	188.6	228.1	438.1	391.9	516.4	742.4	815.7	769.8
Reference price ²	167.30	125.60	241.40	336.00	173.20	98.80	98.80	98.80
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

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.($)
TENCENT HOLDINGS LIMITED	15.43x	4.11x	9.47x	1.32%	51TCr
NETFLIX, INC.	22.73x	6.72x	20.19x	-.--%	34TCr
UBER TECHNOLOGIES, INC.	23.92x	2.8x	14.28x	-.--%	16TCr
SPOTIFY TECHNOLOGY S.A.	38.68x	4.52x	29.93x	-.--%	11TCr
AIRBNB, INC.	35.54x	7.04x	19.78x	-.--%	11TCr
DOORDASH, INC.	90.61x	5.48x	26.13x	-.--%	10TCr
SK SQUARE CO., LTD.	2.85x	75.8x	2.11x	0.15%	10TCr
PROSUS N.V.	10.51x	7.98x	93.19x	0.64%	9.36TCr
NASPERS LIMITED	8.29x	2.67x	57.92x	0.75%	3.61TCr
Average	27.62x	13.01x	30.33x	0.32%	17.41TCr
Weighted average by Cap.	24.64x	9.67x	21.23x	0.5%