Valuation Hemnet Group AB Borsa Italiana

Stocks

Real-time Estimate Tradegate Other stock markets 06:21:17 07/08/2026 pm IST			5-day change	1st Jan Change
7.950 ^EUR	-0.19%		-0.99%	-53.12%

04:58pm	Unchanged on the Stockholm exchange: Lundin Gold rises on earnings report	FW
01:35pm	Hemnet Group AB Announces Board Resignations	CI

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	7,350	-	-
Change	-	-26.59%	87.68%	37.76%	-49.48%	-54.69%	-	-
Enterprise Value (EV) ¹	17,108	12,649	23,749	32,504	16,738	8,081	8,140	8,084
Change	-	-26.07%	87.76%	36.86%	-48.51%	-51.72%	0.72%	-0.68%
P/E	108x	42.9x	69.6x	67.2x	31.6x	18.6x	12.9x	10.6x
PBR	11.1x	8.66x	18.5x	25.7x	15.1x	9.94x	10.4x	9.71x
PEG	-	0.5x	3.8x	1.5x	3.29x	-0.9x	0.3x	0.5x
Capitalization / Revenue	23.2x	14x	23.2x	23x	10.6x	5.35x	4.34x	3.86x
EV / Revenue	23.5x	14.2x	23.6x	23.3x	11x	5.88x	4.8x	4.24x
EV / EBITDA	48.2x	28.2x	45.2x	45.2x	21.8x	13.2x	10x	8.84x
EV / EBIT	76.4x	33.5x	53x	51.3x	24.8x	15.5x	11.2x	9.73x
EV / FCF	75x	37.1x	69x	59.8x	30x	14.9x	12.7x	11.3x
FCF Yield	1.33%	2.69%	1.45%	1.67%	3.34%	6.71%	7.88%	8.81%
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%	2.02%	2.6%	2.97%
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	731.2	789.5	733.7
Reference price ²	167.30	125.60	241.40	336.00	173.20	81.30	81.30	81.30
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	16.09x	4.38x	10.22x	1.28%	55TCr
NETFLIX, INC.	20.57x	6.09x	18.29x	-.--%	31TCr
UBER TECHNOLOGIES, INC.	21.94x	2.53x	12.85x	-.--%	14TCr
SK SQUARE CO., LTD.	3.36x	66.73x	2.41x	0.16%	8.98TCr
PROSUS N.V.	11.33x	8.54x	99.68x	0.59%	10TCr
SPOTIFY TECHNOLOGY S.A.	33.69x	3.89x	25.48x	-.--%	9.77TCr
AIRBNB, INC.	29.78x	5.58x	15.68x	-.--%	9TCr
DOORDASH, INC.	83.81x	4.99x	23.67x	-.--%	9.24TCr
NASPERS LIMITED	9.3x	3x	50.18x	0.68%	4.05TCr
Average	25.54x	11.75x	28.72x	0.3%	16.78TCr
Weighted average by Cap.	22.40x	8.57x	20.80x	0.53%