Stock HPOL B HEXPOL AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials HEXPOL AB

Equities

HPOL B

SE0007074281

Specialty Chemicals

Market Closed - Nasdaq Stockholm
Other stock markets
 08:59:31 06/05/2024 pm IST 		5-day change 1st Jan Change
127.6 SEK -0.23% Intraday chart for HEXPOL AB +0.24% +4.59%
26/04 Hexp AB Appoints Alf Göransson and Märta Schörling Andreen as Members of the Remuneration Committee CI
26/04 Hexpol AB Approves Dividend for the Financial Year 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 31,598 30,290 41,780 38,267 42,021 43,950 - -
Enterprise Value (EV) 1 34,032 31,950 42,682 41,112 43,601 44,970 44,508 42,129
P/E ratio 20.5 x 21.5 x 17.7 x 15.4 x 16.6 x 16.3 x 15.6 x 15.1 x
Yield 2.51% 2.61% 2.47% 3.24% 3.28% 3.19% 3.31% 3.29%
Capitalization / Revenue 2.04 x 2.26 x 2.61 x 1.72 x 1.91 x 2.02 x 1.93 x 1.86 x
EV / Revenue 2.19 x 2.38 x 2.67 x 1.85 x 1.98 x 2.07 x 1.95 x 1.78 x
EV / EBITDA 12.7 x 13 x 13.3 x 11 x 10.6 x 10.6 x 10.3 x 9.49 x
EV / FCF 16.4 x 15 x 20.3 x 21.3 x 15.3 x 16.6 x 16.4 x 14.8 x
FCF Yield 6.1% 6.64% 4.92% 4.7% 6.52% 6.01% 6.11% 6.77%
Price to Book 3.24 x 3.32 x 3.59 x 2.78 x 2.88 x 2.86 x 2.58 x 2.33 x
Nbr of stocks (in thousands) 3,44,201 3,44,201 3,44,437 3,44,437 3,44,437 3,44,437 - -
Reference price 2 91.80 88.00 121.3 111.1 122.0 127.6 127.6 127.6
Announcement Date 30/01/20 29/01/21 28/01/22 27/01/23 26/01/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 15,508 13,424 16,005 22,243 22,046 21,710 22,801 23,653
EBITDA 1 2,689 2,451 3,208 3,752 4,120 4,245 4,317 4,441
EBIT 1 2,242 2,011 2,737 3,260 3,659 3,682 3,780 3,892
Operating Margin 14.46% 14.98% 17.1% 14.66% 16.6% 16.96% 16.58% 16.45%
Earnings before Tax (EBT) 1 2,008 1,855 3,031 3,244 3,346 3,513 3,647 3,802
Net income 1 1,542 1,409 2,358 2,483 2,524 2,692 2,814 2,903
Net margin 9.94% 10.5% 14.73% 11.16% 11.45% 12.4% 12.34% 12.27%
EPS 2 4.480 4.090 6.850 7.210 7.330 7.818 8.170 8.427
Free Cash Flow 1 2,075 2,123 2,102 1,934 2,841 2,703 2,718 2,854
FCF margin 13.38% 15.81% 13.13% 8.69% 12.89% 12.45% 11.92% 12.07%
FCF Conversion (EBITDA) 77.17% 86.62% 65.52% 51.55% 68.96% 63.67% 62.95% 64.27%
FCF Conversion (Net income) 134.57% 150.67% 89.14% 77.89% 112.56% 100.41% 96.59% 98.33%
Dividend per Share 2 2.300 2.300 3.000 3.600 4.000 4.066 4.217 4.202
Announcement Date 30/01/20 29/01/21 28/01/22 27/01/23 26/01/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 4,085 5,173 5,654 5,921 5,495 5,990 5,727 5,461 4,868 5,312 5,591 5,613 5,202 5,471 5,675
EBITDA 1 734 881 959 961 951 1,076 1,075 1,068 901 1,048 1,072 1,075 1,030 1,080 1,114
EBIT 1 628 775 836 838 811 946 945 930 838 905 937.3 940.7 882.3 915 949
Operating Margin 15.37% 14.98% 14.79% 14.15% 14.76% 15.79% 16.5% 17.03% 17.21% 17.04% 16.76% 16.76% 16.96% 16.72% 16.72%
Earnings before Tax (EBT) 1 523 781 834 819 810 876 882 891 697 867 898.5 905.5 842 881 915
Net income 1 446 600 644 615 624 668 679 670 507 654 683.5 690 652 666 691
Net margin 10.92% 11.6% 11.39% 10.39% 11.36% 11.15% 11.86% 12.27% 10.41% 12.31% 12.22% 12.29% 12.53% 12.17% 12.18%
EPS 2 1.290 1.740 1.870 1.790 1.810 1.940 1.970 1.950 1.470 1.900 1.985 2.005 1.890 1.930 2.010
Dividend per Share 3.000 - - - - - - - - - - - - - -
Announcement Date 28/01/22 28/04/22 15/07/22 21/10/22 27/01/23 28/04/23 19/07/23 27/10/23 26/01/24 26/04/24 - - - - -
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,434 1,660 902 2,845 1,580 1,020 558 -
Net Cash position 1 - - - - - - - 1,822
Leverage (Debt/EBITDA) 0.9052 x 0.6773 x 0.2812 x 0.7583 x 0.3835 x 0.2404 x 0.1293 x -
Free Cash Flow 1 2,075 2,123 2,102 1,934 2,841 2,703 2,718 2,854
ROE (net income / shareholders' equity) 16.2% 13.9% 22.2% 19.1% 17.1% 18.1% 17.7% 16.9%
ROA (Net income/ Total Assets) 9.67% 8.67% 14.3% 12% 11% 11.7% 11.6% 11.3%
Assets 1 15,941 16,249 16,518 20,758 23,030 22,976 24,208 25,650
Book Value Per Share 2 28.30 26.50 33.80 40.00 42.30 44.60 49.40 54.80
Cash Flow per Share 2 6.860 6.900 6.990 7.530 10.20 9.410 9.810 10.20
Capex 1 286 253 304 659 684 534 547 546
Capex / Sales 1.84% 1.88% 1.9% 2.96% 3.1% 2.46% 2.4% 2.31%
Announcement Date 30/01/20 29/01/21 28/01/22 27/01/23 26/01/24 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for HEXPOL AB

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
127.6 SEK
Average target price
136.7 SEK
Spread / Average Target
+7.11%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Advanced Polymer

1st Jan change Capi.
HEXPOL AB Stock HEXPOL AB
+4.59% 4.08B
BOROUGE PLC Stock Borouge plc
0.00% 20.21B
NOLATO AB Stock Nolato AB
+9.74% 1.37B
ELKEM ASA Stock Elkem ASA
-6.95% 1.13B
ALLIED SUPREME CORP. Stock Allied Supreme Corp.
+27.19% 1.02B
SHANDONG DAWN POLYMER CO.,LTD. Stock Shandong Dawn Polymer Co.,Ltd.
-10.69% 687M
JENKEM TECHNOLOGY CO., LTD. Stock Jenkem Technology Co., Ltd.
-20.91% 670M
JIANGSU MAYSTA CHEMICAL CO., LTD. Stock Jiangsu Maysta Chemical Co., Ltd.
-11.44% 284M
BGF CO., LTD. Stock BGF Co., Ltd.
-2.49% 262M
DAQING HUAKE COMPANY LIMITED Stock Daqing Huake Company Limited
-8.71% 262M
Advanced Polymer
  1. Stock Market
  2. Equities
  3. HPOL B Stock
  4. Financials HEXPOL AB
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW