Valuation HMS Networks AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 07/08/2026 pm IST			5-day change	1st Jan Change
492.00 ^SEK	+0.37%		+0.08%	+17.42%

15/07	Handelsbanken upgrades HMS Networks to Buy	FW
15/07	DNB Carnegie raises its target price for HMS Networks to 704 kronor (690), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,037	15,840	23,207	21,766	21,027	24,695	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	17.44%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	26,610	26,065	25,440
Change	-	-38.83%	45.58%	6.65%	-6.7%	13.81%	-2.05%	-2.4%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	36x	29.2x	26.1x
PBR	129x	10.4x	13.2x	7.81x	6.13x	6.16x	5.39x	4.74x
PEG	-	0.7x	3.4x	-1.4x	1.3x	0.6x	1.3x	2.2x
Capitalization / Revenue	13.2x	6.32x	7.67x	7.12x	5.88x	6.09x	5.45x	5.06x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	6.56x	5.75x	5.22x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	21.3x	18.6x	16.8x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	27.2x	23x	20.4x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	36.3x	30.4x	25.9x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.76%	3.29%	3.86%
Dividend per Share ²	3	4	4.4	4.4	4.8	5.418	6.344	7.525
Rate of return	0.54%	1.18%	0.88%	1.01%	1.15%	1.1%	1.29%	1.53%
EPS ²	7.57	10.89	12.19	6.34	8.66	13.65	16.84	18.86
Distribution rate	39.6%	36.7%	36.1%	69.4%	55.4%	39.7%	37.7%	39.9%
Net sales ¹	1,972	2,506	3,025	3,059	3,577	4,057	4,534	4,876
EBITDA ¹	548	760	877	796	1,064	1,248	1,402	1,517
EBIT ¹	446	653	753	503	762	978.3	1,132	1,247
Net income ¹	355	508	571	310	435	686.9	846.8	949.2
Net Debt ¹	347	300	289	3,293	2,354	1,914	1,369	744.1
Reference price ²	558.00	339.60	497.40	433.80	419.00	492.00	492.00	492.00
Nbr of stocks (in thousands)	46,661	46,643	46,656	50,175	50,184	50,194	-	-
Announcement Date	26/01/22	26/01/23	26/01/24	28/01/25	27/01/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HMS NETWORKS AB	36.03x	6.56x	21.32x	1.1%	260.58Cr
CISCO SYSTEMS, INC.	37.36x	7.8x	20.16x	1.36%	48TCr
ARISTA NETWORKS, INC.	49.72x	17.54x	35.18x	-.--%	24TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.23x	0.92x	16.15x	2.02%	20TCr
ZHONGJI INNOLIGHT CO., LTD.	32.49x	10.27x	25.3x	0.32%	16TCr
MOTOROLA SOLUTIONS, INC.	33.91x	6.56x	18.74x	0.99%	7.74TCr
LUMENTUM HOLDINGS INC.	180.22x	23.19x	68x	-.--%	6.93TCr
GARMIN LTD.	31.06x	7.05x	23.59x	1.33%	6TCr
CIENA CORPORATION	79.23x	9.23x	42.6x	-.--%	5.84TCr
NOKIA OYJ	38.99x	2.05x	13.33x	1.84%	5.28TCr
Average	54.12x	9.12x	28.44x	0.9%	13.97TCr
Weighted average by Cap.	45.16x	9.26x	25.85x	0.98%