Valuation Hemnet Group AB Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 01:54:07 06/08/2026 HKT			5-day change	1st Jan Change
7.518 ^EUR	+0.17%		-10.07%	-51.41%

07-31	Mirabella Financial Services no longer a public short seller in Hemnet	FW
07-31	Tages Capital is no longer a public short seller in Hemnet	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	7,599	-	-
Change	-	-26.59%	87.68%	37.76%	-49.48%	-53.16%	-	-
Enterprise Value (EV) ¹	17,108	12,649	23,749	32,504	16,738	8,330	8,388	8,332
Change	-	-26.07%	87.76%	36.86%	-48.51%	-50.23%	0.7%	-0.66%
P/E	108x	42.9x	69.6x	67.2x	31.6x	19.2x	13.3x	11x
PBR	11.1x	8.66x	18.5x	25.7x	15.1x	10.3x	10.7x	10x
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	5.53x	4.48x	3.99x
EV / Revenue	23.5x	14.2x	23.6x	23.3x	11x	6.07x	4.95x	4.37x
EV / EBITDA	48.2x	28.2x	45.2x	45.2x	21.8x	13.6x	10.3x	9.11x
EV / EBIT	76.4x	33.5x	53x	51.3x	24.8x	16x	11.5x	10x
EV / FCF	75x	37.1x	69x	59.8x	30x	15.4x	13.1x	11.7x
FCF Yield	1.33%	2.69%	1.45%	1.67%	3.34%	6.51%	7.65%	8.55%
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%	1.95%	2.51%	2.87%
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	84.05	84.05	84.05
Nbr of stocks (in thousands)	101,131	98,889	96,566	95,572	93,658	90,408	-	-
Announcement Date	1/2/22	27/1/23	31/1/24	31/1/25	29/1/26	-	-	-

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	16.35x	4.43x	10.36x	1.26%	558B
NETFLIX, INC.	20.54x	6.08x	18.26x	-.--%	306B
UBER TECHNOLOGIES, INC.	23.88x	2.54x	13.17x	-.--%	147B
PROSUS N.V.	11.75x	8.71x	99.79x	0.59%	102B
SPOTIFY TECHNOLOGY S.A.	33.43x	3.9x	25.11x	-.--%	98.32B
SK SQUARE CO., LTD.	3.67x	75.15x	2.72x	0.15%	97.82B
AIRBNB, INC.	29.48x	5.57x	15.74x	-.--%	88.98B
DOORDASH, INC.	79.71x	4.68x	22.86x	-.--%	88.18B
NASPERS LIMITED	9.4x	3.12x	48.98x	0.66%	41.94B
Average	25.36x	12.69x	28.55x	0.29%	169.81B
Weighted average by Cap.	22.12x	9.40x	20.74x	0.53%