Valuation HMS Networks AB OTC Markets

Stocks

Market Closed - OTC Markets 21:30:03 20/07/2026 HKT			5-day change	1st Jan Change
48.73 ^USD	-18.44%		-.--%	+3.35%

09-18	DNB Carnegie cuts HMS Networks price target to 661 kronor (704), reiterates buy	FW
09-16	Affarsvarlden Maintains a Neutral Rating on HMS Networks	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	26,854	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	27.71%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	28,810	28,261	27,630
Change	-	-38.83%	45.58%	6.65%	-6.7%	23.22%	-1.9%	-2.23%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	39.4x	31.5x	28x
PBR	129x	10.4x	13.2x	7.81x	6.13x	6.71x	5.86x	5.14x
PEG	-	0.7x	3.4x	-1.4x	1.3x	0.7x	1.3x	2.2x
Capitalization / Revenue	13.2x	6.32x	7.67x	7.12x	5.88x	6.62x	5.87x	5.46x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	7.11x	6.17x	5.62x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	23x	19.9x	17.9x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	29.5x	24.6x	21.9x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	39x	32.8x	28x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.56%	3.04%	3.57%
Dividend per Share ²	3	4	4.4	4.4	4.8	5.418	6.316	7.542
Rate of return	0.54%	1.18%	0.88%	1.01%	1.15%	1.01%	1.18%	1.41%
EPS ²	7.57	10.89	12.19	6.34	8.66	13.56	16.97	19.12
Distribution rate	39.6%	36.7%	36.1%	69.4%	55.4%	39.9%	37.2%	39.5%
Net sales ¹	1,972	2,506	3,025	3,059	3,577	4,055	4,577	4,920
EBITDA ¹	548	760	877	796	1,064	1,250	1,421	1,540
EBIT ¹	446	653	753	503	762	978.1	1,147	1,264
Net income ¹	355	508	571	310	435	682.1	853.4	962
Net Debt ¹	347	300	289	3,293	2,354	1,956	1,408	776.6
Reference price ²	558.00	339.60	497.40	433.80	419.00	535.00	535.00	535.00
Nbr of stocks (in thousands)	46,661	46,643	46,656	50,175	50,184	50,194	-	-
Announcement Date	26/1/22	26/1/23	26/1/24	28/1/25	27/1/26	-	-	-

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.($)
CISCO SYSTEMS, INC.	26.9x	5.98x	15.49x	1.56%	432B
ARISTA NETWORKS, INC.	52.58x	18.64x	37.4x	-.--%	251B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.72x	0.84x	15.16x	2.19%	186B
ZHONGJI INNOLIGHT CO., LTD.	29.97x	9.54x	23.04x	0.41%	163B
LUMENTUM HOLDINGS INC.	43.91x	12.94x	29.08x	-.--%	83.5B
MOTOROLA SOLUTIONS, INC.	33.19x	6.42x	18.93x	1.01%	75.91B
NOKIA OYJ	44.76x	2.37x	15.39x	1.61%	60.11B
GARMIN LTD.	27.37x	6.17x	20.6x	1.51%	52.85B
CIENA CORPORATION	60.14x	7.78x	34.42x	-.--%	49.46B
Average	37.73x	7.85x	23.28x	0.92%	150.36B
Weighted average by Cap.	34.62x	8.42x	22.34x	1.03%