Valuation HMS Networks AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 00:00:00 18/07/2026 HKT			5-day change	1st Jan Change
482.40 ^SEK	+0.37%		-0.99%	+15.13%

07-15	DNB Carnegie raises its target price for HMS Networks to 704 kronor (690), reiterates buy	FW
07-15	Handelsbanken upgrades HMS Networks to buy (hold), target price 580 kronor (563)	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	24,214	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	15.15%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	26,128	25,583	24,958
Change	-	-38.83%	45.58%	6.65%	-6.7%	11.75%	-2.09%	-2.44%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	35.3x	28.7x	25.6x
PBR	129x	10.4x	13.2x	7.81x	6.13x	6.02x	5.28x	4.65x
PEG	-	0.7x	3.4x	-1.4x	1.3x	0.6x	1.2x	2.1x
Capitalization / Revenue	13.2x	6.32x	7.67x	7.12x	5.88x	5.97x	5.34x	4.97x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	6.44x	5.64x	5.12x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	21x	18.2x	16.5x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	26.7x	22.6x	20x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	35.6x	29.9x	25.4x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.81%	3.35%	3.94%
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%	1.12%	1.32%	1.56%
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	1,247	1,402	1,517
EBIT ¹	446	653	753	503	762	979.4	1,132	1,247
Net income ¹	355	508	571	310	435	686.9	846.7	949.1
Net Debt ¹	347	300	289	3,293	2,354	1,914	1,369	744.2
Reference price ²	558.00	339.60	497.40	433.80	419.00	482.40	482.40	482.40
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HMS NETWORKS AB	35.2x	6.42x	20.88x	1.13%	2.5B
CISCO SYSTEMS, INC.	33.72x	7.07x	18.25x	1.51%	432B
ARISTA NETWORKS, INC.	49.97x	16.96x	35.4x	-.--%	212B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.55x	0.85x	14.91x	2.19%	185B
ZHONGJI INNOLIGHT CO., LTD.	40.33x	12.39x	31.15x	0.27%	183B
MOTOROLA SOLUTIONS, INC.	31.22x	5.95x	17.42x	1.15%	68.75B
NOKIA OYJ	36.39x	2.31x	14.98x	1.65%	58.74B
CIENA CORPORATION	74.7x	8.7x	40.17x	-.--%	55.04B
LUMENTUM HOLDINGS INC.	142.98x	18.41x	53.98x	-.--%	54.94B
GARMIN LTD.	26.48x	5.73x	19.84x	1.64%	48.4B
Average	49.15x	8.48x	26.70x	0.95%	130.07B
Weighted average by Cap.	41.51x	8.77x	24.70x	1.05%