Valuation HMS Networks AB

Stocks

Market Closed - Nasdaq Stockholm 00:00:00 17/10/2026 HKT			5-day change	1st Jan Change
557.50 ^SEK	-0.45%		-1.06%	+33.05%

09-25	Handelsbanken raises its price target for HMS Networks to 594 kronor (580), reiterates buy - BN	FW
09-23	Pareto raises target price for HMS Networks to 532 kronor, reiterates hold	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	27,983	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	33.08%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	29,996	29,438	28,790
Change	-	-38.83%	45.58%	6.65%	-6.7%	28.29%	-1.86%	-2.2%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	41.1x	31.8x	28.1x
PBR	129x	10.4x	13.2x	7.81x	6.13x	7x	6.09x	5.33x
PEG	-	0.7x	3.4x	-1.4x	1.3x	0.7x	1.1x	2.1x
Capitalization / Revenue	13.2x	6.32x	7.67x	7.12x	5.88x	6.87x	6.01x	5.58x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	7.36x	6.33x	5.75x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	23.9x	20.4x	18.4x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	30.5x	25.2x	22.3x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	44.3x	33.9x	28.6x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.26%	2.95%	3.5%
Dividend per Share ²	3	4	4.4	4.4	4.8	5.398	6.396	7.692
Rate of return	0.54%	1.18%	0.88%	1.01%	1.15%	0.97%	1.15%	1.38%
EPS ²	7.57	10.89	12.19	6.34	8.66	13.58	17.52	19.86
Distribution rate	39.6%	36.7%	36.1%	69.4%	55.4%	39.8%	36.5%	38.7%
Net sales ¹	1,972	2,506	3,025	3,059	3,577	4,076	4,654	5,011
EBITDA ¹	548	760	877	796	1,064	1,254	1,444	1,565
EBIT ¹	446	653	753	503	762	982.2	1,167	1,291
Net income ¹	355	508	571	310	435	682.8	868	983.8
Net Debt ¹	347	300	289	3,293	2,354	2,012	1,455	806.9
Reference price ²	558.00	339.60	497.40	433.80	419.00	557.50	557.50	557.50
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	41.06x	7.36x	23.91x	0.97%	2.83B
CISCO SYSTEMS, INC.	26.16x	5.86x	15.18x	1.59%	423B
ARISTA NETWORKS, INC.	46.39x	16.39x	32.85x	-.--%	223B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	15.73x	0.63x	11.42x	2.88%	142B
ZHONGJI INNOLIGHT CO., LTD.	21.68x	6.78x	16.36x	0.57%	117B
MOTOROLA SOLUTIONS, INC.	33.51x	6.52x	18.9x	1.04%	76.65B
LUMENTUM HOLDINGS INC.	38.27x	11.49x	25.36x	-.--%	74.65B
GARMIN LTD.	28.17x	6.43x	21.21x	1.45%	54.92B
NOKIA OYJ	39.1x	2.11x	13.49x	1.8%	53.05B
CIENA CORPORATION	57.37x	7.43x	32.85x	-.--%	47.18B
Average	34.74x	7.10x	21.15x	1.03%	121.48B
Weighted average by Cap.	31.34x	7.59x	19.87x	1.16%