Valuation HMS Networks AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 00:00:00 11/07/2026 HKT			5-day change	1st Jan Change
487.20 ^SEK	-0.57%		-3.24%	+16.28%

07-10	HMS Networks expected to post SEK210m in operating profit - FactSet	FW
06-26	Handelsbanken cuts its target price for HMS Networks to 563 kronor (600), reiterates Hold - BN	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	24,455	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	16.3%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	26,374	25,851	25,234
Change	-	-38.83%	45.58%	6.65%	-6.7%	12.8%	-1.98%	-2.39%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	35.1x	29.3x	26x
PBR	129x	10.4x	13.2x	7.81x	6.13x	6.16x	5.4x	4.75x
PEG	-	0.7x	3.4x	-1.4x	1.3x	0.6x	1.5x	2.1x
Capitalization / Revenue	13.2x	6.32x	7.67x	7.12x	5.88x	6.03x	5.42x	5.04x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	6.51x	5.73x	5.2x
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	27.1x	23.1x	20.4x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	39.9x	30.6x	25.9x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.51%	3.27%	3.86%
Dividend per Share ²	3	4	4.4	4.4	4.8	5.618	6.336	7.052
Rate of return	0.54%	1.18%	0.88%	1.01%	1.15%	1.15%	1.3%	1.45%
EPS ²	7.57	10.89	12.19	6.34	8.66	13.87	16.63	18.73
Distribution rate	39.6%	36.7%	36.1%	69.4%	55.4%	40.5%	38.1%	37.6%
Net sales ¹	1,972	2,506	3,025	3,059	3,577	4,053	4,511	4,851
EBITDA ¹	548	760	877	796	1,064	1,240	1,388	1,506
EBIT ¹	446	653	753	503	762	972.3	1,117	1,236
Net income ¹	355	508	571	310	435	697.8	836.5	941.9
Net Debt ¹	347	300	289	3,293	2,354	1,919	1,396	779.1
Reference price ²	558.00	339.60	497.40	433.80	419.00	487.20	487.20	487.20
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.($)
HMS NETWORKS AB	35.12x	6.51x	21.26x	1.15%	2.54B
CISCO SYSTEMS, INC.	37.46x	7.8x	20.14x	1.37%	478B
ARISTA NETWORKS, INC.	55.51x	19x	39.78x	-.--%	235B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.64x	0.89x	15.67x	2.08%	194B
ZHONGJI INNOLIGHT CO., LTD.	40.1x	12.29x	31.26x	0.27%	180B
NOKIA OYJ	43.32x	2.78x	18.05x	1.38%	69.88B
MOTOROLA SOLUTIONS, INC.	31.88x	6.04x	17.67x	1.12%	70.2B
CIENA CORPORATION	88.51x	10.31x	47.59x	-.--%	65.22B
LUMENTUM HOLDINGS INC.	162.37x	20.9x	61.37x	-.--%	62.4B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	19.61x	2.75x	12.99x	3.12%	46.57B
Average	53.55x	8.93x	28.58x	1.05%	140.42B
Weighted average by Cap.	45.98x	9.49x	26.88x	1.02%