Valuation HMS Networks AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 00:00:00 09/07/2026 HKT			5-day change	1st Jan Change
476.60 ^SEK	-1.04%		-4.87%	+13.75%

06-26	Handelsbanken cuts its target price for HMS Networks to 563 kronor (600), reiterates Hold - BN	FW
06-25	Pareto: Strong demand for HMS, but valuation limits upside	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	24,173	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	14.96%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	26,093	25,570	24,953
Change	-	-38.83%	45.58%	6.65%	-6.7%	11.6%	-2%	-2.41%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	34.7x	29x	25.7x
PBR	129x	10.4x	13.2x	7.81x	6.13x	6.09x	5.34x	4.69x
PEG	-	0.7x	3.4x	-1.4x	1.3x	0.6x	1.5x	2x
Capitalization / Revenue	13.2x	6.32x	7.67x	7.12x	5.88x	5.96x	5.36x	4.98x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	6.44x	5.67x	5.14x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	21x	18.4x	16.6x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	26.8x	22.9x	20.2x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	39.5x	30.2x	25.6x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.53%	3.31%	3.9%
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%	1.17%	1.32%	1.46%
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	481.60	481.60	481.60
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	34.72x	6.44x	21.04x	1.17%	2.5B
CISCO SYSTEMS, INC.	34.52x	7.2x	18.6x	1.48%	441B
ARISTA NETWORKS, INC.	49.42x	16.77x	35.12x	-.--%	210B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.82x	0.86x	15.13x	2.13%	186B
ZHONGJI INNOLIGHT CO., LTD.	41.12x	12.6x	32.07x	0.26%	184B
NOKIA OYJ	41.43x	2.65x	17.22x	1.44%	66.8B
MOTOROLA SOLUTIONS, INC.	31.98x	6.05x	17.72x	1.12%	70.42B
CIENA CORPORATION	80.48x	9.38x	43.28x	-.--%	59.3B
LUMENTUM HOLDINGS INC.	141.5x	18.22x	53.51x	-.--%	54.38B
GARMIN LTD.	26.23x	5.68x	19.64x	1.66%	47.96B
Average	50.22x	8.59x	27.33x	0.93%	132.2B
Weighted average by Cap.	42.25x	8.78x	25.07x	1.03%