Valuation HMS Networks AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 00:00:00 03/07/2026 HKT			5-day change	1st Jan Change
503.00 ^SEK	+0.40%		-2.14%	+20.05%

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	25,248	-	-
Change	-	-39.16%	46.51%	-6.21%	-3.39%	20.07%	-	-
Enterprise Value (EV) ¹	26,384	16,140	23,496	25,059	23,381	27,167	26,644	26,027
Change	-	-38.83%	45.58%	6.65%	-6.7%	16.19%	-1.93%	-2.32%
P/E	73.7x	31.2x	40.8x	68.4x	48.4x	36.3x	30.2x	26.9x
PBR	129x	10.4x	13.2x	7.81x	6.13x	6.36x	5.58x	4.92x
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	6.23x	5.6x	5.2x
EV / Revenue	13.4x	6.44x	7.77x	8.19x	6.54x	6.7x	5.91x	5.36x
EV / EBITDA	48.1x	21.2x	26.8x	31.5x	22x	21.9x	19.2x	17.3x
EV / EBIT	59.2x	24.7x	31.2x	49.8x	30.7x	27.9x	23.9x	21.1x
EV / FCF	64.7x	248x	52.8x	53.2x	31.4x	41.1x	31.5x	26.7x
FCF Yield	1.55%	0.4%	1.89%	1.88%	3.18%	2.43%	3.17%	3.74%
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%	1.12%	1.26%	1.4%
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	697.7	836.6	942
Net Debt ¹	347	300	289	3,293	2,354	1,919	1,396	779.2
Reference price ²	558.00	339.60	497.40	433.80	419.00	503.00	503.00	503.00
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.($)
HMS NETWORKS AB	36.12x	6.68x	21.82x	1.12%	2.59B
CISCO SYSTEMS, INC.	36.13x	7.53x	19.44x	1.42%	461B
ARISTA NETWORKS, INC.	49.47x	16.79x	35.15x	-.--%	210B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.85x	0.95x	16.62x	1.94%	204B
ZHONGJI INNOLIGHT CO., LTD.	45.44x	14.15x	35.63x	0.24%	201B
NOKIA OYJ	45.28x	2.91x	18.92x	1.32%	72.73B
CIENA CORPORATION	88.85x	10.35x	47.77x	-.--%	65.46B
MOTOROLA SOLUTIONS, INC.	31.58x	5.98x	17.52x	1.13%	69.54B
LUMENTUM HOLDINGS INC.	162.2x	20.88x	61.31x	-.--%	62.33B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	19.37x	2.71x	12.81x	3.15%	45.9B
Average	53.73x	8.89x	28.70x	1.03%	139.47B
Weighted average by Cap.	45.34x	9.16x	26.58x	1.02%