XSTOHEM
Market cap2.90bUSD
Dec 20, Last price
329.20SEK
1D
-0.66%
1Q
-10.35%
IPO
99.52%
Name
Hemnet Group AB (publ)
Chart & Performance
P/E
94.49
P/S
31.85
EPS
3.48
Div Yield, %
0.31%
Shrs. gr., 5y
0.34%
Rev. gr., 5y
21.91%
Revenues
1.00b
+12.99%
Net income
339m
+15.28%
CFO
396m
+11.21%
Dividend
Apr 26, 20241.2 SEK/sh
Profile
Hemnet Group AB (publ) operates a property platform. Its platform gathers various property buyers, sellers, and real estate agents in one place. The company was founded in 1998 and is based in Stockholm, Sweden.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | |||||||
Revenues | 1,004,700 12.99% | 889,200 22.13% | 728,100 33.82% | ||||
Cost of revenue | 389,500 | 295,300 | 302,100 | ||||
Unusual Expense (Income) | |||||||
NOPBT | 615,200 | 593,900 | 426,000 | ||||
NOPBT Margin | 61.23% | 66.79% | 58.51% | ||||
Operating Taxes | 88,700 | 76,900 | 41,600 | ||||
Tax Rate | 14.42% | 12.95% | 9.77% | ||||
NOPAT | 526,500 | 517,000 | 384,400 | ||||
Net income | 338,700 15.28% | 293,800 87.73% | 156,500 131.17% | ||||
Dividends | (98,000) | (55,600) | |||||
Dividend yield | 0.42% | 0.44% | |||||
Proceeds from repurchase of equity | (413,900) | (322,500) | 6,800 | ||||
BB yield | 1.75% | 2.56% | -0.04% | ||||
| Debt | |||||||
Debt current | 8,100 | (12,400) | 5,200 | ||||
Long-term debt | 576,200 | 328,500 | 283,100 | ||||
Deferred revenue | 328,500 | 277,900 | |||||
Other long-term liabilities | (328,500) | (277,900) | |||||
Net debt | 481,700 | 215,700 | 193,800 | ||||
| Cash flow | |||||||
Cash from operating activities | 395,900 | 356,000 | 235,000 | ||||
CAPEX | (7,300) | (15,500) | (7,000) | ||||
Cash from investing activities | (38,800) | (15,500) | 17,700 | ||||
Cash from financing activities | (354,900) | (334,600) | (405,300) | ||||
FCF | 481,900 | 524,500 | 390,863 | ||||
| Balance | |||||||
Cash | 102,600 | 100,400 | 94,500 | ||||
Long term investments | |||||||
Excess cash | 52,365 | 55,940 | 58,095 | ||||
Stockholders' equity | 4,500 | 182,200 | 270,100 | ||||
Invested Capital | 1,795,800 | 1,666,060 | 1,711,005 | ||||
ROIC | 30.42% | 30.62% | 21.24% | ||||
ROCE | 30.70% | 30.74% | 21.42% | ||||
| EV | |||||||
Common stock shares outstanding | 97,741 | 100,346 | 101,181 | ||||
Price | 241.40 92.20% | 125.60 -24.93% | 167.30 | ||||
Market cap | 23,594,639 87.21% | 12,603,455 -25.54% | 16,927,523 | ||||
EV | 24,076,339 | 12,819,155 | 17,121,323 | ||||
EBITDA | 684,900 | 664,500 | 505,000 | ||||
EV/EBITDA | 35.15 | 19.29 | 33.90 | ||||
Interest | 24,000 | 7,400 | 26,100 | ||||
Interest/NOPBT | 3.90% | 1.25% | 6.13% | ||||