XSTO
HEM
Market cap3.38bUSD
Apr 14, Last price
364.60SEK
1D
1.50%
1Q
4.17%
IPO
120.97%
Name
Hemnet Group AB (publ)
Chart & Performance
P/E
97.43
P/S
32.85
EPS
3.74
Div Yield, %
0.33%
Shrs. gr., 5y
-0.99%
Rev. gr., 5y
17.72%
Revenues
1.00b
0.00%
Net income
339m
0.00%
CFO
567m
+43.19%
Dividend
May 07, 20251.7 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 | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | ||||||||
Revenues | 1,004,700 0.00% | 1,004,700 12.99% | 889,200 22.13% | |||||
Cost of revenue | 212,300 | 389,500 | 295,300 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 792,400 | 615,200 | 593,900 | |||||
NOPBT Margin | 78.87% | 61.23% | 66.79% | |||||
Operating Taxes | 88,700 | 88,700 | 76,900 | |||||
Tax Rate | 11.19% | 14.42% | 12.95% | |||||
NOPAT | 703,700 | 526,500 | 517,000 | |||||
Net income | 338,700 0.00% | 338,700 15.28% | 293,800 87.73% | |||||
Dividends | (115,200) | (98,000) | (55,600) | |||||
Dividend yield | 0.36% | 0.42% | 0.44% | |||||
Proceeds from repurchase of equity | (377,500) | (413,900) | (322,500) | |||||
BB yield | 1.17% | 1.75% | 2.56% | |||||
| Debt | ||||||||
Debt current | 9,100 | 8,100 | (12,400) | |||||
Long-term debt | 529,600 | 576,200 | 328,500 | |||||
Deferred revenue | 328,500 | |||||||
Other long-term liabilities | (328,500) | |||||||
Net debt | 427,000 | 481,700 | 215,700 | |||||
| Cash flow | ||||||||
Cash from operating activities | 566,900 | 395,900 | 356,000 | |||||
CAPEX | (1,900) | (7,300) | (15,500) | |||||
Cash from investing activities | (23,500) | (38,800) | (15,500) | |||||
Cash from financing activities | (534,300) | (354,900) | (334,600) | |||||
FCF | 712,000 | 481,900 | 524,500 | |||||
| Balance | ||||||||
Cash | 111,700 | 102,600 | 100,400 | |||||
Long term investments | ||||||||
Excess cash | 61,465 | 52,365 | 55,940 | |||||
Stockholders' equity | 4,500 | 182,200 | ||||||
Invested Capital | 1,752,300 | 1,795,800 | 1,666,060 | |||||
ROIC | 39.67% | 30.42% | 30.62% | |||||
ROCE | 40.72% | 30.70% | 30.74% | |||||
| EV | ||||||||
Common stock shares outstanding | 96,229 | 97,741 | 100,346 | |||||
Price | 336.00 39.19% | 241.40 92.20% | 125.60 -24.93% | |||||
Market cap | 32,332,904 37.03% | 23,594,639 87.21% | 12,603,455 -25.54% | |||||
EV | 32,759,904 | 24,076,339 | 12,819,155 | |||||
EBITDA | 792,400 | 684,900 | 664,500 | |||||
EV/EBITDA | 41.34 | 35.15 | 19.29 | |||||
Interest | 24,000 | 7,400 | ||||||
Interest/NOPBT | 3.90% | 1.25% | ||||||