Hemnet Group AB (publ) (STO:HEM)
Sweden · Delayed Price · Currency is SEK 70.40
-0.60 (-0.85%)
Nov 4, 2026, 10:53 AM CET
Hemnet Group AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 1,269 | 1,527 | 1,395 | 1,005 | 889.2 | 728.1 | |
Revenue Growth | -17.78% | 9.48% | 38.81% | 12.99% | 22.13% | 33.82% |
Cost of Revenue | 219.8 | 210 | 194.5 | 156.6 | 143.2 | 125.4 |
Gross Profit | 1,049 | 1,317 | 1,200 | 848.1 | 746 | 602.7 |
Selling, General & Admin | 488.4 | 549 | 480.7 | 323.7 | 299 | 242.1 |
Other Operating Expenses | 0.9 | 0.4 | -0.5 | -1.2 | -1.2 | -0.6 |
Operating Expenses | 584.8 | 643.1 | 566.2 | 399.8 | 368.4 | 320.5 |
Operating Income | 463.9 | 673.7 | 633.9 | 448.3 | 377.6 | 282.2 |
Interest Expense | -21.8 | -18.8 | -30.1 | -24 | -7.4 | -26.1 |
Interest & Investment Income | 1.3 | 1.3 | 3.3 | 3.2 | - | - |
Currency Exchange Gain (Loss) | 0.1 | 0.1 | -0.1 | -0.1 | - | -0.4 |
Other Non Operating Income (Expenses) | -0.3 | - | 0.1 | - | - | - |
EBT Excluding Unusual Items | 443.2 | 656.3 | 607.1 | 427.4 | 370.2 | 255.7 |
Gain (Loss) on Sale of Investments | - | - | - | - | 0.5 | 0.2 |
Other Unusual Items | - | - | - | - | - | -57.8 |
Pretax Income | 443.2 | 656.3 | 607.1 | 427.4 | 370.7 | 198.1 |
Income Tax Expense | 91.9 | 135.7 | 125.7 | 88.7 | 76.9 | 41.6 |
Net Income | 351.3 | 520.6 | 481.4 | 338.7 | 293.8 | 156.5 |
Net Income to Common | 351.3 | 520.6 | 481.4 | 338.7 | 293.8 | 156.5 |
Net Income Growth | -34.85% | 8.14% | 42.13% | 15.28% | 87.73% | 131.17% |
Shares Outstanding (Basic) | 92 | 95 | 96 | 98 | 100 | 101 |
Shares Outstanding (Diluted) | 92 | 95 | 96 | 98 | 100 | 101 |
Shares Change | -3.33% | -1.45% | -1.47% | -2.60% | -0.83% | 0.07% |
EPS (Basic) | 3.81 | 5.49 | 5.01 | 3.47 | 2.93 | 1.55 |
EPS (Diluted) | 3.81 | 5.48 | 5.00 | 3.47 | 2.93 | 1.55 |
EPS Growth | -32.57% | 9.60% | 44.14% | 18.48% | 88.95% | 131.27% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 414.5 | 596 | 565 | 388.6 | 354.2 | 234.5 |
Free Cash Flow Per Share | 4.50 | 6.28 | 5.87 | 3.98 | 3.53 | 2.32 |
Dividend Per Share | 1.900 | 1.900 | 1.700 | 1.200 | 1.000 | 0.550 |
Dividend Growth | 11.77% | 11.77% | 41.67% | 20.00% | 81.82% | - |
Gross Margin | 82.67% | 86.25% | 86.05% | 84.41% | 83.90% | 82.78% |
Operating Margin | 36.57% | 44.13% | 45.45% | 44.62% | 42.47% | 38.76% |
Profit Margin | 27.69% | 34.10% | 34.52% | 33.71% | 33.04% | 21.49% |
Free Cash Flow Margin | 32.68% | 39.04% | 40.51% | 38.68% | 39.83% | 32.21% |
EBITDA | 523.7 | 731.8 | 691.9 | 506.1 | 434.2 | 338.9 |
EBITDA Margin | 41.28% | 47.93% | 49.61% | 50.37% | 48.83% | 46.55% |
D&A For EBITDA | 59.8 | 58.1 | 58 | 57.8 | 56.6 | 56.7 |
EBIT | 463.9 | 673.7 | 633.9 | 448.3 | 377.6 | 282.2 |
EBIT Margin | 36.57% | 44.13% | 45.45% | 44.62% | 42.47% | 38.76% |
Effective Tax Rate | 20.74% | 20.68% | 20.71% | 20.75% | 20.75% | 21.00% |
Revenue as Reported | 1,270 | 1,529 | 1,397 | 1,007 | 891.8 | 729.9 |