Hexagon
120.15 SEK -0.04%57 investors are following this company
Hexagon is a global provider of technology solutions. The company specializes in the development of information technology that is further used in geospatial and industrial applications. The company's solutions mainly integrate sensors, software, industrial knowledge, and customers' workflows into information ecosystems. Customers are found on a global level in various industries. Hexagon was founded in 1975 and is headquartered in Stockholm, Sweden.
P/E (24e)
23.01
EV/EBIT (adj.) (24e)
18.24
EV/S (24e)
5.42
Dividend yield-% (24e)
1.36 %
Target price
110.00 SEK
Recommendation
Reduce
Updated
29.4.2024
NASDAQ Stockholm
HEXA B
Daily low / high price
119.85 / 121.05
SEK
Market cap
325.06B SEK
Turnover
5.23M SEK
Volume
43K
Business risk
Valuation risk
Current
Previous
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
Pauli Lohi
Analyst
Financial calendar
General meeting
2024-04-29
Annual dividend
2024-04-30
Interim report
2024-07-26
Interim report
2024-10-25
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Melker Schörling AB | 21.5 % | 42.6 % |
State Street Bank and Trust Co, W9 | 9.2 % | 6.7 % |
Premium
This content is for our Premium customers only.
Forum updates
Discussed Hexagon with @pauli.lohi last week!
1/30/2024, 12:51 PM💙 2
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 3,764.4 | 4,341.1 | 5,160.5 | 5,435.2 | 5,594.9 | 5,927.6 | 6,270.2 | 6,583.2 |
growth-% | -3.7 % | 15.3 % | 18.9 % | 5.3 % | 2.9 % | 5.9 % | 5.8 % | 5.0 % |
EBITDA | 1,321.2 | 1,588.7 | 1,753.7 | 1,779.0 | 2,045.7 | 2,221.2 | 2,396.5 | 2,509.5 |
EBIT (adj.) | 1,009.5 | 1,269.6 | 1,517.8 | 1,596.7 | 1,662.7 | 1,789.1 | 1,909.7 | 2,006.2 |
EBIT | 787.0 | 1,009.8 | 1,286.7 | 1,216.0 | 1,497.7 | 1,635.6 | 1,776.9 | 1,890.0 |
Profit before taxes | 759.6 | 983.6 | 1,248.0 | 1,060.7 | 1,334.7 | 1,495.6 | 1,661.9 | 1,790.0 |
Net income | 618.1 | 801.6 | 1,007.6 | 858.9 | 1,067.0 | 1,195.8 | 1,312.3 | 1,413.1 |
EPS (adj.) | 0.31 | 0.39 | 0.44 | 0.43 | 0.45 | 0.49 | 0.53 | 0.56 |
growth-% | -1.2 % | 25.3 % | 14.2 % | -2.2 % | 3.1 % | 10.0 % | 7.6 % | 6.2 % |
Dividend | 0.09 | 0.11 | 0.12 | 0.13 | 0.14 | 0.15 | 0.16 | 0.17 |
Dividend ratio | 38.6 % | 37.1 % | 32.0 % | 40.6 % | 35.2 % | 33.7 % | 32.7 % | 32.3 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 35.1 % | 36.6 % | 34.0 % | 32.7 % | 36.6 % | 37.5 % | 38.2 % | 38.1 % |
EBIT-% (adj.) | 26.8 % | 29.2 % | 29.4 % | 29.4 % | 29.7 % | 30.2 % | 30.5 % | 30.5 % |
EBIT-% | 20.9 % | 23.3 % | 24.9 % | 22.4 % | 26.8 % | 27.6 % | 28.3 % | 28.7 % |
ROE | 10.3 % | 10.9 % | 10.9 % | 8.7 % | 10.3 % | 10.7 % | 10.9 % | 10.9 % |
ROI | 9.2 % | 9.9 % | 10.1 % | 8.7 % | 10.6 % | 11.5 % | 12.4 % | 13.1 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 10.60 | 13.93 | 9.81 | 10.89 | 10.28 | 10.28 | 10.28 | 10.28 |
Shares | 366.9 | 2,705.5 | 2,689.7 | 2,684.3 | 2,684.3 | 2,684.3 | 2,684.3 | 2,684.3 |
Market cap | 3,889.2 | 37,687.3 | 26,385.8 | 29,231.5 | 27,591.0 | 27,591.0 | 27,591.0 | 27,591.0 |
Enterprise value | 6,139.7 | 40,153.1 | 29,695.5 | 32,638.8 | 30,324.2 | 29,548.9 | 28,686.5 | 27,767.6 |
EV/S | 1.6 | 9.2 | 5.8 | 6.0 | 5.4 | 5.0 | 4.6 | 4.2 |
EV/EBITDA | 4.6 | 25.3 | 16.9 | 18.3 | 14.8 | 13.3 | 12.0 | 11.1 |
EV/EBIT (adj.) | 6.1 | 31.6 | 19.6 | 20.4 | 18.2 | 16.5 | 15.0 | 13.8 |
EV/EBIT | 7.8 | 39.8 | 23.1 | 26.8 | 20.2 | 18.1 | 16.1 | 14.7 |
P/E (adj.) | 34.2 | 35.9 | 22.1 | 25.1 | 23.0 | 20.9 | 19.4 | 18.3 |
P/E | 44.0 | 45.2 | 26.2 | 34.0 | 25.9 | 23.1 | 21.0 | 19.5 |
P/B | 0.7 | 4.3 | 2.7 | 2.9 | 2.6 | 2.4 | 2.2 | 2.1 |
P/S | 1.0 | 8.7 | 5.1 | 5.4 | 4.9 | 4.7 | 4.4 | 4.2 |
Dividend yield | 0.9 % | 0.8 % | 1.2 % | 1.2 % | 1.4 % | 1.5 % | 1.6 % | 1.7 % |
Equity ratio | 55.6 % | 62.2 % | 59.9 % | 59.5 % | 63.5 % | 67.7 % | 72.3 % | 77.2 % |
Gearing ratio | 37.8 % | 28.1 % | 34.3 % | 35.2 % | 25.4 % | 16.9 % | 8.8 % | 1.3 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 1,365.0 | 1,349.8 | 1,435.3 | 5,435.2 | 1,299.9 | 1,402.1 | 1,396.9 | 1,496.1 | 5,594.9 |
EBITDA | 474.8 | 291.5 | 565.3 | 1,779.0 | 470.7 | 506.4 | 508.2 | 560.4 | 2,045.7 |
EBIT | 350.2 | 146.8 | 390.6 | 1,216.0 | 335.9 | 368.4 | 370.2 | 423.2 | 1,497.7 |
Profit before taxes | 314.0 | 103.8 | 341.3 | 1,060.7 | 293.2 | 328.4 | 328.2 | 384.9 | 1,334.7 |
Net income | 253.7 | 83.6 | 277.2 | 858.9 | 237.8 | 262.1 | 262.1 | 304.9 | 1,067.0 |
ShowingAll content types
Hexagon delårsrapport 1 januari - 31 mars 2024
Hexagon Interim Report 1 January - 31 March 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools