Hexagon
121.15 SEK +0.46%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.
Latest research
Extensive report
Analyst
Financial calendar
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
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 % |
Login required
This content is only available for logged in users
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 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 10.60 | 13.93 | 9.81 | 10.89 | 10.33 | 10.33 | 10.33 | 10.33 |
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 | 27,732.8 | 27,732.8 | 27,732.8 | 27,732.8 |
Enterprise value | 6,139.7 | 40,153.1 | 29,695.5 | 32,638.8 | 30,466.1 | 29,690.7 | 28,828.4 | 27,909.4 |
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 | 14.9 | 13.4 | 12.0 | 11.1 |
EV/EBIT (adj.) | 6.1 | 31.6 | 19.6 | 20.4 | 18.3 | 16.6 | 15.1 | 13.9 |
EV/EBIT | 7.8 | 39.8 | 23.1 | 26.8 | 20.3 | 18.2 | 16.2 | 14.8 |
P/E (adj.) | 34.2 | 35.9 | 22.1 | 25.1 | 23.1 | 21.0 | 19.5 | 18.4 |
P/E | 44.0 | 45.2 | 26.2 | 34.0 | 26.0 | 23.2 | 21.1 | 19.6 |
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 | 5.0 | 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 % |
Login required
This content is only available for logged in users
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 |
Login required
This content is only available for logged in users
Lower market activity weighs on growth
Hexagon Interim Report 1 January - 31 March 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits