Hexagon
120.5 SEK +0.08%64 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)
23.74
EV/EBIT (adj.) (24e)
18.76
EV/S (24e)
5.58
Dividend yield-% (24e)
1.32 %
Target price
110.00 SEK
Recommendation
Reduce
Updated
29.4.2024
NASDAQ Stockholm
HEXA B
Daily low / high price
118.8 / 120.6
SEK
Market cap
326.01B SEK
Turnover
229.93M SEK
Volume
1.9M
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 Pauli Lohi](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Pauli_Lohi.jpg)
Pauli Lohi
Analyst
Latest videos
Financial calendar
Interim report
26.07.2024
Interim report
25.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Melker Schörling AB | 21.5 % | 42.6 % |
State Street Bank and Trust Co, W9 | 8.5 % | 6.2 % |
Premium
This content is for our Premium customers only.
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 | 10.60 | 10.60 | 10.60 | 10.60 |
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 | 28,463.8 | 28,463.8 | 28,463.8 | 28,463.8 |
Enterprise value | 6,139.7 | 40,153.1 | 29,695.5 | 32,638.8 | 31,197.1 | 30,421.7 | 29,559.4 | 28,640.4 |
EV/S | 1.6 | 9.2 | 5.8 | 6.0 | 5.6 | 5.1 | 4.7 | 4.4 |
EV/EBITDA | 4.6 | 25.3 | 16.9 | 18.3 | 15.2 | 13.7 | 12.3 | 11.4 |
EV/EBIT (adj.) | 6.1 | 31.6 | 19.6 | 20.4 | 18.8 | 17.0 | 15.5 | 14.3 |
EV/EBIT | 7.8 | 39.8 | 23.1 | 26.8 | 20.8 | 18.6 | 16.6 | 15.2 |
P/E (adj.) | 34.2 | 35.9 | 22.1 | 25.1 | 23.7 | 21.6 | 20.1 | 18.9 |
P/E | 44.0 | 45.2 | 26.2 | 34.0 | 26.7 | 23.8 | 21.7 | 20.1 |
P/B | 0.7 | 4.3 | 2.7 | 2.9 | 2.7 | 2.5 | 2.3 | 2.1 |
P/S | 1.0 | 8.7 | 5.1 | 5.4 | 5.1 | 4.8 | 4.5 | 4.3 |
Dividend yield | 0.9 % | 0.8 % | 1.2 % | 1.2 % | 1.3 % | 1.4 % | 1.5 % | 1.6 % |
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 Q1’24: Growth below estimates](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/2b2e6961-32d4-4736-a6f9-86031eaee7d5.png)
Hexagon Q1’24: Growth below estimates
Annual General Meeting in Hexagon AB
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
![Lower market activity weighs on growth](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/aeb660a6-3b03-44aa-8886-7fb14553c3a4.png)
Lower market activity weighs on growth
Hexagon Interim Report 1 January - 31 March 2024
![Hexagon Q1 report on Monday: We expect moderate growth and improving gross margins](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/18f61cfb-7499-49d1-ab61-8d2d3e13ba00.png)
Hexagon Q1 report on Monday: We expect moderate growth and improving gross margins
Hexagon acquires Xwatch to strengthen its construction safety portfolio
Hexagon: Bolt-on acquisition of small SaaS-business
Hexagon acquires Itus Digital to expand Asset Performance Management capabilities
Hexagon publishes the Annual Report and Sustainability Report 2023
Hexagon: NOTICE TO THE ANNUAL GENERAL MEETING IN HEXAGON AB (publ)
![Low risk, low reward](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/aeb660a6-3b03-44aa-8886-7fb14553c3a4.png)
Low risk, low reward
![Hexagon Q4: Growth missed slightly, EBIT exceeded expectations](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/2ec712c6-2d53-4fa0-9ba2-118f0dcbcb0e.png)
Hexagon Q4: Growth missed slightly, EBIT exceeded expectations
Hexagon Year-End Report 1 January - 31 December 2023
![Hexagon Q4 on Thursday: Earnings growth supported by organic development, burdened by FX and cyclicality](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/13195655-1b85-4022-873c-3af05c2a4fb4.png)