Hexagon AB (publ) (HEXA B)

Basic

  • Market Cap

    SEK 280.52B

  • EV

    SEK 324.87B

  • Shares Out

    2,684.38M

  • Revenue

    €5,401.8M

  • Employees

    24,919

Margins

  • Gross

    65.24%

  • EBITDA

    30.37%

  • Operating

    25.82%

  • Pre-Tax

    19.9%

  • Net

    16.12%

  • FCF

    20.15%

Returns (5Yr Avg)

  • ROA

    6.3%

  • ROE

    11.81%

  • ROCE

    12.21%

  • ROIC

    8.82%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    SEK 9.72

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    €2.01

  • Earnings (Dil)

    €0.32

  • FCF

    €0.4

  • Book Value

    €3.77

Growth (CAGR)

  • Rev 3Yr

    12.58%

  • Rev 5Yr

    8.02%

  • Rev 10Yr

    8.33%

  • Dil EPS 3Yr

    10.63%

  • Dil EPS 5Yr

    0.98%

  • Dil EPS 10Yr

    8.22%

  • Rev Fwd 2Yr

    5.87%

  • EBITDA Fwd 2Yr

    7.49%

  • EPS Fwd 2Yr

    1.4%

  • EPS LT Growth Est

    24%

Dividends

  • Yield

    —

  • Payout

    37.07%

  • DPS

    €0.12

  • DPS Growth 3Yr

    10.64%

  • DPS Growth 5Yr

    9.65%

  • DPS Growth 10Yr

    11.61%

  • DPS Growth Fwd 2Yr

    6.66%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

3,760.7

3,907.7

3,764.4

4,341.1

5,160.5

5,401.8

Total Revenues % Chg.

9.1%

3.9%

-3.7%

15.3%

18.9%

8.7%

Cost of Goods Sold, Total

1,423.0

1,439.2

1,371.9

1,541.1

1,790.9

1,877.6

Gross Profit

2,337.7

2,468.5

2,392.5

2,800.0

3,369.6

3,524.2

Selling General & Admin Expenses, Total

1,011.6

1,062.4

956.0

1,113.9

1,364.7

1,558.7

R&D Expenses

405.3

431.1

410.7

455.6

515.7

576.8

Other Operating Expenses

-19.2

-12.2

-69.3

-64.6

7.0

-6.0

Other Operating Expenses, Total

1,397.7

1,481.3

1,297.4

1,504.9

1,887.4

2,129.5

Operating Income

940.0

987.2

1,095.1

1,295.1

1,482.2

1,394.7

Interest Expense, Total

-17.2

-22.9

-23.3

-19.1

-34.9

-123.7

Interest And Investment Income

5.8

6.2

5.7

4.4

7.6

10.7

Net Interest Expenses

-11.4

-16.7

-17.6

-14.7

-27.3

-113.0

Income (Loss) On Equity Invest.

-0.1

—

—

—

—

—

Currency Exchange Gains (Loss)

0.4

-6.3

-17.6

8.3

-4.1

-4.1

Other Non Operating Income (Expenses)

-10.1

-9.4

-9.6

-10.8

-10.7

-10.7

EBT, Excl. Unusual Items

918.8

954.8

1,050.3

1,277.9

1,440.1

1,266.9

Restructuring Charges

—

—

—

—

—

—

Merger & Related Restructuring Charges

-6.9

-8.5

-15.6

-31.2

-10.0

-10.0

Impairment of Goodwill

—

—

-8.5

—

—

—

Gain (Loss) On Sale Of Investments

21.7

—

—

—

—

—

Gain (Loss) On Sale Of Assets

0.7

-0.5

0.4

10.4

3.8

3.8

Asset Writedown

-25.1

-25.6

-136.6

-173.3

-13.4

-13.4

Other Unusual Items

-6.9

-54.9

-130.4

-100.2

-172.5

-172.5

EBT, Incl. Unusual Items

902.3

865.3

759.6

983.6

1,248.0

1,074.8

Income Tax Expense

164.2

156.7

134.9

173.6

228.9

191.5

Earnings From Continuing Operations

738.1

708.6

624.7

810.0

1,019.1

883.3

Minority Interest

-8.1

-6.2

-6.6

-8.4

-11.5

-12.7

Net Income

730.0

702.4

618.1

801.6

1,007.6

870.6

Net Income to Common Incl Extra Items

730.0

702.4

618.1

801.6

1,007.6

870.6

Net Income to Common Excl. Extra Items

730.0

702.4

618.1

801.6

1,007.6

870.6

Total Shares Outstanding

2,540.5

2,572.8

2,568.3

2,696.1

2,689.7

2,684.4

Weighted Avg. Shares Outstanding

2,526.6

2,554.3

2,572.8

2,599.3

2,693.0

2,689.1

Weighted Avg. Shares Outstanding Dil

2,536.1

2,556.7

2,573.9

2,606.3

2,706.3

2,706.2

EPS

0.3

0.3

0.2

0.3

0.4

0.3

EPS Diluted

0.3

0.3

0.2

0.3

0.4

0.3

EBITDA

1,051.2

1,123.7

1,241.3

1,448.9

1,691.0

1,640.5