Valuation 
Our SKr485 target price references a 4% 2009E free cashflow yield. This is in 
line with the sector-weighted average, which we argue should underpin the 
shares given H&M's immature international growth prospects, against the 
sector's essentially maturing domestic outlook. From a PE perspective, this 
target also references the carry-forward to a 23x prospective PE multiple to 
2009E - a trend that we argue should persist in the absence of any H&M 
maturity signals. Finally, given our belief in the group's 15-year plus space 
growth plan, we have revisited our DCF analysis. Here, assuming low-singledigit 
LFL sales progress, sub-10% space growth and a 50bp EBIT margin fade 
over the forecast period, we derive a SKr490 valuation per share, supporting 
our price target. 
Risks 
We rate H&M Medium Risk because of the group's clean financials, impressive 
international growth track record, and high cash generation.  |