|
Market Closed -
Nasdaq Stockholm
09:30:00 18/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 228.80 SEK | -3.38% |
|
-0.09% | -13.00% |
| 15/09 | Aggregate short positions on the Stockholm Stock Exchange as of September 15 | FW |
| 27/08 | Boliden slid after acquisition, OMXS30 index fell 0.2 percent | FW |
Company Valuation: Invisio AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,296 | 7,415 | 8,812 | 12,411 | 12,145 | 10,566 | - | - |
| Change | - | 1.63% | 18.83% | 40.85% | -2.14% | -13% | - | - |
| Enterprise Value (EV) 1 | 7,246 | 7,378 | 8,624 | 12,205 | 11,819 | 10,128 | 9,903 | 9,638 |
| Change | - | 1.82% | 16.9% | 41.52% | -3.17% | -14.31% | -2.22% | -2.67% |
| P/E | 512x | 166x | 50x | 41.2x | 56x | 35.7x | 22.7x | 17.9x |
| PBR | 17.5x | 14.5x | 12.6x | 12.2x | 10.3x | 7.82x | 6.3x | 5.15x |
| PEG | - | 1x | 0x | 0.6x | -1.9x | 1x | 0.4x | 0.7x |
| Capitalization / Revenue | 12.3x | 9.56x | 7.11x | 6.87x | 6.99x | 5.13x | 4.17x | 3.54x |
| EV / Revenue | 12.2x | 9.51x | 6.96x | 6.76x | 6.8x | 4.92x | 3.91x | 3.23x |
| EV / EBITDA | 104x | 65.3x | 28x | 26.3x | 31.3x | 21.9x | 14.3x | 11.3x |
| EV / EBIT | 291x | 113x | 35.5x | 30.3x | 38.3x | 25.8x | 16.1x | 12.5x |
| EV / FCF | 100x | 414x | 50.1x | 83.9x | 41.4x | 42.3x | 27.7x | 20.5x |
| FCF Yield | 1% | 0.24% | 2% | 1.19% | 2.41% | 2.37% | 3.61% | 4.88% |
| Dividend per Share 2 | 0.7 | 0.7 | 1.3 | 2.3 | 3 | 2.991 | 3.901 | 4.833 |
| Rate of return | 0.43% | 0.43% | 0.66% | 0.83% | 1.14% | 1.31% | 1.7% | 2.11% |
| EPS 2 | 0.32 | 0.99 | 3.91 | 6.69 | 4.7 | 6.401 | 10.1 | 12.76 |
| Distribution rate | 219% | 70.7% | 33.2% | 34.4% | 63.8% | 46.7% | 38.6% | 37.9% |
| Net sales 1 | 593 | 775.5 | 1,238 | 1,807 | 1,737 | 2,060 | 2,532 | 2,988 |
| EBITDA 1 | 69.9 | 113 | 308.2 | 463.4 | 377.8 | 463.5 | 693.7 | 856.3 |
| EBIT 1 | 24.9 | 65.2 | 242.9 | 402.3 | 308.8 | 393.1 | 615.5 | 770.4 |
| Net income 1 | 14.5 | 44.5 | 178.4 | 306.4 | 218.1 | 296.2 | 467.2 | 585.8 |
| Net Debt 1 | -49.8 | -37.3 | -187.1 | -205.5 | -326.2 | -438.2 | -663.3 | -928 |
| Reference price 2 | 163.80 | 164.60 | 195.60 | 275.50 | 263.00 | 228.80 | 228.80 | 228.80 |
| Nbr of stocks (in thousands) | 44,540 | 45,049 | 45,049 | 45,049 | 46,180 | 46,180 | - | - |
| Announcement Date | 14/02/22 | 13/02/23 | 13/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.99x | 5.09x | 22.65x | 1.26% | 111.37Cr | |
| 32.84x | 6.46x | 25.27x | 0.2% | 3.56TCr | |
| 31.03x | 0.92x | 11.17x | -.--% | 493.12Cr | |
| 8.64x | -0.03x | -0.29x | 4.01% | 287.58Cr | |
| 70.74x | 21.17x | 53.46x | 0.2% | 257.86Cr | |
| 82.63x | 4.68x | 20.33x | -.--% | 242.63Cr | |
| 85.69x | 5.52x | 23.78x | - | 121.31Cr | |
| 94.54x | - | - | - | 115.36Cr | |
| -41.19x | 5.53x | -247.54x | - | 114.02Cr | |
| Average | 44.66x | 6.17x | -11.40x | 0.95% | 589.01Cr | |
| Weighted average by Cap. | 36.53x | 6.15x | 17.59x | 0.42% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- IVSO Stock
- Valuation Invisio AB
Select your edition
All financial news and data tailored to specific country editions
