|
Market Closed -
London S.E.
06:24:56 30/11/2022 pm IST
|
After hours 08:55:00 pm | |||
| 5.755 SEK | +147.79% |
|
3.538 | -38.52% |
| 06:05pm | Net Insight wins order worth SEK 5m | FW |
| 03/09 | Net Insight launches Nimbra 1020G for IP-based media production | FW |
Company Valuation: Net Insight AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,534 | 2,186 | 1,835 | 2,590 | 1,334 | 1,200 | - | - |
| Change | - | -13.73% | -16.06% | 41.12% | -48.48% | -10.08% | - | - |
| Enterprise Value (EV) 1 | 2,534 | 2,186 | 1,593 | 2,370 | 1,283 | 1,148 | 1,181 | 1,155 |
| Change | - | -13.73% | -27.13% | 48.77% | -45.88% | -10.52% | 2.88% | -2.2% |
| P/E | -221x | 40.4x | 30.6x | 37.7x | -196x | -33.3x | 300x | 21.4x |
| PBR | - | - | 3x | 4.03x | 2.13x | 1.71x | 1.7x | 1.58x |
| PEG | - | -0x | 2.3x | 2.1x | 2x | -0x | -3x | 0x |
| Capitalization / Revenue | - | - | 3.28x | 4.26x | 2.56x | 2.69x | 2.23x | 1.97x |
| EV / Revenue | - | - | 2.85x | 3.9x | 2.46x | 2.57x | 2.19x | 1.89x |
| EV / EBITDA | - | - | 11.2x | 14.8x | 14x | 22.7x | 11.7x | 7.03x |
| EV / EBIT | - | - | 22.5x | 30.1x | 146x | -28x | 695x | 19.7x |
| EV / FCF | - | - | - | 95.1x | -10.1x | -1,148x | -34.7x | 44.4x |
| FCF Yield | - | - | - | 1.05% | -9.91% | -0.09% | -2.88% | 2.25% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.03 | 0.15 | 0.17 | 0.2 | -0.02 | -0.09 | 0.01 | 0.14 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | 559.4 | 608 | 521.2 | 446.2 | 539.2 | 609.7 |
| EBITDA 1 | - | - | 142.5 | 159.8 | 91.5 | 50.6 | 100.6 | 164.2 |
| EBIT 1 | - | - | 70.89 | 78.86 | 8.8 | -41 | 1.7 | 58.6 |
| Net income 1 | -13.12 | 54.02 | 60.1 | 71.05 | -7.551 | -33.1 | 3.2 | 46.7 |
| Net Debt 1 | - | - | -242.1 | -219.6 | -51.57 | -52 | -19 | -45 |
| Reference price 2 | 6.620 | 6.055 | 5.200 | 7.530 | 3.920 | 2.995 | 2.995 | 2.995 |
| Nbr of stocks (in thousands) | 3,82,783 | 3,61,048 | 3,52,901 | 3,43,903 | 3,40,376 | 3,40,376 | - | - |
| Announcement Date | 22/04/22 | 21/04/23 | 16/04/24 | 19/02/25 | 11/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.82x | 5.96x | 15.44x | 1.56% | 43TCr | |
| 51.1x | 18.08x | 36.28x | -.--% | 24TCr | |
| 21.47x | 0.86x | 15.4x | 2.16% | 19TCr | |
| 26x | 8.5x | 20.52x | 0.5% | 14TCr | |
| 41.57x | 12.31x | 27.92x | -.--% | 7.9TCr | |
| 33.96x | 6.59x | 18.81x | 0.99% | 7.75TCr | |
| 41.38x | 2.18x | 14.21x | 1.74% | 5.63TCr | |
| 27.66x | 6.24x | 20.84x | 1.49% | 5.34TCr | |
| 17.75x | 2.76x | 11.86x | 4.14% | 4.76TCr | |
| Average | 31.97x | 7.05x | 20.14x | 1.4% | 14.66TCr | |
| Weighted average by Cap. | 32.10x | 7.90x | 20.83x | 1.21% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- NETI B Stock
- 0H14 Stock
- Valuation Net Insight AB
Select your edition
All financial news and data tailored to specific country editions
