Valuation Net Insight AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 06:24:56 30/11/2022 pm IST			After hours 08:55:00 pm
5.755 ^SEK	+147.79%		2.290	-60.21%

03/07	Net Insight's Finance Chief to Depart by 2026-end	MT
03/07	Net Insight CFO leaves the company	FW

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	765.8	-	-
Change	-	-13.73%	-16.06%	41.12%	-48.48%	-42.6%	-	-
Enterprise Value (EV) ¹	2,534	2,186	1,593	2,370	1,283	678.8	656.8	599.8
Change	-	-13.73%	-27.13%	48.77%	-45.88%	-47.08%	-3.24%	-8.68%
P/E	-221x	40.4x	30.6x	37.7x	-196x	48.4x	19.4x	14.3x
PBR	-	-	3x	4.03x	2.13x	2.03x	1.83x	1.63x
PEG	-	-0x	2.3x	2.1x	2x	-0x	0x	0.4x
Capitalization / Revenue	-	-	3.28x	4.26x	2.56x	1.42x	1.19x	1.05x
EV / Revenue	-	-	2.85x	3.9x	2.46x	1.25x	1.02x	0.83x
EV / EBITDA	-	-	11.2x	14.8x	14x	5.47x	3.56x	2.7x
EV / EBIT	-	-	22.5x	30.1x	146x	21.3x	7.88x	5.31x
EV / FCF	-	-	-	95.1x	-10.1x	20.6x	36.5x	11.3x
FCF Yield	-	-	-	1.05%	-9.91%	4.86%	2.74%	8.84%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.03	0.15	0.17	0.2	-0.02	0.08	0.2	0.27
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	559.4	608	521.2	541.2	643.4	726.4
EBITDA ¹	-	-	142.5	159.8	91.5	124.2	184.4	222.3
EBIT ¹	-	-	70.89	78.86	8.8	31.9	83.4	113
Net income ¹	-13.12	54.02	60.1	71.05	-7.551	28	68	91
Net Debt ¹	-	-	-242.1	-219.6	-51.57	-87	-109	-166
Reference price ²	6.620	6.055	5.200	7.530	3.920	3.870	3.870	3.870
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CISCO SYSTEMS, INC.	35.19x	7.34x	18.95x	1.45%	45TCr
ARISTA NETWORKS, INC.	51.45x	17.51x	36.67x	-.--%	22TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.76x	0.86x	15.08x	2.13%	19TCr
ZHONGJI INNOLIGHT CO., LTD.	40.28x	12.34x	31.4x	0.27%	18TCr
NOKIA OYJ	43.86x	2.81x	18.28x	1.36%	7.07TCr
MOTOROLA SOLUTIONS, INC.	31.88x	6.04x	17.66x	1.12%	7.02TCr
CIENA CORPORATION	83.35x	9.71x	44.82x	-.--%	6.14TCr
LUMENTUM HOLDINGS INC.	148.05x	19.06x	55.97x	-.--%	5.69TCr
GARMIN LTD.	25.87x	5.59x	19.36x	1.68%	4.73TCr
Average	53.41x	9.03x	28.69x	0.89%	14.89TCr
Weighted average by Cap.	43.48x	9.01x	25.64x	1.01%