Valuation Net Insight AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 22/07/2026 pm IST			5-day change	1st Jan Change
2.270 ^SEK	-0.66%		-1.52%	-42.09%

16/07	DNB Carnegie cuts the upper end of its value range for Net Insight	FW
15/07	Net Insight AB, Q2 2026 Earnings Call, Jul 15, 2026

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	772.7	-	-
Change	-	-13.73%	-16.06%	41.12%	-48.48%	-42.09%	-	-
Enterprise Value (EV) ¹	2,534	2,186	1,593	2,370	1,283	720.7	753.7	727.7
Change	-	-13.73%	-27.13%	48.77%	-45.88%	-43.82%	4.58%	-3.45%
P/E	-221x	40.4x	30.6x	37.7x	-196x	-25.2x	227x	16.2x
PBR	-	-	3x	4.03x	2.13x	1.3x	1.29x	1.19x
PEG	-	-0x	2.3x	2.1x	2x	-0x	-2x	0x
Capitalization / Revenue	-	-	3.28x	4.26x	2.56x	1.73x	1.43x	1.27x
EV / Revenue	-	-	2.85x	3.9x	2.46x	1.62x	1.4x	1.19x
EV / EBITDA	-	-	11.2x	14.8x	14x	14.2x	7.49x	4.43x
EV / EBIT	-	-	22.5x	30.1x	146x	-17.6x	443x	12.4x
EV / FCF	-	-	-	95.1x	-10.1x	-721x	-22.2x	28x
FCF Yield	-	-	-	1.05%	-9.91%	-0.14%	-4.51%	3.57%
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	2.270	2.270	2.270
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.($)
NET INSIGHT AB	-25.39x	1.63x	14.34x	-	8.02Cr
CISCO SYSTEMS, INC.	34.5x	7.23x	18.66x	1.48%	44TCr
ARISTA NETWORKS, INC.	51.76x	17.61x	36.76x	-.--%	22TCr
ZHONGJI INNOLIGHT CO., LTD.	40.17x	12.27x	30.52x	0.26%	19TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.88x	0.82x	14.42x	2.26%	18TCr
MOTOROLA SOLUTIONS, INC.	30.63x	5.85x	17.12x	1.17%	6.74TCr
LUMENTUM HOLDINGS INC.	169.57x	21.83x	63.99x	-.--%	6.52TCr
NOKIA OYJ	36.87x	2.37x	15.39x	1.61%	6.01TCr
CIENA CORPORATION	78.53x	9.15x	42.23x	-.--%	5.79TCr
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	19.99x	2.81x	13.27x	3.06%	4.75TCr
Average	45.65x	8.16x	26.67x	1.09%	13.26TCr
Weighted average by Cap.	44.14x	9.15x	25.60x	1.08%