Valuation Invisio AB Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 21:44:28 28/09/2026 BST			5-day change	1st Jan Change
20.24 ^EUR	-1.75%		+1.58%	-15.40%

09-22	Aggregated short positions on the Stockholm Stock Exchange as of September 22	FW
09-15	Aggregate short positions on the Stockholm Stock Exchange as of September 15	FW

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	10,529	-	-
Change	-	1.63%	18.83%	40.85%	-2.14%	-13.31%	-	-
Enterprise Value (EV) ¹	7,246	7,378	8,624	12,205	11,819	10,091	9,866	9,601
Change	-	1.82%	16.9%	41.52%	-3.17%	-14.62%	-2.23%	-2.68%
P/E	512x	166x	50x	41.2x	56x	35.6x	22.6x	17.9x
PBR	17.5x	14.5x	12.6x	12.2x	10.3x	7.79x	6.28x	5.13x
PEG	-	1x	0x	0.6x	-1.9x	1x	0.4x	0.7x
Capitalization / Revenue	12.3x	9.56x	7.11x	6.87x	6.99x	5.11x	4.16x	3.52x
EV / Revenue	12.2x	9.51x	6.96x	6.76x	6.8x	4.9x	3.9x	3.21x
EV / EBITDA	104x	65.3x	28x	26.3x	31.3x	21.8x	14.2x	11.2x
EV / EBIT	291x	113x	35.5x	30.3x	38.3x	25.7x	16x	12.5x
EV / FCF	100x	414x	50.1x	83.9x	41.4x	42.1x	27.6x	20.4x
FCF Yield	1%	0.24%	2%	1.19%	2.41%	2.37%	3.63%	4.9%
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%	1.71%	2.12%
EPS ²	0.32	0.99	3.91	6.69	4.7	6.4	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	228.00	228.00	228.00
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

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.($)
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	32.19x	6.33x	24.78x	0.21%	34.67B
PARSONS CORPORATION	28.94x	0.87x	10.54x	-.--%	4.6B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.89x	-	-	-	2.96B
DATA PATTERNS (INDIA) LIMITED	70.86x	21.21x	53.56x	0.2%	2.58B
EXAIL TECHNOLOGIES	82.63x	4.68x	20.33x	-.--%	2.41B
KRAKEN ROBOTICS INC.	85.69x	5.56x	24.07x	-	1.2B
MILDEF GROUP AB	33.84x	3.89x	20.01x	0.54%	1.18B
PARAS DEFENCE AND SPACE TECHNOLOGIES LIMITED	91.1x	-	-	-	1.11B
Average	54.27x	7.09x	25.55x	0.19%	6.34B
Weighted average by Cap.	37.50x	6.45x	24.60x	0.18%