Valuation Invisio AB Boerse Muenchen

Stocks

Real-time Boerse Muenchen 08:43:22 02/09/2026 BST			5-day change	1st Jan Change
20.28 ^EUR	0.00%		-3.06%	-16.71%

08-27	Boliden slid after acquisition, OMXS30 index fell 0.2 percent	FW
08-27	Slightly higher in Stockholm, Elekta slips on earnings	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	10,437	-	-
Change	-	1.63%	18.83%	40.85%	-2.14%	-14.07%	-	-
Enterprise Value (EV) ¹	7,246	7,378	8,624	12,205	11,819	9,998	9,773	9,509
Change	-	1.82%	16.9%	41.52%	-3.17%	-15.4%	-2.25%	-2.71%
P/E	512x	166x	50x	41.2x	56x	35.3x	22.4x	17.7x
PBR	17.5x	14.5x	12.6x	12.2x	10.3x	7.72x	6.23x	5.08x
PEG	-	1x	0x	0.6x	-1.9x	1x	0.4x	0.7x
Capitalization / Revenue	12.3x	9.56x	7.11x	6.87x	6.99x	5.07x	4.12x	3.49x
EV / Revenue	12.2x	9.51x	6.96x	6.76x	6.8x	4.85x	3.86x	3.18x
EV / EBITDA	104x	65.3x	28x	26.3x	31.3x	21.6x	14.1x	11.1x
EV / EBIT	291x	113x	35.5x	30.3x	38.3x	25.4x	15.9x	12.3x
EV / FCF	100x	414x	50.1x	83.9x	41.4x	41.7x	27.3x	20.2x
FCF Yield	1%	0.24%	2%	1.19%	2.41%	2.4%	3.66%	4.95%
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%	1.32%	1.73%	2.14%
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	226.00	226.00	226.00
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	33.25x	6.59x	25.87x	0.2%	36.32B
PARSONS CORPORATION	31.16x	0.92x	11.21x	-.--%	4.95B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.23x	-0.02x	-0.25x	3.9%	2.94B
DATA PATTERNS (INDIA) LIMITED	72.14x	21.7x	54.77x	0.19%	2.66B
EXAIL TECHNOLOGIES	82.43x	4.65x	20.21x	-.--%	2.44B
PARAS DEFENCE AND SPACE TECHNOLOGIES LIMITED	95.18x	-	-	-	1.17B
DRONESHIELD LIMITED	-41.9x	5.64x	-252.28x	-	1.17B
KRAKEN ROBOTICS INC.	95.07x	5.07x	21.85x	-	1.12B
Average	46.94x	6.36x	-16.95x	0.86%	6.6B
Weighted average by Cap.	36.93x	6.30x	17.82x	0.39%