Valuation Invisio AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 14/07/2026 BST			5-day change	1st Jan Change
209.20 ^SEK	-1.60%		-5.42%	-20.46%

07-14	Invisio expected to post operating profit of SEK 90m, Modular	FW
07-14	Swedbank Robur Småbolagsfond Sverige fell 1.28% in June, added Finland's Vaisala to the portfolio	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	9,661	-	-
Change	-	1.63%	18.83%	40.85%	-2.14%	-20.46%	-	-
Enterprise Value (EV) ¹	7,246	7,378	8,624	12,205	11,819	9,214	8,964	8,686
Change	-	1.82%	16.9%	41.52%	-3.17%	-22.04%	-2.71%	-3.1%
P/E	512x	166x	50x	41.2x	56x	28.6x	20.1x	16.1x
PBR	17.5x	14.5x	12.6x	12.2x	10.3x	7.06x	5.69x	4.63x
PEG	-	1x	0x	0.6x	-1.9x	0.5x	0.5x	0.6x
Capitalization / Revenue	12.3x	9.56x	7.11x	6.87x	6.99x	4.48x	3.75x	3.2x
EV / Revenue	12.2x	9.51x	6.96x	6.76x	6.8x	4.28x	3.48x	2.87x
EV / EBITDA	104x	65.3x	28x	26.3x	31.3x	17.4x	12.4x	9.84x
EV / EBIT	291x	113x	35.5x	30.3x	38.3x	20.1x	13.9x	10.9x
EV / FCF	100x	414x	50.1x	83.9x	41.4x	37.7x	24.2x	19.1x
FCF Yield	1%	0.24%	2%	1.19%	2.41%	2.65%	4.13%	5.23%
Dividend per Share ²	0.7	0.7	1.3	2.3	3	3.305	4.088	4.98
Rate of return	0.43%	0.43%	0.66%	0.83%	1.14%	1.55%	1.92%	2.34%
EPS ²	0.32	0.99	3.91	6.69	4.7	7.442	10.58	13.21
Distribution rate	219%	70.7%	33.2%	34.4%	63.8%	44.4%	38.7%	37.7%
Net sales ¹	593	775.5	1,238	1,807	1,737	2,155	2,578	3,022
EBITDA ¹	69.9	113	308.2	463.4	377.8	528.9	725	883
EBIT ¹	24.9	65.2	242.9	402.3	308.8	458.4	646.5	796.5
Net income ¹	14.5	44.5	178.4	306.4	218.1	342.5	482.8	604.7
Net Debt ¹	-49.8	-37.3	-187.1	-205.5	-326.2	-447	-696.6	-974.8
Reference price ²	163.80	164.60	195.60	275.50	263.00	212.60	212.60	212.60
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.($)
INVISIO AB	28.57x	4.35x	17.72x	1.55%	1.01B
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	31.3x	6.2x	24.93x	0.22%	34.2B
PARSONS CORPORATION	24.77x	0.94x	9.57x	-.--%	5.87B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.05x	-0.02x	-0.21x	3.89%	2.95B
DATA PATTERNS (INDIA) LIMITED	68.4x	20.48x	51.95x	0.23%	2.5B
EXAIL TECHNOLOGIES	92.78x	4.35x	19.11x	-.--%	2.38B
DRONESHIELD LIMITED	64.47x	5.65x	32.77x	-	1.45B
KRAKEN ROBOTICS INC.	79.64x	6.53x	28.72x	-	1.43B
Average	49.75x	6.06x	23.07x	0.98%	6.47B
Weighted average by Cap.	36.06x	5.81x	22.98x	0.43%