Valuation Invisio AB

Stocks

Market Closed - Nasdaq Stockholm 17:00:00 21/08/2026 BST			5-day change	1st Jan Change
227.60 ^SEK	-1.73%		-5.48%	-13.46%

08-20	DNB Carnegie arranged an internal block trade of about 0.7 percent of the capital in Invisio	FW
08-14	Slight decline on the Stockholm Stock Exchange with Invisio the winner, OMXS30 index fell 0.2 percent	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	10,510	-	-
Change	-	1.63%	18.83%	40.85%	-2.14%	-13.46%	-	-
Enterprise Value (EV) ¹	7,246	7,378	8,624	12,205	11,819	10,072	9,847	9,582
Change	-	1.82%	16.9%	41.52%	-3.17%	-14.78%	-2.24%	-2.69%
P/E	512x	166x	50x	41.2x	56x	35.6x	22.5x	17.8x
PBR	17.5x	14.5x	12.6x	12.2x	10.3x	7.78x	6.27x	5.12x
PEG	-	1x	0x	0.6x	-1.9x	1x	0.4x	0.7x
Capitalization / Revenue	12.3x	9.56x	7.11x	6.87x	6.99x	5.1x	4.15x	3.52x
EV / Revenue	12.2x	9.51x	6.96x	6.76x	6.8x	4.89x	3.89x	3.21x
EV / EBITDA	104x	65.3x	28x	26.3x	31.3x	21.7x	14.2x	11.2x
EV / EBIT	291x	113x	35.5x	30.3x	38.3x	25.6x	16x	12.4x
EV / FCF	100x	414x	50.1x	83.9x	41.4x	42x	27.5x	20.4x
FCF Yield	1%	0.24%	2%	1.19%	2.41%	2.38%	3.64%	4.91%
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	6.401	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	227.60	227.60	227.60
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INVISIO AB	35.56x	4.89x	21.73x	1.31%	1.11B
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	35.21x	6.92x	27.26x	0.19%	38.26B
PARSONS CORPORATION	32.96x	0.97x	11.76x	-.--%	5.24B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.42x	-0.02x	-0.21x	3.82%	3.01B
DATA PATTERNS (INDIA) LIMITED	77.17x	23.22x	58.6x	0.18%	2.83B
EXAIL TECHNOLOGIES	82.56x	4.65x	20.24x	-.--%	2.47B
KRAKEN ROBOTICS INC.	80.54x	5.92x	26.07x	-	1.33B
DRONESHIELD LIMITED	91.87x	5.78x	60.15x	-	1.21B
Average	55.54x	6.54x	28.20x	0.92%	6.93B
Weighted average by Cap.	40.12x	6.62x	26.17x	0.39%