Valuation Invisio AB

Stocks

Market Closed - Nasdaq Stockholm 17:00:00 25/08/2026 BST			5-day change	1st Jan Change
231.40 ^SEK	+3.95%		-1.95%	-12.02%

08-25	Invisio has solid profitability that enables heavy investment in product development - IR	FW
08-20	DNB Carnegie arranged an internal block trade of about 0.7 percent of the capital in Invisio	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	10,686	-	-
Change	-	1.63%	18.83%	40.85%	-2.14%	-12.02%	-	-
Enterprise Value (EV) ¹	7,246	7,378	8,624	12,205	11,819	10,248	10,023	9,758
Change	-	1.82%	16.9%	41.52%	-3.17%	-13.29%	-2.2%	-2.64%
P/E	512x	166x	50x	41.2x	56x	36.2x	22.9x	18.1x
PBR	17.5x	14.5x	12.6x	12.2x	10.3x	7.91x	6.38x	5.21x
PEG	-	1x	0x	0.6x	-1.9x	1x	0.4x	0.7x
Capitalization / Revenue	12.3x	9.56x	7.11x	6.87x	6.99x	5.19x	4.22x	3.58x
EV / Revenue	12.2x	9.51x	6.96x	6.76x	6.8x	4.97x	3.96x	3.27x
EV / EBITDA	104x	65.3x	28x	26.3x	31.3x	22.1x	14.4x	11.4x
EV / EBIT	291x	113x	35.5x	30.3x	38.3x	26.1x	16.3x	12.7x
EV / FCF	100x	414x	50.1x	83.9x	41.4x	42.8x	28x	20.7x
FCF Yield	1%	0.24%	2%	1.19%	2.41%	2.34%	3.57%	4.82%
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%	1.29%	1.69%	2.09%
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	231.40	231.40	231.40
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	34.78x	4.78x	21.23x	1.34%	1.08B
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	34.57x	6.85x	26.87x	0.19%	37.91B
PARSONS CORPORATION	32.8x	0.96x	11.71x	-.--%	5.21B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.22x	-0.02x	-0.25x	3.91%	2.94B
EXAIL TECHNOLOGIES	82.63x	4.66x	20.25x	-.--%	2.47B
PARAS DEFENCE AND SPACE TECHNOLOGIES LIMITED	104.83x	-	-	-	1.28B
KRAKEN ROBOTICS INC.	77.7x	5.71x	25.15x	-	1.28B
DRONESHIELD LIMITED	91.11x	5.73x	59.59x	-	1.2B
MILDEF GROUP AB	27.73x	3.18x	16.36x	0.67%	991M
Average	54.93x	3.98x	22.61x	1.02%	6.04B
Weighted average by Cap.	38.95x	5.62x	23.96x	0.41%