Valuation Invisio AB

Stocks

Market Closed - Nasdaq Stockholm 17:00:00 14/08/2026 BST			5-day change	1st Jan Change
240.80 ^SEK	+6.93%		+6.08%	-8.44%

08-14	Slight decline on the Stockholm Stock Exchange with Invisio the winner, OMXS30 index fell 0.2 percent	FW
08-14	Invisio climbs on a choppy Stockholm market, OMXS30 index down 0.1 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	11,120	-	-
Change	-	1.63%	18.83%	40.85%	-2.14%	-8.44%	-	-
Enterprise Value (EV) ¹	7,246	7,378	8,624	12,205	11,819	10,682	10,457	10,192
Change	-	1.82%	16.9%	41.52%	-3.17%	-9.62%	-2.11%	-2.53%
P/E	512x	166x	50x	41.2x	56x	37.6x	23.8x	18.9x
PBR	17.5x	14.5x	12.6x	12.2x	10.3x	8.23x	6.63x	5.42x
PEG	-	1x	0x	0.6x	-1.9x	1x	0.4x	0.7x
Capitalization / Revenue	12.3x	9.56x	7.11x	6.87x	6.99x	5.4x	4.39x	3.72x
EV / Revenue	12.2x	9.51x	6.96x	6.76x	6.8x	5.18x	4.13x	3.41x
EV / EBITDA	104x	65.3x	28x	26.3x	31.3x	23x	15.1x	11.9x
EV / EBIT	291x	113x	35.5x	30.3x	38.3x	27.2x	17x	13.2x
EV / FCF	100x	414x	50.1x	83.9x	41.4x	44.6x	29.2x	21.7x
FCF Yield	1%	0.24%	2%	1.19%	2.41%	2.24%	3.42%	4.62%
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%	1.24%	1.62%	2.01%
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	463.4	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	240.80	240.80	240.80
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	37.62x	5.18x	23.05x	1.24%	1.17B
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	33.84x	6.66x	26.22x	0.2%	36.9B
PARSONS CORPORATION	32.37x	0.95x	11.53x	-.--%	5.12B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.49x	-0.02x	-0.19x	3.78%	3.03B
DATA PATTERNS (INDIA) LIMITED	71.19x	21.41x	54.05x	0.19%	2.61B
EXAIL TECHNOLOGIES	82.76x	4.66x	20.27x	-.--%	2.45B
KRAKEN ROBOTICS INC.	75.76x	6.21x	27.34x	-	1.38B
DRONESHIELD LIMITED	98.39x	6.24x	64.96x	-	1.28B
Average	55.05x	6.41x	28.40x	0.9%	6.74B
Weighted average by Cap.	39.00x	6.31x	25.30x	0.41%