|
Market Closed -
London S.E.
12:54:56 30/11/2022 GMT
|
After hours 16:25:00 | |||
| 5.755 SEK | +147.79% |
|
2.765 | -51.95% |
| 08-11 | Net Insight to centralize production of the Blinkfestivalen | FW |
| 07-16 | DNB Carnegie cuts the upper end of its value range for Net Insight | FW |
Company Valuation: Net Insight AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,534 | 2,186 | 1,835 | 2,590 | 1,334 | 891.8 | - | - |
| Change | - | -13.73% | -16.06% | 41.12% | -48.48% | -33.16% | - | - |
| Enterprise Value (EV) 1 | 2,534 | 2,186 | 1,593 | 2,370 | 1,283 | 839.8 | 872.8 | 846.8 |
| Change | - | -13.73% | -27.13% | 48.77% | -45.88% | -34.53% | 3.93% | -2.98% |
| P/E | -221x | 40.4x | 30.6x | 37.7x | -196x | -29.1x | 262x | 18.7x |
| PBR | - | - | 3x | 4.03x | 2.13x | 1.5x | 1.49x | 1.38x |
| PEG | - | -0x | 2.3x | 2.1x | 2x | -0x | -2x | 0x |
| Capitalization / Revenue | - | - | 3.28x | 4.26x | 2.56x | 2x | 1.65x | 1.46x |
| EV / Revenue | - | - | 2.85x | 3.9x | 2.46x | 1.88x | 1.62x | 1.39x |
| EV / EBITDA | - | - | 11.2x | 14.8x | 14x | 16.6x | 8.68x | 5.16x |
| EV / EBIT | - | - | 22.5x | 30.1x | 146x | -20.5x | 513x | 14.5x |
| EV / FCF | - | - | - | 95.1x | -10.1x | -840x | -25.7x | 32.6x |
| FCF Yield | - | - | - | 1.05% | -9.91% | -0.12% | -3.9% | 3.07% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.03 | 0.15 | 0.17 | 0.2 | -0.02 | -0.09 | 0.01 | 0.14 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | 559.4 | 608 | 521.2 | 446.2 | 539.2 | 609.7 |
| EBITDA 1 | - | - | 142.5 | 159.8 | 91.5 | 50.6 | 100.6 | 164.2 |
| EBIT 1 | - | - | 70.89 | 78.86 | 8.8 | -41 | 1.7 | 58.6 |
| Net income 1 | -13.12 | 54.02 | 60.1 | 71.05 | -7.551 | -33.1 | 3.2 | 46.7 |
| Net Debt 1 | - | - | -242.1 | -219.6 | -51.57 | -52 | -19 | -45 |
| Reference price 2 | 6.620 | 6.055 | 5.200 | 7.530 | 3.920 | 2.620 | 2.620 | 2.620 |
| Nbr of stocks (in thousands) | 382,783 | 361,048 | 352,901 | 343,903 | 340,376 | 340,376 | - | - |
| Announcement Date | 22/04/22 | 21/04/23 | 16/04/24 | 19/02/25 | 11/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.36x | 7.19x | 18.58x | 1.48% | 440B | |
| 52.36x | 18.58x | 37.29x | -.--% | 251B | |
| 22.31x | 0.9x | 16.02x | 2.08% | 195B | |
| 33.16x | 10.45x | 25.73x | 0.34% | 164B | |
| 187.5x | 27.47x | 80.54x | -.--% | 82.06B | |
| 33.83x | 6.55x | 18.7x | 1% | 77.2B | |
| 82.38x | 9.6x | 44.3x | -.--% | 60.69B | |
| 44.12x | 2.34x | 15.21x | 1.63% | 59.83B | |
| 30.99x | 7.03x | 23.53x | 1.33% | 59.82B | |
| Average | 57.89x | 10.01x | 31.10x | 0.87% | 154.37B | |
| Weighted average by Cap. | 47.17x | 9.80x | 27.30x | 0.98% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- NETI B Stock
- 0H14 Stock
- Valuation Net Insight AB
Select your edition
All financial news and data tailored to specific country editions
