Valuation Net Insight AB London S.E.

Stocks

Real-time Estimate Cboe Europe 06:16:16 16/09/26 pm AEST			5-day change	1st Jan Change
3.165 ^SEK	-45.00%		+77.62%	+48.32%

14/09	Net Insight no longer has any public short sellers	FW
10/09	Net Insights media platform available via Oracle Cloud	FW

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	1,072	-	-
Change	-	-13.73%	-16.06%	41.12%	-48.48%	-19.64%	-	-
Enterprise Value (EV) ¹	2,534	2,186	1,593	2,370	1,283	1,020	1,053	1,027
Change	-	-13.73%	-27.13%	48.77%	-45.88%	-20.47%	3.23%	-2.47%
P/E	-221x	40.4x	30.6x	37.7x	-196x	-35x	315x	22.5x
PBR	-	-	3x	4.03x	2.13x	1.8x	1.79x	1.66x
PEG	-	-0x	2.3x	2.1x	2x	-0x	-3x	0x
Capitalization / Revenue	-	-	3.28x	4.26x	2.56x	2.4x	1.99x	1.76x
EV / Revenue	-	-	2.85x	3.9x	2.46x	2.29x	1.95x	1.68x
EV / EBITDA	-	-	11.2x	14.8x	14x	20.1x	10.4x	6.26x
EV / EBIT	-	-	22.5x	30.1x	146x	-24.9x	569x	17.5x
EV / FCF	-	-	-	95.1x	-10.1x	-1,020x	-31x	39.5x
FCF Yield	-	-	-	1.05%	-9.91%	-0.1%	-3.23%	2.53%
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	446.1	539.1	609.8
EBITDA ¹	-	-	142.5	159.8	91.5	50.8	100.8	164.1
EBIT ¹	-	-	70.89	78.86	8.8	-41	1.85	58.8
Net income ¹	-13.12	54.02	60.1	71.05	-7.551	-31.55	3.1	46.85
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	3.150	3.150	3.150
Nbr of stocks (in thousands)	382,783	361,048	352,901	343,903	340,376	340,376	-	-
Announcement Date	22/4/22	21/4/23	16/4/24	19/2/25	11/2/26	-	-	-

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.($)
CISCO SYSTEMS, INC.	27.03x	6.01x	15.56x	1.55%	434B
ARISTA NETWORKS, INC.	50.85x	17.99x	36.09x	-.--%	243B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.09x	0.81x	14.69x	2.26%	180B
ZHONGJI INNOLIGHT CO., LTD.	27.95x	8.86x	21.39x	0.44%	151B
MOTOROLA SOLUTIONS, INC.	33.95x	6.55x	19.32x	0.99%	77.64B
LUMENTUM HOLDINGS INC.	39.58x	11.64x	26.14x	-.--%	75.25B
NOKIA OYJ	41.53x	2.19x	14.26x	1.74%	56.15B
GARMIN LTD.	27.86x	6.29x	20.99x	1.48%	53.8B
CIENA CORPORATION	57.66x	7.46x	33.03x	-.--%	47.41B
Average	36.28x	7.53x	22.39x	0.94%	146.46B
Weighted average by Cap.	33.46x	8.09x	21.52x	1.06%