Valuation Net Insight AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:54:56 30/11/22 pm AEDT			5-day change	1st Jan Change
5.755 ^SEK	+147.79%		+41.57%	+48.32%

11/06	Net Insight AB Powers Cloud-Connected Live Production Workflow with Nimbra 520	CI
11/06	Net Insight delivers Nimbra solution to global tech player	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	1,346	-	-
Change	-	-13.73%	-16.06%	41.12%	-48.48%	0.89%	-	-
Enterprise Value (EV) ¹	2,534	2,186	1,593	2,370	1,283	1,259	1,237	1,180
Change	-	-13.73%	-27.13%	48.77%	-45.88%	-1.83%	-1.75%	-4.61%
P/E Ratio	-221x	40.4x	30.6x	37.7x	-196x	49.4x	19.8x	14.6x
PBR	-	-	3x	4.03x	2.13x	2.07x	1.87x	1.66x
PEG	-	-0x	2.3x	2.1x	2x	-0x	0x	0.4x
Capitalization / Revenue	-	-	3.28x	4.26x	2.56x	2.49x	2.09x	1.85x
EV / Revenue	-	-	2.85x	3.9x	2.46x	2.33x	1.92x	1.62x
EV / EBITDA	-	-	11.2x	14.8x	14x	10.1x	6.71x	5.31x
EV / EBIT	-	-	22.5x	30.1x	146x	39.5x	14.8x	10.4x
EV / FCF	-	-	-	95.1x	-10.1x	38.2x	68.7x	22.3x
FCF Yield	-	-	-	1.05%	-9.91%	2.62%	1.45%	4.49%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.03	0.15	0.17	0.2	-0.02	0.08	0.2	0.27
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	559.4	608	521.2	541.2	643.4	726.4
EBITDA ¹	-	-	142.5	159.8	91.5	124.2	184.4	222.3
EBIT ¹	-	-	70.89	78.86	8.8	31.9	83.4	113
Net income ¹	-13.12	54.02	60.1	71.05	-7.551	28	68	91
Net Debt ¹	-	-	-242.1	-219.6	-51.57	-87	-109	-166
Reference price ²	6.620	6.055	5.200	7.530	3.920	3.955	3.955	3.955
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.	37.11x	7.73x	19.95x	1.38%	474B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	24.06x	0.97x	17.37x	1.93%	215B
ARISTA NETWORKS, INC.	50.49x	17.05x	35.72x	-.--%	213B
ZHONGJI INNOLIGHT CO., LTD.	46.25x	14.45x	36.27x	0.23%	205B
NOKIA OYJ	50.16x	3.22x	20.98x	1.2%	81.57B
LUMENTUM HOLDINGS INC.	193.8x	24.94x	73.22x	-.--%	74.47B
MOTOROLA SOLUTIONS, INC.	31.04x	5.89x	17.24x	1.15%	68.34B
CIENA CORPORATION	89.2x	10.37x	47.87x	-.--%	65.6B
GARMIN LTD.	25.12x	5.42x	18.77x	1.73%	45.93B
Average	60.80x	10.00x	31.93x	0.85%	160.31B
Weighted average by Cap.	48.96x	9.64x	28.13x	0.95%