|
Market Closed -
Nasdaq Stockholm
02:00:00 12/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 3.250 SEK | +1.56% |
|
+8.51% | -17.09% |
| 10/09 | Net Insights media platform available via Oracle Cloud | FW |
| 08/09 | Net Insight AB And DMC Production Norway Expand Repeatable Remote Production Model For European Football | CI |
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 | 1,106 | - | - |
| Change | - | -13.73% | -16.06% | 41.12% | -48.48% | -17.09% | - | - |
| Enterprise Value (EV) 1 | 2,534 | 2,186 | 1,593 | 2,370 | 1,283 | 1,054 | 1,087 | 1,061 |
| Change | - | -13.73% | -27.13% | 48.77% | -45.88% | -17.81% | 3.13% | -2.39% |
| P/E | -221x | 40.4x | 30.6x | 37.7x | -196x | -36.1x | 325x | 23.2x |
| PBR | - | - | 3x | 4.03x | 2.13x | 1.86x | 1.85x | 1.71x |
| PEG | - | -0x | 2.3x | 2.1x | 2x | -0x | -3x | 0x |
| Capitalization / Revenue | - | - | 3.28x | 4.26x | 2.56x | 2.48x | 2.05x | 1.81x |
| EV / Revenue | - | - | 2.85x | 3.9x | 2.46x | 2.36x | 2.02x | 1.74x |
| EV / EBITDA | - | - | 11.2x | 14.8x | 14x | 20.8x | 10.8x | 6.47x |
| EV / EBIT | - | - | 22.5x | 30.1x | 146x | -25.7x | 588x | 18x |
| EV / FCF | - | - | - | 95.1x | -10.1x | -1,054x | -32x | 40.8x |
| FCF Yield | - | - | - | 1.05% | -9.91% | -0.09% | -3.13% | 2.45% |
| 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 | 3.250 | 3.250 | 3.250 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -36.11x | 2.36x | 20.75x | - | 114M | |
| 27.54x | 6.12x | 15.85x | 1.52% | 442B | |
| 52.63x | 18.66x | 37.44x | -.--% | 252B | |
| 21.6x | 0.87x | 15.49x | 2.14% | 190B | |
| 29.96x | 9.48x | 22.88x | 0.43% | 162B | |
| 43.73x | 12.89x | 29.14x | -.--% | 83.12B | |
| 33.83x | 6.56x | 18.74x | 1% | 77.15B | |
| 45.69x | 2.42x | 15.79x | 1.58% | 62.11B | |
| 28.22x | 6.38x | 21.29x | 1.46% | 54.51B | |
| 60.69x | 7.81x | 34.55x | -.--% | 49.57B | |
| Average | 30.78x | 7.36x | 23.19x | 0.9% | 137.2B | |
| Weighted average by Cap. | 34.98x | 8.43x | 22.45x | 1.02% |
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
- Valuation Net Insight AB
Select your edition
All financial news and data tailored to specific country editions
