Valuation Net Insight AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 07:26:42 28/07/26 pm AEST			5-day change	1st Jan Change
2.243 ^SEK	-1.62%		-1.53%	-42.60%

16/07	DNB Carnegie cuts the upper end of its value range for Net Insight	FW
15/07	Net Insight AB, Q2 2026 Earnings Call, Jul 15, 2026

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	776.1	-	-
Change	-	-13.73%	-16.06%	41.12%	-48.48%	-41.84%	-	-
Enterprise Value (EV) ¹	2,534	2,186	1,593	2,370	1,283	724.1	757.1	731.1
Change	-	-13.73%	-27.13%	48.77%	-45.88%	-43.55%	4.56%	-3.43%
P/E	-221x	40.4x	30.6x	37.7x	-196x	-25.3x	228x	16.3x
PBR	-	-	3x	4.03x	2.13x	1.3x	1.3x	1.2x
PEG	-	-0x	2.3x	2.1x	2x	-0x	-2x	0x
Capitalization / Revenue	-	-	3.28x	4.26x	2.56x	1.74x	1.44x	1.27x
EV / Revenue	-	-	2.85x	3.9x	2.46x	1.62x	1.4x	1.2x
EV / EBITDA	-	-	11.2x	14.8x	14x	14.3x	7.53x	4.45x
EV / EBIT	-	-	22.5x	30.1x	146x	-17.7x	445x	12.5x
EV / FCF	-	-	-	95.1x	-10.1x	-724x	-22.3x	28.1x
FCF Yield	-	-	-	1.05%	-9.91%	-0.14%	-4.49%	3.56%
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	2.280	2.280	2.280
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.($)
NET INSIGHT AB	-25.33x	1.62x	14.31x	-	79.78M
CISCO SYSTEMS, INC.	35.24x	7.38x	19.05x	1.45%	452B
ARISTA NETWORKS, INC.	50.63x	17.2x	35.9x	-.--%	215B
ZHONGJI INNOLIGHT CO., LTD.	38.06x	12.2x	30.32x	0.27%	186B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.06x	0.83x	14.56x	2.23%	180B
MOTOROLA SOLUTIONS, INC.	31.95x	6.08x	17.78x	1.12%	70.35B
LUMENTUM HOLDINGS INC.	144.14x	18.56x	54.42x	-.--%	55.39B
CIENA CORPORATION	72.48x	8.44x	38.98x	-.--%	53.4B
NOKIA OYJ	38.85x	1.99x	12.94x	1.9%	50.5B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	18.22x	2.95x	12.68x	3.87%	50.06B
Average	42.43x	7.72x	25.09x	1.2%	131.28B
Weighted average by Cap.	41.49x	8.84x	24.55x	1.12%