Valuation Net Insight AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 20:54:56 30/11/2022 HKT			5-day change	1st Jan Change
5.755 ^SEK	+147.79%		+151.31%	+48.32%

07-16	DNB Carnegie cuts the upper end of its value range for Net Insight	FW
07-15	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	752.2	-	-
Change	-	-13.73%	-16.06%	41.12%	-48.48%	-43.62%	-	-
Enterprise Value (EV) ¹	2,534	2,186	1,593	2,370	1,283	700.2	733.2	707.2
Change	-	-13.73%	-27.13%	48.77%	-45.88%	-45.41%	4.71%	-3.55%
P/E	-221x	40.4x	30.6x	37.7x	-196x	-24.6x	221x	15.8x
PBR	-	-	3x	4.03x	2.13x	1.26x	1.26x	1.16x
PEG	-	-0x	2.3x	2.1x	2x	-0x	-2x	0x
Capitalization / Revenue	-	-	3.28x	4.26x	2.56x	1.69x	1.4x	1.23x
EV / Revenue	-	-	2.85x	3.9x	2.46x	1.57x	1.36x	1.16x
EV / EBITDA	-	-	11.2x	14.8x	14x	13.8x	7.29x	4.31x
EV / EBIT	-	-	22.5x	30.1x	146x	-17.1x	431x	12.1x
EV / FCF	-	-	-	95.1x	-10.1x	-700x	-21.6x	27.2x
FCF Yield	-	-	-	1.05%	-9.91%	-0.14%	-4.64%	3.68%
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	2.210	2.210	2.210
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.	35.67x	7.46x	19.28x	1.43%	457B
ARISTA NETWORKS, INC.	53.47x	18.23x	38.07x	-.--%	227B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	18.48x	0.76x	13.39x	2.43%	167B
ZHONGJI INNOLIGHT CO., LTD.	31.84x	10.16x	25.16x	0.33%	156B
MOTOROLA SOLUTIONS, INC.	32.85x	6.23x	18.23x	1.09%	72.33B
GARMIN LTD.	29.35x	6.65x	22.39x	1.4%	56.66B
LUMENTUM HOLDINGS INC.	144.54x	18.61x	54.57x	-.--%	55.54B
CIENA CORPORATION	72.44x	8.44x	38.96x	-.--%	53.37B
NOKIA OYJ	38.99x	2x	12.99x	1.89%	51.25B
Average	50.85x	8.73x	27.00x	0.95%	144.01B
Weighted average by Cap.	42.00x	9.01x	24.67x	1.05%