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 | 847.5 | - | - |
| Change | - | -13.73% | -16.06% | 41.12% | -48.48% | -36.48% | - | - |
| Enterprise Value (EV) 1 | 2,534 | 2,186 | 1,593 | 2,370 | 1,283 | 796.5 | 828.5 | 799.5 |
| Change | - | -13.73% | -27.13% | 48.77% | -45.88% | -37.9% | 4.02% | -3.5% |
| P/E | -221x | 40.4x | 30.6x | 37.7x | -196x | -31.1x | 125x | 17.8x |
| PBR | - | - | 3x | 4.03x | 2.13x | 1.42x | 1.41x | 1.3x |
| PEG | - | -0x | 2.3x | 2.1x | 2x | -0x | -1x | 0x |
| Capitalization / Revenue | - | - | 3.28x | 4.26x | 2.56x | 1.88x | 1.56x | 1.38x |
| EV / Revenue | - | - | 2.85x | 3.9x | 2.46x | 1.77x | 1.52x | 1.3x |
| EV / EBITDA | - | - | 11.2x | 14.8x | 14x | 15x | 7.99x | 4.76x |
| EV / EBIT | - | - | 22.5x | 30.1x | 146x | -20.7x | 176x | 12.9x |
| EV / FCF | - | - | - | 95.1x | -10.1x | -398x | -25.9x | 28.6x |
| FCF Yield | - | - | - | 1.05% | -9.91% | -0.25% | -3.86% | 3.5% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.03 | 0.15 | 0.17 | 0.2 | -0.02 | -0.08 | 0.02 | 0.14 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | 559.4 | 608 | 521.2 | 451 | 544.8 | 616 |
| EBITDA 1 | - | - | 142.5 | 159.8 | 91.5 | 53.1 | 103.7 | 168 |
| EBIT 1 | - | - | 70.89 | 78.86 | 8.8 | -38.5 | 4.7 | 62.2 |
| Net income 1 | -13.12 | 54.02 | 60.1 | 71.05 | -7.551 | -31.2 | 5.5 | 49.5 |
| Net Debt 1 | - | - | -242.1 | -219.6 | -51.57 | -51 | -19 | -48 |
| Reference price 2 | 6.620 | 6.055 | 5.200 | 7.530 | 3.920 | 2.490 | 2.490 | 2.490 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -31.13x | 1.77x | 15x | - | 85.13M | |
| 26.86x | 6.02x | 15.58x | 1.55% | 435B | |
| 46.46x | 16.41x | 32.9x | -.--% | 224B | |
| 15.39x | 0.62x | 11.17x | 2.94% | 139B | |
| 19.23x | 5.98x | 14.43x | 0.64% | 104B | |
| 35.14x | 6.81x | 19.73x | 0.99% | 80.37B | |
| 37.86x | 11.33x | 25.3x | -.--% | 74.11B | |
| 28.97x | 6.63x | 21.85x | 1.41% | 56.49B | |
| 44.14x | 1.97x | 12.47x | 1.95% | 49.17B | |
| 17.26x | 2.75x | 11.5x | 4.12% | 48.06B | |
| Average | 24.02x | 6.03x | 17.99x | 1.51% | 120.98B | |
| Weighted average by Cap. | 30.14x | 7.43x | 19.05x | 1.32% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
