Valuation Net Insight AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 07:54:56 2022-11-30 am EST			5-day change	1st Jan Change
5.755 ^SEK	+147.79%		+140.29%	+48.32%

Jul. 16	DNB Carnegie cuts the upper end of its value range for Net Insight	FW
Jul. 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	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	-25.5x	230x	16.4x
PBR	-	-	3x	4.03x	2.13x	1.31x	1.3x	1.21x
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	2.295	2.295	2.295
Nbr of stocks (in thousands)	382,783	361,048	352,901	343,903	340,376	340,376	-	-
Announcement Date	4/22/22	4/21/23	4/16/24	2/19/25	2/11/26	-	-	-

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.	35.11x	7.35x	18.98x	1.45%	450B
ARISTA NETWORKS, INC.	51.58x	17.55x	36.63x	-.--%	219B
ZHONGJI INNOLIGHT CO., LTD.	36.99x	11.84x	29.45x	0.28%	181B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.64x	0.81x	14.24x	2.28%	177B
MOTOROLA SOLUTIONS, INC.	31.5x	6x	17.55x	1.14%	69.36B
LUMENTUM HOLDINGS INC.	154.47x	19.89x	58.31x	-.--%	59.36B
CIENA CORPORATION	75.11x	8.75x	40.39x	-.--%	55.34B
NOKIA OYJ	40.28x	2.06x	13.44x	1.83%	52.41B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	17.75x	2.83x	12.1x	3.02%	48.04B
Average	51.38x	8.56x	26.79x	1.11%	145.66B
Weighted average by Cap.	42.51x	8.97x	24.87x	1.09%