Valuation Net Insight AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-08-13 pm EDT			5-day change	1st Jan Change
2.695 ^SEK	+3.45%		+11.13%	-31.25%

Aug. 11	Net Insight to centralize production of the Blinkfestivalen	FW
Jul. 16	DNB Carnegie cuts the upper end of its value range for Net Insight	FW

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	917.3	-	-
Change	-	-13.73%	-16.06%	41.12%	-48.48%	-31.25%	-	-
Enterprise Value (EV) ¹	2,534	2,186	1,593	2,370	1,283	865.3	898.3	872.3
Change	-	-13.73%	-27.13%	48.77%	-45.88%	-32.54%	3.81%	-2.89%
P/E	-221x	40.4x	30.6x	37.7x	-196x	-29.9x	270x	19.3x
PBR	-	-	3x	4.03x	2.13x	1.54x	1.53x	1.42x
PEG	-	-0x	2.3x	2.1x	2x	-0x	-2x	0x
Capitalization / Revenue	-	-	3.28x	4.26x	2.56x	2.06x	1.7x	1.5x
EV / Revenue	-	-	2.85x	3.9x	2.46x	1.94x	1.67x	1.43x
EV / EBITDA	-	-	11.2x	14.8x	14x	17.1x	8.93x	5.31x
EV / EBIT	-	-	22.5x	30.1x	146x	-21.1x	528x	14.9x
EV / FCF	-	-	-	95.1x	-10.1x	-865x	-26.4x	33.6x
FCF Yield	-	-	-	1.05%	-9.91%	-0.12%	-3.78%	2.98%
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	2.695	2.695	2.695
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NET INSIGHT AB	-29.94x	1.94x	17.1x	-	95.88M
CISCO SYSTEMS, INC.	34.91x	7.31x	18.87x	1.46%	447B
ARISTA NETWORKS, INC.	53.62x	19.06x	38.25x	-.--%	257B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.99x	0.88x	15.78x	2.11%	192B
ZHONGJI INNOLIGHT CO., LTD.	32.39x	10.2x	25.1x	0.34%	160B
LUMENTUM HOLDINGS INC.	178.25x	26.12x	76.57x	-.--%	78B
MOTOROLA SOLUTIONS, INC.	33.73x	6.53x	18.65x	1%	76.96B
CIENA CORPORATION	85.07x	9.91x	45.74x	-.--%	62.68B
GARMIN LTD.	31.16x	7.08x	23.67x	1.32%	60.16B
NOKIA OYJ	44.5x	2.36x	15.35x	1.61%	60.12B
Average	48.57x	9.14x	29.51x	0.87%	139.42B
Weighted average by Cap.	46.74x	9.82x	27.21x	0.98%