Valuation Net Insight AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-02 pm EDT			5-day change	1st Jan Change
3.930 ^SEK	-2.36%		-1.75%	+0.26%

Jun. 11	Net Insight AB Powers Cloud-Connected Live Production Workflow with Nimbra 520	CI
Jun. 11	Net Insight delivers Nimbra solution to global tech player	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	1,338	-	-
Change	-	-13.73%	-16.06%	41.12%	-48.48%	0.26%	-	-
Enterprise Value (EV) ¹	2,534	2,186	1,593	2,370	1,283	1,251	1,229	1,172
Change	-	-13.73%	-27.13%	48.77%	-45.88%	-2.5%	-1.76%	-4.64%
P/E	-221x	40.4x	30.6x	37.7x	-196x	49.1x	19.7x	14.6x
PBR	-	-	3x	4.03x	2.13x	2.06x	1.86x	1.65x
PEG	-	-0x	2.3x	2.1x	2x	-0x	0x	0.4x
Capitalization / Revenue	-	-	3.28x	4.26x	2.56x	2.47x	2.08x	1.84x
EV / Revenue	-	-	2.85x	3.9x	2.46x	2.31x	1.91x	1.61x
EV / EBITDA	-	-	11.2x	14.8x	14x	10.1x	6.66x	5.27x
EV / EBIT	-	-	22.5x	30.1x	146x	39.2x	14.7x	10.4x
EV / FCF	-	-	-	95.1x	-10.1x	37.9x	68.3x	22.1x
FCF Yield	-	-	-	1.05%	-9.91%	2.64%	1.46%	4.52%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.03	0.15	0.17	0.2	-0.02	0.08	0.2	0.27
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	559.4	608	521.2	541.2	643.4	726.4
EBITDA ¹	-	-	142.5	159.8	91.5	124.2	184.4	222.3
EBIT ¹	-	-	70.89	78.86	8.8	31.9	83.4	113
Net income ¹	-13.12	54.02	60.1	71.05	-7.551	28	68	91
Net Debt ¹	-	-	-242.1	-219.6	-51.57	-87	-109	-166
Reference price ²	6.620	6.055	5.200	7.530	3.920	3.930	3.930	3.930
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	50.31x	2.37x	10.33x	-	141M
CISCO SYSTEMS, INC.	36.13x	7.53x	19.44x	1.42%	461B
ARISTA NETWORKS, INC.	49.47x	16.79x	35.15x	-.--%	210B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.85x	0.95x	16.62x	1.94%	204B
ZHONGJI INNOLIGHT CO., LTD.	45.44x	14.15x	35.63x	0.24%	201B
NOKIA OYJ	45.28x	2.91x	18.92x	1.32%	72.73B
CIENA CORPORATION	88.85x	10.35x	47.77x	-.--%	65.46B
MOTOROLA SOLUTIONS, INC.	31.58x	5.98x	17.52x	1.13%	69.54B
LUMENTUM HOLDINGS INC.	162.2x	20.88x	61.31x	-.--%	62.33B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	19.37x	2.71x	12.81x	3.15%	45.9B
Average	55.15x	8.46x	27.55x	1.02%	139.23B
Weighted average by Cap.	45.36x	9.17x	26.59x	1.02%