Valuation Net Insight AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-22 pm EDT			5-day change	1st Jan Change
2.270 ^SEK	-0.66%		-1.52%	-42.09%

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	772.7	-	-
Change	-	-13.73%	-16.06%	41.12%	-48.48%	-42.09%	-	-
Enterprise Value (EV) ¹	2,534	2,186	1,593	2,370	1,283	720.7	753.7	727.7
Change	-	-13.73%	-27.13%	48.77%	-45.88%	-43.82%	4.58%	-3.45%
P/E	-221x	40.4x	30.6x	37.7x	-196x	-25.2x	227x	16.2x
PBR	-	-	3x	4.03x	2.13x	1.3x	1.29x	1.19x
PEG	-	-0x	2.3x	2.1x	2x	-0x	-2x	0x
Capitalization / Revenue	-	-	3.28x	4.26x	2.56x	1.73x	1.43x	1.27x
EV / Revenue	-	-	2.85x	3.9x	2.46x	1.62x	1.4x	1.19x
EV / EBITDA	-	-	11.2x	14.8x	14x	14.2x	7.49x	4.43x
EV / EBIT	-	-	22.5x	30.1x	146x	-17.6x	443x	12.4x
EV / FCF	-	-	-	95.1x	-10.1x	-721x	-22.2x	28x
FCF Yield	-	-	-	1.05%	-9.91%	-0.14%	-4.51%	3.57%
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	2.270	2.270	2.270
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.($)
NET INSIGHT AB	-25.39x	1.63x	14.34x	-	80.24M
CISCO SYSTEMS, INC.	34.5x	7.23x	18.66x	1.48%	442B
ARISTA NETWORKS, INC.	51.76x	17.61x	36.76x	-.--%	220B
ZHONGJI INNOLIGHT CO., LTD.	40.17x	12.27x	30.52x	0.26%	187B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.88x	0.82x	14.42x	2.26%	179B
MOTOROLA SOLUTIONS, INC.	30.63x	5.85x	17.12x	1.17%	67.44B
LUMENTUM HOLDINGS INC.	169.57x	21.83x	63.99x	-.--%	65.16B
NOKIA OYJ	36.87x	2.37x	15.39x	1.61%	60.08B
CIENA CORPORATION	78.53x	9.15x	42.23x	-.--%	57.86B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	19.99x	2.81x	13.27x	3.06%	47.52B
Average	45.65x	8.16x	26.67x	1.09%	132.6B
Weighted average by Cap.	44.14x	9.15x	25.60x	1.08%