|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 205.60 SEK | -2.65% |
|
-4.10% | -21.83% |
| 06-26 | Affärsvärlden puts a speculative buy recommendation on Invisio | FW |
| 06-26 | DNB Carnegie cuts Invisio target price to 335 kronor (375), reiterates buy | FW |
Company Valuation: Invisio AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,296 | 7,415 | 8,812 | 12,411 | 12,145 | 9,495 | - | - |
| Change | - | 1.63% | 18.83% | 40.85% | -2.14% | -21.83% | - | - |
| Enterprise Value (EV) 1 | 7,246 | 7,378 | 8,624 | 12,205 | 11,819 | 9,063 | 8,818 | 8,548 |
| Change | - | 1.82% | 16.9% | 41.52% | -3.17% | -23.32% | -2.69% | -3.07% |
| P/E | 512x | 166x | 50x | 41.2x | 56x | 27.6x | 19.5x | 15.6x |
| PBR | 17.5x | 14.5x | 12.6x | 12.2x | 10.3x | 6.83x | 5.51x | 4.48x |
| PEG | - | 1x | 0x | 0.6x | -1.9x | 0.5x | 0.5x | 0.6x |
| Capitalization / Revenue | 12.3x | 9.56x | 7.11x | 6.87x | 6.99x | 4.41x | 3.69x | 3.14x |
| EV / Revenue | 12.2x | 9.51x | 6.96x | 6.76x | 6.8x | 4.21x | 3.42x | 2.83x |
| EV / EBITDA | 104x | 65.3x | 28x | 26.3x | 31.3x | 17.2x | 12.2x | 9.7x |
| EV / EBIT | 291x | 113x | 35.5x | 30.3x | 38.3x | 19.8x | 13.7x | 10.8x |
| EV / FCF | 100x | 414x | 50.1x | 83.9x | 41.4x | 36.8x | 23.2x | 18.4x |
| FCF Yield | 1% | 0.24% | 2% | 1.19% | 2.41% | 2.72% | 4.31% | 5.44% |
| Dividend per Share 2 | 0.7 | 0.7 | 1.3 | 2.3 | 3 | 3.305 | 4.088 | 4.98 |
| Rate of return | 0.43% | 0.43% | 0.66% | 0.83% | 1.14% | 1.61% | 1.99% | 2.42% |
| EPS 2 | 0.32 | 0.99 | 3.91 | 6.69 | 4.7 | 7.439 | 10.55 | 13.18 |
| Distribution rate | 219% | 70.7% | 33.2% | 34.4% | 63.8% | 44.4% | 38.7% | 37.8% |
| Net sales 1 | 593 | 775.5 | 1,238 | 1,807 | 1,737 | 2,152 | 2,575 | 3,019 |
| EBITDA 1 | 69.9 | 113 | 308.2 | 463.4 | 377.8 | 528.4 | 723.5 | 881.4 |
| EBIT 1 | 24.9 | 65.2 | 242.9 | 402.3 | 308.8 | 457.8 | 645.1 | 794.7 |
| Net income 1 | 14.5 | 44.5 | 178.4 | 306.4 | 218.1 | 343.3 | 489.5 | 602.9 |
| Net Debt 1 | -49.8 | -37.3 | -187.1 | -205.5 | -326.2 | -432 | -676.1 | -947 |
| Reference price 2 | 163.80 | 164.60 | 195.60 | 275.50 | 263.00 | 205.60 | 205.60 | 205.60 |
| Nbr of stocks (in thousands) | 44,540 | 45,049 | 45,049 | 45,049 | 46,180 | 46,180 | - | - |
| Announcement Date | 14/02/22 | 13/02/23 | 13/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.64x | 4.21x | 17.15x | 1.61% | 977M | |
| 32.1x | 6.36x | 25.41x | 0.21% | 35.36B | |
| 23.01x | 0.88x | 8.93x | -.--% | 5.45B | |
| 7.82x | -0.03x | -0.27x | 4% | 2.86B | |
| 97.62x | 26.32x | 71.46x | 0.18% | 2.67B | |
| 87.84x | 3.7x | 15.93x | -.--% | 2.26B | |
| 64.75x | 5.67x | 32.93x | - | 1.45B | |
| 93.43x | 6.31x | 26.86x | - | 1.42B | |
| Average | 54.27x | 6.68x | 24.80x | 1% | 6.56B | |
| Weighted average by Cap. | 38.05x | 6.28x | 24.33x | 0.42% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- IVSO Stock
- Valuation Invisio AB
Select your edition
All financial news and data tailored to specific country editions
