|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 219.20 SEK | -1.26% |
|
+6.61% | -16.65% |
| 07-01 | SEB cuts Invisio target price to 350 kronor (375), reiterates buy | FW |
| 06-26 | Affärsvärlden puts a speculative buy recommendation on Invisio | 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 | 10,123 | - | - |
| Change | - | 1.63% | 18.83% | 40.85% | -2.14% | -16.65% | - | - |
| Enterprise Value (EV) 1 | 7,246 | 7,378 | 8,624 | 12,205 | 11,819 | 9,676 | 9,428 | 9,151 |
| Change | - | 1.82% | 16.9% | 41.52% | -3.17% | -18.13% | -2.57% | -2.93% |
| P/E | 512x | 166x | 50x | 41.2x | 56x | 29.5x | 20.8x | 16.6x |
| PBR | 17.5x | 14.5x | 12.6x | 12.2x | 10.3x | 7.29x | 5.88x | 4.78x |
| PEG | - | 1x | 0x | 0.6x | -1.9x | 0.5x | 0.5x | 0.7x |
| Capitalization / Revenue | 12.3x | 9.56x | 7.11x | 6.87x | 6.99x | 4.7x | 3.93x | 3.35x |
| EV / Revenue | 12.2x | 9.51x | 6.96x | 6.76x | 6.8x | 4.5x | 3.66x | 3.03x |
| EV / EBITDA | 104x | 65.3x | 28x | 26.3x | 31.3x | 18.3x | 13x | 10.4x |
| EV / EBIT | 291x | 113x | 35.5x | 30.3x | 38.3x | 21.1x | 14.6x | 11.5x |
| EV / FCF | 100x | 414x | 50.1x | 83.9x | 41.4x | 39.8x | 25.6x | 20.2x |
| FCF Yield | 1% | 0.24% | 2% | 1.19% | 2.41% | 2.52% | 3.91% | 4.95% |
| 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% | 1.51% | 1.86% | 2.27% |
| EPS 2 | 0.32 | 0.99 | 3.91 | 6.69 | 4.7 | 7.438 | 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 | 344.9 | 488.5 | 603.4 |
| Net Debt 1 | -49.8 | -37.3 | -187.1 | -205.5 | -326.2 | -446.7 | -695 | -971.6 |
| Reference price 2 | 163.80 | 164.60 | 195.60 | 275.50 | 263.00 | 219.20 | 219.20 | 219.20 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.47x | 4.5x | 18.31x | 1.51% | 1.05B | |
| 35.47x | 7.01x | 28.02x | 0.19% | 38.92B | |
| 25.42x | 0.96x | 9.78x | -.--% | 6.02B | |
| 8.19x | -0.02x | -0.18x | 3.82% | 3B | |
| 97.62x | 26.32x | 71.47x | 0.18% | 2.65B | |
| 92.11x | 3.98x | 17.1x | -.--% | 2.38B | |
| 68.45x | 6.03x | 35.01x | - | 1.54B | |
| 93.75x | 6.71x | 29.49x | - | 1.46B | |
| Average | 56.31x | 6.94x | 26.13x | 0.95% | 7.13B | |
| Weighted average by Cap. | 40.50x | 6.69x | 26.22x | 0.39% |
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
