Valuation BlincVision

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-06-17 EDT			5-day change	1st Jan Change
0.1130 ^SEK	-2.59%		-18.00%	+58.26%

06-09	Terranet AB has Changed its Name to BlincVision	CI
06-09	Calendar: Tuesday, June 9	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	181.4	381	164.4	46.14	156.2	159.8
Change	-	110.05%	-56.83%	-71.94%	238.45%	2.32%
Enterprise Value (EV) ¹	145.4	355.1	174.2	36.03	148.1	128.9
Change	-	144.26%	-50.94%	-79.32%	311.16%	-12.96%
P/E	-3.93x	-7.12x	-5.04x	-0.41x	-3.65x	-2.94x
PBR	5.29x	5.18x	3.4x	1.6x	6.06x	2.69x
PEG	-	0.2x	0.1x	-0x	0x	0.1x
Capitalization / Revenue	46.9x	38.5x	53.2x	18x	39.5x	21.6x
EV / Revenue	37.6x	35.9x	56.4x	14.1x	37.5x	17.4x
EV / EBITDA	-4.92x	-10.5x	-6.05x	-1.04x	-4.19x	-3.29x
EV / EBIT	-4.89x	-10.4x	-5.93x	-1.03x	-4.14x	-3.25x
EV / FCF	-7.07x	-9.35x	-7.54x	-1.91x	-4.75x	-4.15x
FCF Yield	-14.1%	-10.7%	-13.3%	-52.2%	-21.1%	-24.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.2722	-0.17	-0.1	-0.15	-0.04	-0.0243
Distribution rate	-	-	-	-	-	-
Net sales ¹	3.871	9.903	3.091	2.564	3.951	7.394
EBITDA ¹	-29.57	-33.69	-28.8	-34.53	-35.34	-39.15
EBIT ¹	-29.72	-33.99	-29.37	-35.05	-35.81	-39.68
Net income ¹	-34.89	-44.73	-32.29	-73.15	-39.12	-46.41
Net Debt ¹	-35.98	-25.86	9.753	-10.11	-8.026	-30.86
Reference price ²	1.0700	1.2100	0.5040	0.0611	0.1458	0.0714
Nbr of stocks (in thousands)	169,503	314,853	326,289	755,146	1,071,033	2,237,903
Announcement Date	4/8/21	4/7/22	4/19/23	4/30/24	4/25/25	4/22/26

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.($)
BLINCVISION	-	-	-	-	27.7M
MICROSOFT CORPORATION	22.71x	8.73x	14.52x	0.94%	2,926B
PALANTIR TECHNOLOGIES INC.	98.98x	39.92x	66.72x	-.--%	319B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	121.02x	35.96x	121.69x	0.15%	121B
CADENCE DESIGN SYSTEMS, INC.	86.33x	17.33x	37.8x	-.--%	107B
SYNOPSYS, INC.	166.2x	9.64x	24.61x	-.--%	85.86B
DATADOG, INC.	424.19x	17.87x	71.95x	-.--%	82.27B
SEA LIMITED	28.57x	1.46x	11.39x	-.--%	53.17B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	133.35x	4.9x	24.93x	-.--%	42.7B
ROBLOX CORPORATION	-32.41x	4.33x	20.75x	-.--%	35.33B
Average	116.55x	15.57x	43.82x	0.12%	377.28B
Weighted average by Cap.	46.98x	12.53x	24.66x	0.73%