Valuation Invisio AB BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:44 2026-07-31 EDT			5-day change	1st Jan Change
19.05 ^EUR	+0.42%		+2.49%	-22.09%

07-30	DNB Carnegie cuts Invisio target price to 320 kronor (335), reiterates buy	FW
07-21	Invisio executive Roger Kristiansson Skaaby buys shares for 2 million kronor	FW

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	9,596	-	-
Change	-	1.63%	18.83%	40.85%	-2.14%	-20.99%	-	-
Enterprise Value (EV) ¹	7,246	7,378	8,624	12,205	11,819	9,158	8,933	8,668
Change	-	1.82%	16.9%	41.52%	-3.17%	-22.52%	-2.46%	-2.96%
P/E	512x	166x	50x	41.2x	56x	32.5x	20.6x	16.3x
PBR	17.5x	14.5x	12.6x	12.2x	10.3x	7.1x	5.72x	4.68x
PEG	-	1x	0x	0.6x	-1.9x	0.9x	0.4x	0.6x
Capitalization / Revenue	12.3x	9.56x	7.11x	6.87x	6.99x	4.66x	3.79x	3.21x
EV / Revenue	12.2x	9.51x	6.96x	6.76x	6.8x	4.44x	3.53x	2.9x
EV / EBITDA	104x	65.3x	28x	26.3x	31.3x	19.8x	12.9x	10.1x
EV / EBIT	291x	113x	35.5x	30.3x	38.3x	23.3x	14.5x	11.3x
EV / FCF	100x	414x	50.1x	83.9x	41.4x	38.2x	25x	18.4x
FCF Yield	1%	0.24%	2%	1.19%	2.41%	2.62%	4.01%	5.43%
Dividend per Share ²	0.7	0.7	1.3	2.3	3	2.991	3.901	4.833
Rate of return	0.43%	0.43%	0.66%	0.83%	1.14%	1.44%	1.88%	2.33%
EPS ²	0.32	0.99	3.91	6.69	4.7	6.401	10.1	12.76
Distribution rate	219%	70.7%	33.2%	34.4%	63.8%	46.7%	38.6%	37.9%
Net sales ¹	593	775.5	1,238	1,807	1,737	2,060	2,532	2,988
EBITDA ¹	69.9	113	308.2	463.4	377.8	463.4	693.7	856.3
EBIT ¹	24.9	65.2	242.9	402.3	308.8	393.1	615.5	770.4
Net income ¹	14.5	44.5	178.4	306.4	218.1	296.2	467.2	585.8
Net Debt ¹	-49.8	-37.3	-187.1	-205.5	-326.2	-438.2	-663.3	-928
Reference price ²	163.80	164.60	195.60	275.50	263.00	207.80	207.80	207.80
Nbr of stocks (in thousands)	44,540	45,049	45,049	45,049	46,180	46,180	-	-
Announcement Date	2/14/22	2/13/23	2/13/24	2/13/25	2/12/26	-	-	-

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.($)
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	30.4x	5.94x	23.63x	0.22%	32.84B
PARSONS CORPORATION	30.33x	0.88x	10.48x	-.--%	4.72B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.6x	-0.02x	-0.16x	3.74%	3.06B
DATA PATTERNS (INDIA) LIMITED	67.44x	20.4x	51.54x	0.25%	2.51B
EXAIL TECHNOLOGIES	82.69x	4.66x	20.26x	-.--%	2.43B
KRAKEN ROBOTICS INC.	70.42x	5.77x	25.41x	-	1.27B
DRONESHIELD LIMITED	63.96x	4.9x	42.51x	-	1.1B
MILDEF GROUP AB	30.09x	3.44x	17.69x	0.62%	1.07B
Average	47.99x	5.75x	23.92x	0.8%	6.13B
Weighted average by Cap.	35.31x	5.68x	22.48x	0.43%