Valuation Invisio AB BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:44:09 2026-06-30 EDT			5-day change	1st Jan Change
18.60 ^EUR	-0.37%		-1.94%	-23.33%

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

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	9,467	-	-
Change	-	1.63%	18.83%	40.85%	-2.14%	-22.05%	-	-
Enterprise Value (EV) ¹	7,246	7,378	8,624	12,205	11,819	9,020	8,772	8,495
Change	-	1.82%	16.9%	41.52%	-3.17%	-23.68%	-2.75%	-3.15%
P/E	512x	166x	50x	41.2x	56x	27.6x	19.4x	15.6x
PBR	17.5x	14.5x	12.6x	12.2x	10.3x	6.81x	5.5x	4.47x
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	4.4x	3.68x	3.14x
EV / Revenue	12.2x	9.51x	6.96x	6.76x	6.8x	4.19x	3.41x	2.81x
EV / EBITDA	104x	65.3x	28x	26.3x	31.3x	17.1x	12.1x	9.64x
EV / EBIT	291x	113x	35.5x	30.3x	38.3x	19.7x	13.6x	10.7x
EV / FCF	100x	414x	50.1x	83.9x	41.4x	37.1x	23.8x	18.8x
FCF Yield	1%	0.24%	2%	1.19%	2.41%	2.7%	4.21%	5.33%
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%	2.43%
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	205.00	205.00	205.00
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	31.74x	6.29x	25.14x	0.21%	34.95B
PARSONS CORPORATION	23.18x	0.88x	9x	-.--%	5.49B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.09x	-0.02x	-0.2x	3.86%	2.96B
DATA PATTERNS (INDIA) LIMITED	96.87x	26.12x	70.91x	0.18%	2.65B
EXAIL TECHNOLOGIES	90.98x	3.94x	16.91x	-.--%	2.35B
DRONESHIELD LIMITED	66.17x	5.81x	33.73x	-	1.48B
KRAKEN ROBOTICS INC.	89.14x	6.02x	25.62x	-	1.35B
Average	58.03x	7.00x	25.87x	0.85%	7.32B
Weighted average by Cap.	38.05x	6.24x	24.19x	0.4%