|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 242.40 SEK | -3.81% |
|
-10.16% | -7.83% |
| 06-11 | INVISIO AB Introduces Enhanced Drone Awareness Capability In INVISIO T30 Headset | CI |
| 05-19 | Qube closes short positions in Invisio, Camurus and Bonesupport | 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 | 11,194 | - | - |
| Change | - | 1.63% | 18.83% | 40.85% | -2.14% | -7.83% | - | - |
| Enterprise Value (EV) 1 | 7,246 | 7,378 | 8,624 | 12,205 | 11,819 | 10,740 | 10,467 | 10,165 |
| Change | - | 1.82% | 16.9% | 41.52% | -3.17% | -9.13% | -2.53% | -2.89% |
| P/E Ratio | 512x | 166x | 50x | 41.2x | 56x | 31.1x | 22x | 17.8x |
| PBR | 17.5x | 14.5x | 12.6x | 12.2x | 10.3x | 7.95x | 6.36x | 5.13x |
| 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 | 5.11x | 4.28x | 3.66x |
| EV / Revenue | 12.2x | 9.51x | 6.96x | 6.76x | 6.8x | 4.91x | 4.01x | 3.33x |
| EV / EBITDA | 104x | 65.3x | 28x | 26.3x | 31.3x | 19.6x | 13.9x | 11.2x |
| EV / EBIT | 291x | 113x | 35.5x | 30.3x | 38.3x | 22.4x | 15.6x | 12.4x |
| EV / FCF | 100x | 414x | 50.1x | 83.9x | 41.4x | 42.5x | 26.5x | 21.2x |
| FCF Yield | 1% | 0.24% | 2% | 1.19% | 2.41% | 2.35% | 3.78% | 4.72% |
| Dividend per Share 2 | 0.7 | 0.7 | 1.3 | 2.3 | 3 | 3.385 | 4.225 | 5.125 |
| Rate of return | 0.43% | 0.43% | 0.66% | 0.83% | 1.14% | 1.4% | 1.74% | 2.11% |
| EPS 2 | 0.32 | 0.99 | 3.91 | 6.69 | 4.7 | 7.783 | 11 | 13.66 |
| Distribution rate | 219% | 70.7% | 33.2% | 34.4% | 63.8% | 43.5% | 38.4% | 37.5% |
| Net sales 1 | 593 | 775.5 | 1,238 | 1,807 | 1,737 | 2,189 | 2,613 | 3,055 |
| EBITDA 1 | 69.9 | 113 | 308.2 | 463.4 | 377.8 | 549.1 | 750.9 | 906.9 |
| EBIT 1 | 24.9 | 65.2 | 242.9 | 402.3 | 308.8 | 478.4 | 671.8 | 819.4 |
| Net income 1 | 14.5 | 44.5 | 178.4 | 306.4 | 218.1 | 360.9 | 508.8 | 622.1 |
| Net Debt 1 | -49.8 | -37.3 | -187.1 | -205.5 | -326.2 | -454.4 | -726.5 | -1,029 |
| Reference price 2 | 163.80 | 164.60 | 195.60 | 275.50 | 263.00 | 242.40 | 242.40 | 242.40 |
| 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
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.14x | 4.91x | 19.56x | 1.4% | 1.19B | |
| 35.25x | 6.43x | 25.16x | 0.19% | 36.59B | |
| 24.51x | 0.97x | 9.88x | -.--% | 6.07B | |
| 8.7x | -0.01x | -0.06x | 3.59% | 3.19B | |
| 98.46x | 26.55x | 72.09x | 0.18% | 2.68B | |
| 74.89x | 3.25x | 14.11x | -.--% | 1.98B | |
| 74.33x | 7.43x | 39.89x | - | 1.93B | |
| 100.57x | 6.79x | 28.9x | - | 1.55B | |
| Average | 55.98x | 7.04x | 26.19x | 0.89% | 6.9B | |
| Weighted average by Cap. | 40.13x | 6.33x | 24.40x | 0.4% |
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
