|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 206.00 SEK | +0.68% |
|
-4.45% | -21.67% |
| 07-21 | Invisio executive Roger Kristiansson Skaaby buys shares for 2 million kronor | FW |
| 07-21 | Pareto Securities cuts Invisio price target to 282 kronor (305), reiterates buy | 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 | 9,513 | - | - |
| Change | - | 1.63% | 18.83% | 40.85% | -2.14% | -21.67% | - | - |
| Enterprise Value (EV) 1 | 7,246 | 7,378 | 8,624 | 12,205 | 11,819 | 9,070 | 8,841 | 8,572 |
| Change | - | 1.82% | 16.9% | 41.52% | -3.17% | -23.26% | -2.52% | -3.04% |
| P/E | 512x | 166x | 50x | 41.2x | 56x | 31.3x | 20.1x | 16x |
| PBR | 17.5x | 14.5x | 12.6x | 12.2x | 10.3x | 7.06x | 5.63x | 4.59x |
| PEG | - | 1x | 0x | 0.6x | -1.9x | 0.8x | 0.4x | 0.6x |
| Capitalization / Revenue | 12.3x | 9.56x | 7.11x | 6.87x | 6.99x | 4.63x | 3.73x | 3.17x |
| EV / Revenue | 12.2x | 9.51x | 6.96x | 6.76x | 6.8x | 4.41x | 3.47x | 2.85x |
| EV / EBITDA | 104x | 65.3x | 28x | 26.3x | 31.3x | 19.6x | 12.6x | 9.92x |
| EV / EBIT | 291x | 113x | 35.5x | 30.3x | 38.3x | 23.1x | 14.2x | 11x |
| EV / FCF | 100x | 414x | 50.1x | 83.9x | 41.4x | 36.8x | 24x | 17.8x |
| FCF Yield | 1% | 0.24% | 2% | 1.19% | 2.41% | 2.72% | 4.16% | 5.61% |
| Dividend per Share 2 | 0.7 | 0.7 | 1.3 | 2.3 | 3 | 3.081 | 3.966 | 4.9 |
| Rate of return | 0.43% | 0.43% | 0.66% | 0.83% | 1.14% | 1.5% | 1.93% | 2.38% |
| EPS 2 | 0.32 | 0.99 | 3.91 | 6.69 | 4.7 | 6.571 | 10.23 | 12.91 |
| Distribution rate | 219% | 70.7% | 33.2% | 34.4% | 63.8% | 46.9% | 38.8% | 38% |
| Net sales 1 | 593 | 775.5 | 1,238 | 1,807 | 1,737 | 2,055 | 2,548 | 3,004 |
| EBITDA 1 | 69.9 | 113 | 308.2 | 463.4 | 377.8 | 463.5 | 701.6 | 864.5 |
| EBIT 1 | 24.9 | 65.2 | 242.9 | 402.3 | 308.8 | 392.5 | 623.2 | 778.3 |
| Net income 1 | 14.5 | 44.5 | 178.4 | 306.4 | 218.1 | 304.2 | 472.9 | 591.8 |
| Net Debt 1 | -49.8 | -37.3 | -187.1 | -205.5 | -326.2 | -442.8 | -671.7 | -940.6 |
| Reference price 2 | 163.80 | 164.60 | 195.60 | 275.50 | 263.00 | 206.00 | 206.00 | 206.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.35x | 4.41x | 19.57x | 1.5% | 981M | |
| 33.76x | 6.67x | 26.85x | 0.2% | 36.62B | |
| 26.52x | 1x | 10.2x | -.--% | 6.28B | |
| 8.42x | -0.02x | -0.21x | 3.82% | 2.99B | |
| 72.64x | 21.8x | 55.19x | 0.23% | 2.67B | |
| 82.43x | 4.62x | 20.21x | -.--% | 2.4B | |
| 73.58x | 6.03x | 26.55x | - | 1.33B | |
| 59.04x | 5.2x | 29.56x | - | 1.32B | |
| Average | 48.47x | 6.22x | 23.49x | 0.96% | 6.82B | |
| Weighted average by Cap. | 37.11x | 6.21x | 24.47x | 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
