Valuation Net Insight AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 03:01:04 2026-07-23 EDT			5-day change	1st Jan Change
2.260 ^SEK	-0.44%		-1.52%	-42.09%

07-16	DNB Carnegie cuts the upper end of its value range for Net Insight	FW
07-15	Net Insight AB, Q2 2026 Earnings Call, Jul 15, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,534	2,186	1,835	2,590	1,334	772.7	-	-
Change	-	-13.73%	-16.06%	41.12%	-48.48%	-42.09%	-	-
Enterprise Value (EV) ¹	2,534	2,186	1,593	2,370	1,283	720.7	753.7	727.7
Change	-	-13.73%	-27.13%	48.77%	-45.88%	-43.82%	4.58%	-3.45%
P/E	-221x	40.4x	30.6x	37.7x	-196x	-25.2x	227x	16.2x
PBR	-	-	3x	4.03x	2.13x	1.3x	1.29x	1.19x
PEG	-	-0x	2.3x	2.1x	2x	-0x	-2x	0x
Capitalization / Revenue	-	-	3.28x	4.26x	2.56x	1.73x	1.43x	1.27x
EV / Revenue	-	-	2.85x	3.9x	2.46x	1.62x	1.4x	1.19x
EV / EBITDA	-	-	11.2x	14.8x	14x	14.2x	7.49x	4.43x
EV / EBIT	-	-	22.5x	30.1x	146x	-17.6x	443x	12.4x
EV / FCF	-	-	-	95.1x	-10.1x	-721x	-22.2x	28x
FCF Yield	-	-	-	1.05%	-9.91%	-0.14%	-4.51%	3.57%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.03	0.15	0.17	0.2	-0.02	-0.09	0.01	0.14
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	559.4	608	521.2	446.2	539.2	609.7
EBITDA ¹	-	-	142.5	159.8	91.5	50.6	100.6	164.2
EBIT ¹	-	-	70.89	78.86	8.8	-41	1.7	58.6
Net income ¹	-13.12	54.02	60.1	71.05	-7.551	-33.1	3.2	46.7
Net Debt ¹	-	-	-242.1	-219.6	-51.57	-52	-19	-45
Reference price ²	6.620	6.055	5.200	7.530	3.920	2.270	2.270	2.270
Nbr of stocks (in thousands)	382,783	361,048	352,901	343,903	340,376	340,376	-	-
Announcement Date	4/22/22	4/21/23	4/16/24	2/19/25	2/11/26	-	-	-

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.($)
NET INSIGHT AB	-25.22x	1.62x	14.24x	-	79.74M
CISCO SYSTEMS, INC.	34.51x	7.23x	18.66x	1.48%	442B
ARISTA NETWORKS, INC.	51.84x	17.64x	36.83x	-.--%	220B
ZHONGJI INNOLIGHT CO., LTD.	37.49x	12.01x	29.86x	0.28%	183B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.79x	0.82x	14.35x	2.27%	178B
MOTOROLA SOLUTIONS, INC.	30.48x	5.82x	17.04x	1.17%	67.12B
LUMENTUM HOLDINGS INC.	167.98x	21.62x	63.39x	-.--%	64.55B
NOKIA OYJ	36x	2.31x	15x	1.65%	58.69B
CIENA CORPORATION	76.3x	8.89x	41.03x	-.--%	56.22B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	20.28x	2.85x	13.49x	3.01%	48.22B
Average	44.95x	8.08x	26.39x	1.09%	131.85B
Weighted average by Cap.	43.49x	9.09x	25.38x	1.08%