|
Market Closed -
Nasdaq Stockholm
19:00:00 10/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 234.00 SEK | 0.00% |
|
+3.08% | -11.03% |
| 08-27 | Boliden slid after acquisition, OMXS30 index fell 0.2 percent | FW |
| 08-27 | Slightly higher in Stockholm, Elekta slips on earnings | 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 | 10,806 | - | - |
| Change | - | 1.63% | 18.83% | 40.85% | -2.14% | -11.03% | - | - |
| Enterprise Value (EV) 1 | 7,246 | 7,378 | 8,624 | 12,205 | 11,819 | 10,368 | 10,143 | 9,878 |
| Change | - | 1.82% | 16.9% | 41.52% | -3.17% | -12.28% | -2.17% | -2.61% |
| P/E | 512x | 166x | 50x | 41.2x | 56x | 36.6x | 23.2x | 18.3x |
| PBR | 17.5x | 14.5x | 12.6x | 12.2x | 10.3x | 8x | 6.45x | 5.26x |
| PEG | - | 1x | 0x | 0.6x | -1.9x | 1x | 0.4x | 0.7x |
| Capitalization / Revenue | 12.3x | 9.56x | 7.11x | 6.87x | 6.99x | 5.24x | 4.27x | 3.62x |
| EV / Revenue | 12.2x | 9.51x | 6.96x | 6.76x | 6.8x | 5.03x | 4.01x | 3.31x |
| EV / EBITDA | 104x | 65.3x | 28x | 26.3x | 31.3x | 22.4x | 14.6x | 11.5x |
| EV / EBIT | 291x | 113x | 35.5x | 30.3x | 38.3x | 26.4x | 16.5x | 12.8x |
| EV / FCF | 100x | 414x | 50.1x | 83.9x | 41.4x | 43.3x | 28.3x | 21x |
| FCF Yield | 1% | 0.24% | 2% | 1.19% | 2.41% | 2.31% | 3.53% | 4.76% |
| 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% | 1.28% | 1.67% | 2.07% |
| 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 | 463.5 | 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 | 234.00 | 234.00 | 234.00 |
| Nbr of stocks (in thousands) | 44,540 | 45,049 | 45,049 | 45,049 | 46,180 | 46,180 | - | - |
| Announcement Date | 2/14/22 A | 2/13/23 A | 2/13/24 A | 2/13/25 A | 2/12/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.56x | 5.03x | 22.37x | 1.28% | 1.13B | |
| 34.78x | 6.89x | 27.04x | 0.19% | 37.84B | |
| 31.11x | 0.92x | 11.2x | -.--% | 4.94B | |
| 8.57x | -0.02x | -0.17x | 3.75% | 3.07B | |
| 78.02x | 23.47x | 59.25x | 0.17% | 2.87B | |
| 82.5x | 4.65x | 20.22x | -.--% | 2.45B | |
| 93.38x | 6.01x | 25.91x | - | 1.34B | |
| 101.38x | - | - | - | 1.24B | |
| -41.07x | 5.51x | -246.75x | - | 1.15B | |
| Average | 47.25x | 6.56x | -10.12x | 0.9% | 6.23B | |
| Weighted average by Cap. | 38.68x | 6.64x | 19.58x | 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
