Valuation Invisio AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 19:00:00 09/07/2026 +03			5-day change	1st Jan Change
214.20 ^SEK	-0.46%		-3.51%	-18.56%

07-01	SEB cuts Invisio target price to 350 kronor (375), reiterates buy	FW
06-26	Affärsvärlden puts a speculative buy recommendation on Invisio	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	9,938	-	-
Change	-	1.63%	18.83%	40.85%	-2.14%	-18.17%	-	-
Enterprise Value (EV) ¹	7,246	7,378	8,624	12,205	11,819	9,491	9,241	8,963
Change	-	1.82%	16.9%	41.52%	-3.17%	-19.7%	-2.63%	-3.01%
P/E	512x	166x	50x	41.2x	56x	28.9x	20.3x	16.3x
PBR	17.5x	14.5x	12.6x	12.2x	10.3x	7.15x	5.76x	4.68x
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	4.61x	3.86x	3.29x
EV / Revenue	12.2x	9.51x	6.96x	6.76x	6.8x	4.4x	3.59x	2.97x
EV / EBITDA	104x	65.3x	28x	26.3x	31.3x	17.9x	12.7x	10.1x
EV / EBIT	291x	113x	35.5x	30.3x	38.3x	20.7x	14.3x	11.3x
EV / FCF	100x	414x	50.1x	83.9x	41.4x	38.9x	25x	19.7x
FCF Yield	1%	0.24%	2%	1.19%	2.41%	2.57%	4.01%	5.07%
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%	1.54%	1.9%	2.31%
EPS ²	0.32	0.99	3.91	6.69	4.7	7.457	10.58	13.21
Distribution rate	219%	70.7%	33.2%	34.4%	63.8%	44.3%	38.7%	37.7%
Net sales ¹	593	775.5	1,238	1,807	1,737	2,155	2,578	3,022
EBITDA ¹	69.9	113	308.2	463.4	377.8	529.5	725.1	883.1
EBIT ¹	24.9	65.2	242.9	402.3	308.8	459.1	646.5	796.5
Net income ¹	14.5	44.5	178.4	306.4	218.1	345.7	489.5	604.7
Net Debt ¹	-49.8	-37.3	-187.1	-205.5	-326.2	-447	-696.6	-974.8
Reference price ²	163.80	164.60	195.60	275.50	263.00	215.20	215.20	215.20
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

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.($)
INVISIO AB	28.86x	4.4x	17.92x	1.54%	1.02B
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	33.47x	6.62x	26.48x	0.2%	36.69B
PARSONS CORPORATION	25.57x	0.97x	9.85x	-.--%	6.06B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.21x	-0.02x	-0.17x	3.81%	3B
DATA PATTERNS (INDIA) LIMITED	92.93x	25.04x	67.99x	0.19%	2.51B
EXAIL TECHNOLOGIES	94.14x	4.4x	19.34x	-.--%	2.42B
DRONESHIELD LIMITED	65.89x	5.78x	33.57x	-	1.48B
KRAKEN ROBOTICS INC.	73.33x	6.01x	26.44x	-	1.31B
Average	52.80x	6.65x	25.18x	0.96%	6.81B
Weighted average by Cap.	38.39x	6.30x	24.79x	0.4%