Valuation Net Insight AB

Stocks

Delayed Nasdaq Stockholm Other stock markets 19:00:00 12/06/2026 +03			5-day change	1st Jan Change
4.115 ^SEK	+2.36%		-0.48%	+4.97%

06-11	Net Insight AB Powers Cloud-Connected Live Production Workflow with Nimbra 520	CI
06-11	Net Insight delivers Nimbra solution to global tech player	FW

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	1,368	-	-
Change	-	-13.73%	-16.06%	41.12%	-48.48%	2.55%	-	-
Enterprise Value (EV) ¹	2,534	2,186	1,593	2,370	1,283	1,281	1,259	1,202
Change	-	-13.73%	-27.13%	48.77%	-45.88%	-0.11%	-1.72%	-4.53%
P/E Ratio	-221x	40.4x	30.6x	37.7x	-196x	50.3x	20.1x	14.9x
PBR	-	-	3x	4.03x	2.13x	2.1x	1.91x	1.69x
PEG	-	-0x	2.3x	2.1x	2x	-0x	0x	0.4x
Capitalization / Revenue	-	-	3.28x	4.26x	2.56x	2.53x	2.13x	1.88x
EV / Revenue	-	-	2.85x	3.9x	2.46x	2.37x	1.96x	1.66x
EV / EBITDA	-	-	11.2x	14.8x	14x	10.3x	6.83x	5.41x
EV / EBIT	-	-	22.5x	30.1x	146x	40.2x	15.1x	10.6x
EV / FCF	-	-	-	95.1x	-10.1x	38.8x	70x	22.7x
FCF Yield	-	-	-	1.05%	-9.91%	2.58%	1.43%	4.41%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.03	0.15	0.17	0.2	-0.02	0.08	0.2	0.27
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	559.4	608	521.2	541.2	643.4	726.4
EBITDA ¹	-	-	142.5	159.8	91.5	124.2	184.4	222.3
EBIT ¹	-	-	70.89	78.86	8.8	31.9	83.4	113
Net income ¹	-13.12	54.02	60.1	71.05	-7.551	28	68	91
Net Debt ¹	-	-	-242.1	-219.6	-51.57	-87	-109	-166
Reference price ²	6.620	6.055	5.200	7.530	3.920	4.020	4.020	4.020
Nbr of stocks (in thousands)	382,783	361,048	352,901	343,903	340,376	340,376	-	-
Announcement Date	4/22/22 A	4/21/23 A	4/16/24 A	2/19/25 A	2/11/26 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.($)
NET INSIGHT AB	50.25x	2.37x	10.32x	-	143M
CISCO SYSTEMS, INC.	37.62x	7.83x	20.22x	1.36%	480B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.83x	0.91x	16.47x	2.11%	204B
ARISTA NETWORKS, INC.	46.7x	15.68x	32.83x	-.--%	197B
ZHONGJI INNOLIGHT CO., LTD.	41.75x	13.03x	32.71x	0.26%	185B
NOKIA OYJ	47.14x	3.02x	19.66x	1.28%	76.14B
MOTOROLA SOLUTIONS, INC.	30.94x	5.87x	17.19x	1.16%	68.12B
LUMENTUM HOLDINGS INC.	180.1x	23.17x	68.06x	-.--%	69.21B
CIENA CORPORATION	85.7x	9.96x	45.99x	-.--%	63.02B
GARMIN LTD.	25.17x	5.43x	18.8x	1.73%	46.01B
Average	56.82x	8.73x	28.22x	0.88%	138.83B
Weighted average by Cap.	46.36x	9.04x	26.45x	1%