OTCMIVSXF
Market cap80bUSD
Dec 12, Last price
26.99USD
Name
Investor AB
Chart & Performance
Profile
Investor AB (publ) is a venture capital firm specializing in mature, middle market, buyouts and growth capital investments. It is operating through four business areas including core, private equity, operating, and financial investments. For core investments, the firm invests in health care, financial services, IT and fintech sectors and considers investments in listed companies in leading minority positions. The firm seeks to invest globally and acquire a board seat. For its operating investments, the firm seeks to focus on medium-sized to large companies headquartered in Northern Europe. It acquires controlling interest or minority position with significant influence in its portfolio companies within operating investments. The firm considers majority or minority investments in both listed and unlisted companies. Within private equity, the firm makes venture capital and buyout investments. For venture capital, it seeks investments through its subsidiary, Investor Growth Capital, which is focused on investments in the information technology, technology, engineering, financial services, and healthcare sectors in Europe, the United States, and Asia. It seeks to invest in companies ranging from startups to companies that are about to enter an expansion stage and its investment commitment range between SEK 20 million ($2.94 million) and SEK 200 million ($29.43 million). In its venture capital investments, it acquires minority stakes in its portfolio companies and the ownership horizon varies from three to seven years. For buyouts, the firm makes fund investments through its subsidiary, EQT that makes buyout investments in medium-sized mature companies in Northern Europe and Greater China. The firm seeks to exit its private equity investments between three years and seven years. The firm seeks to take board membership in its portfolio companies. For financial investments, it acquires minority ownership in financial holdings for shorter horizon. Investor AB (publ) was founded in 1916 and is based in Stockholm, Sweden with additional offices in Amsterdam, Netherlands; Beijing, China; Menlo Park, California; Hong Kong, China; New York, New York; and Tokyo, Japan.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 185,314,000 -778.68% | (27,305,000) -110.29% | 265,340,000 199.95% | |||||||
Cost of revenue | 83,712,000 | 82,194,000 | 63,009,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 101,602,000 | (109,499,000) | 202,331,000 | |||||||
NOPBT Margin | 54.83% | 401.02% | 76.25% | |||||||
Operating Taxes | 868,000 | 1,079,000 | 357,000 | |||||||
Tax Rate | 0.85% | 0.18% | ||||||||
NOPAT | 100,734,000 | (110,578,000) | 201,974,000 | |||||||
Net income | 127,045,000 -269.93% | (74,763,000) -132.78% | 228,065,000 332.02% | |||||||
Dividends | (13,499,000) | (12,286,000) | (10,722,000) | |||||||
Dividend yield | 1.89% | 2.13% | 1.54% | |||||||
Proceeds from repurchase of equity | (226,000) | (126,000) | 345,000 | |||||||
BB yield | 0.03% | 0.02% | -0.05% | |||||||
Debt | ||||||||||
Debt current | 4,608,000 | 1,783,000 | 3,255,000 | |||||||
Long-term debt | 87,815,000 | 92,808,000 | 88,580,000 | |||||||
Deferred revenue | 606,000 | 446,000 | ||||||||
Other long-term liabilities | (92,868,000) | (6,532,000) | ||||||||
Net debt | (607,017,000) | (492,888,000) | (580,190,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 20,966,000 | (74,763,000) | 14,256,000 | |||||||
CAPEX | (3,721,000) | (4,368,000) | (3,799,000) | |||||||
Cash from investing activities | 399,000 | (7,458,000) | (2,772,000) | |||||||
Cash from financing activities | (15,430,000) | (15,104,000) | (13,174,000) | |||||||
FCF | 70,001,000 | (95,410,000) | 199,338,000 | |||||||
Balance | ||||||||||
Cash | 31,465,000 | 13,164,000 | 18,330,000 | |||||||
Long term investments | 667,975,000 | 574,315,000 | 653,695,000 | |||||||
Excess cash | 690,174,300 | 588,844,250 | 658,758,000 | |||||||
Stockholders' equity | 703,898,000 | 1,162,508,000 | 1,327,350,000 | |||||||
Invested Capital | 133,732,700 | 124,632,750 | 129,181,000 | |||||||
ROIC | 77.98% | 172.67% | ||||||||
ROCE | 12.33% | 25.48% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 3,064,600 | 3,063,200 | 3,065,100 | |||||||
Price | 233.50 23.83% | 188.56 -17.23% | 227.80 52.07% | |||||||
Market cap | 715,584,100 23.89% | 577,596,992 -17.28% | 698,229,780 52.12% | |||||||
EV | 109,230,100 | 655,883,992 | 776,309,780 | |||||||
EBITDA | 107,383,000 | (104,981,000) | 205,674,000 | |||||||
EV/EBITDA | 1.02 | 3.77 | ||||||||
Interest | 3,472,000 | 2,489,000 | 2,103,000 | |||||||
Interest/NOPBT | 3.42% | 1.04% |