Loading...
XSTO
NETI B
Market cap126mUSD
Jun 19, Last price  
3.87SEK
1D
8.71%
1Q
-19.71%
Jan 2017
-56.52%
Name

Net Insight AB

Chart & Performance

D1W1MN
P/E
18.59
P/S
2.17
EPS
0.21
Div Yield, %
—
Shrs. gr., 5y
-1.87%
Rev. gr., 5y
6.27%
Revenues
608m
+8.70%
90,888,000134,783,000228,764,000274,305,000232,801,000287,698,000294,524,000280,291,000280,798,000379,110,000375,773,000503,522,000426,746,000451,585,000448,550,000398,948,000380,687,000475,118,000559,368,000608,011,000
Net income
71m
+18.21%
-59,628,000-10,168,00033,959,00067,940,00034,358,000102,803,00049,928,00011,884,000-9,239,00041,474,0001,924,00037,442,0003,707,000-58,187,000-4,644,000-9,197,00023,802,00054,016,00060,102,00071,046,000
CFO
128m
+19.49%
-35,256,00029,041,00098,279,00051,478,00030,541,00077,758,00029,857,00059,749,00066,496,000132,821,00061,236,000112,106,00071,266,00022,722,00060,844,00015,867,000103,716,000148,829,000107,320,000128,239,000
Earnings
Jul 16, 2025

Profile

Net Insight AB (publ) offers media network solutions worldwide. It offers professional media transport solutions, including remote production, customer provisioned networks, live contribution, internet media transport, ATSC 3.0 transport, cloud ingest, and affiliate interconnect and distribution under the Nimbra name, as well as live IP media function virtualization solutions under the Aperi name. The company also provides support, training, and professional services. It sells its products and services through its sales force and network partner. The company serves broadcasters, enterprises, service providers, content owners, and production companies. Net Insight AB (publ) was founded in 1997 and is headquartered in Solna, Sweden.
URL
https://www.netinsight.net/
IPO date
Jun 07, 1999
Employees
145
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
608,011
8.70%
559,368
17.73%
475,118
24.81%
Cost of revenue
528,326
539,072
411,607
Unusual Expense (Income)
NOPBT
79,685
20,296
63,511
NOPBT Margin
13.11%
3.63%
13.37%
Operating Taxes
18,451
17,276
14,866
Tax Rate
23.15%
85.12%
23.41%
NOPAT
61,234
3,020
48,645
Net income
71,046
18.21%
60,102
11.27%
54,016
126.94%
Dividends
Dividend yield
Proceeds from repurchase of equity
(48,096)
(42,538)
(96,775)
BB yield
1.83%
2.30%
4.31%
Debt
Debt current
11,738
12,105
11,434
Long-term debt
14,848
36,475
52,900
Deferred revenue
45,729
56,469
Other long-term liabilities
16,146
5,853
4,838
Net debt
(206,355)
(217,824)
(242,813)
Cash flow
Cash from operating activities
128,239
107,320
148,829
CAPEX
(4,881)
(95,999)
(90,744)
Cash from investing activities
(103,309)
(96,291)
(90,896)
Cash from financing activities
(59,126)
(52,715)
(104,978)
FCF
93,732
(10,651)
22,281
Balance
Cash
232,941
266,404
307,147
Long term investments
Excess cash
202,540
238,436
283,391
Stockholders' equity
(556,344)
(578,284)
(587,638)
Invested Capital
1,232,148
1,276,315
1,283,422
ROIC
4.88%
0.24%
3.86%
ROCE
11.79%
2.91%
9.13%
EV
Common stock shares outstanding
348,255
356,334
370,840
Price
7.53
44.81%
5.20
-14.12%
6.06
-8.53%
Market cap
2,622,360
41.52%
1,852,937
-17.48%
2,245,436
-11.71%
EV
2,416,005
1,635,113
2,002,623
EBITDA
160,601
91,921
125,668
EV/EBITDA
15.04
17.79
15.94
Interest
1,400
960
1,009
Interest/NOPBT
1.76%
4.73%
1.59%