Stock INISS B INISSION AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Inission AB

Equities

INISS B

SE0016275069

Electronic Equipment & Parts

Market Closed - Nasdaq Stockholm
Other stock markets
 10:47:42 2024-05-23 am EDT 		5-day change 1st Jan Change
53.6 SEK -0.37% Intraday chart for Inission AB +2.29% +8.94%
May. 08 Inission AB Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Feb. 28 Inission AB Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 543.4 672.3 610.2 637.6 1,089 1,186 - -
Enterprise Value (EV) 1 641.1 671.7 741.6 1,084 1,441 1,636 1,555 1,478
P/E ratio 14.7 x 21.7 x -68.8 x 12.5 x 11 x 11.2 x 10.3 x 9.06 x
Yield 1.8% - 0.89% - 1.42% 2.68% 2.92% 3.31%
Capitalization / Revenue 0.55 x 0.63 x 0.61 x 0.33 x 0.5 x 0.51 x 0.48 x 0.46 x
EV / Revenue 0.65 x 0.63 x 0.74 x 0.56 x 0.66 x 0.7 x 0.63 x 0.57 x
EV / EBITDA 8.39 x 8.91 x 10.8 x 6.38 x 5.92 x 6.49 x 5.58 x 4.82 x
EV / FCF 8.33 x 11.8 x -28.5 x 40.1 x 25.8 x 29.8 x 8.27 x 7.78 x
FCF Yield 12% 8.49% -3.51% 2.5% 3.88% 3.36% 12.1% 12.9%
Price to Book 3.84 x 2.5 x 2.31 x 1.46 x 1.74 x 1.69 x 1.51 x 1.35 x
Nbr of stocks (in thousands) 14,687 18,008 18,106 19,925 22,136 22,136 - -
Reference price 2 37.00 37.33 33.70 32.00 49.20 53.80 53.80 53.80
Announcement Date 2/26/20 2/25/21 2/24/22 3/1/23 2/28/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 980 1,059 1,003 1,921 2,195 2,348 2,477 2,601
EBITDA 1 76.38 75.39 68.82 169.8 243.5 252 279 307
EBIT 1 61.15 50.55 44.2 87.46 159 167 180 199
Operating Margin 6.24% 4.77% 4.41% 4.55% 7.24% 7.11% 7.27% 7.65%
Earnings before Tax (EBT) 1 47.96 38.05 0.25 63.29 115.8 132 146 166
Net income 1 37.24 27.2 -8.901 56.15 95.11 106 116 131
Net margin 3.8% 2.57% -0.89% 2.92% 4.33% 4.51% 4.68% 5.04%
EPS 2 2.517 1.717 -0.4900 2.570 4.460 4.790 5.220 5.940
Free Cash Flow 1 76.93 57.05 -26.01 27.05 55.9 55 188 190
FCF margin 7.85% 5.39% -2.59% 1.41% 2.55% 2.34% 7.59% 7.3%
FCF Conversion (EBITDA) 100.72% 75.67% - 15.93% 22.95% 21.83% 67.38% 61.89%
FCF Conversion (Net income) 206.59% 209.74% - 48.17% 58.77% 51.89% 162.07% 145.04%
Dividend per Share 2 0.6667 - 0.3000 - 0.7000 1.440 1.570 1.780
Announcement Date 2/26/20 2/25/21 2/24/22 3/1/23 2/28/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 287.3 329.3 347.1 589.1 565.1 561.9 514.5 553.6 581.1 597 544 626
EBITDA 1 18.12 27.19 25.07 40.68 64.93 61.78 62.95 53.88 72.19 61 62 57
EBIT 1 11.7 19.7 17.1 26.66 43.97 40.35 44.35 30.33 51.04 40 41 36
Operating Margin 4.07% 5.98% 4.93% 4.53% 7.78% 7.18% 8.62% 5.48% 8.78% 6.7% 7.54% 5.75%
Earnings before Tax (EBT) 1 -14.96 16.18 11.69 - 34.26 31.2 33.16 17.18 45.22 30 31 26
Net income 1 -17.87 11.41 8.526 15.69 29.09 25 27.71 13.32 36.54 24 26 20
Net margin -6.22% 3.46% 2.46% 2.66% 5.15% 4.45% 5.38% 2.41% 6.29% 4.02% 4.78% 3.19%
EPS 2 -0.9900 0.6400 0.4700 1.910 1.430 1.210 1.380 0.6000 1.650 1.080 1.150 0.9000
Dividend per Share - - - - - - - - - - - -
Announcement Date 2/24/22 5/5/22 8/19/22 3/1/23 5/4/23 8/17/23 11/9/23 2/28/24 5/8/24 - - -
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 97.7 - 131 446 352 450 369 292
Net Cash position 1 - 0.61 - - - - - -
Leverage (Debt/EBITDA) 1.279 x - 1.91 x 2.629 x 1.446 x 1.786 x 1.323 x 0.9511 x
Free Cash Flow 1 76.9 57 -26 27 55.9 55 188 190
ROE (net income / shareholders' equity) 29.6% 13.3% -3.34% 16.2% 18.5% 16.2% 15.5% 15.7%
ROA (Net income/ Total Assets) 7.77% 5.44% -1.48% - - - - -
Assets 1 479.2 499.6 601.8 - - - - -
Book Value Per Share 2 9.620 14.90 14.60 21.90 28.30 31.80 35.60 39.90
Cash Flow per Share - - - - - - - -
Capex 1 8.7 25.7 16.6 25.1 45 52 25 26
Capex / Sales 0.89% 2.42% 1.65% 1.31% 2.05% 2.21% 1.01% 1%
Announcement Date 2/26/20 2/25/21 2/24/22 3/1/23 2/28/24 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Inission AB

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Electronic Component

1st Jan change Capi.
INISSION AB Stock Inission AB
+8.94% 111M
AMPHENOL CORPORATION Stock Amphenol Corporation
+37.45% 80.82B
HON HAI PRECISION INDUSTRY CO., LTD. Stock Hon Hai Precision Industry Co., Ltd.
+65.55% 72.53B
LUXSHARE PRECISION INDUSTRY CO., LTD. Stock Luxshare Precision Industry Co., Ltd.
-5.63% 32.58B
JABIL INC. Stock Jabil Inc.
-7.10% 14.25B
AVIC JONHON OPTRONIC TECHNOLOGY CO.,LTD. Stock AVIC Jonhon Optronic Technology Co.,Ltd.
-8.38% 10.65B
LENS TECHNOLOGY CO., LTD. Stock Lens Technology Co., Ltd.
+12.88% 10.42B
BYD ELECTRONIC (INTERNATIONAL) COMPANY LIMITED Stock BYD Electronic (International) Company Limited
-10.11% 9.83B
COHERENT CORP. Stock Coherent Corp.
+33.82% 8.7B
EOPTOLINK TECHNOLOGY INC., LTD. Stock Eoptolink Technology Inc., Ltd.
+76.40% 8.69B
Electronic Component
  1. Stock Market
  2. Equities
  3. INISS B Stock
  4. Financials Inission AB