Press the button and be introduced to a new random company!

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

INVISIO

INVISIO

INVISIO develops and sells advanced communication and hearing protection systems, enabling professionals in noisy and critical environments to communicate while protecting their hearing. The systems consist of headsets and control units with connections to e.g. an external group radio or a vehicle’s intercom system. INVISIO's customers are mainly agencies in charge of procurements for security forces, so INVISIO holds long-term contracts with defence authorities.

Sustainability information

INVISIO’s business can be very lumpy, with large procurements and tender offers carried out at irregular intervals. As such, the company’s revenues and operating profit can vary substantially on a quarterly basis. Furthermore, visibility into the pipeline for procurements and tenders is low, as INVISIO’s customers are careful not to reveal their existence until they are made public.

SEKm 2023 2024e 2025e
Sales 1239 1673 1707
Sales growth (%) 59,7 35,1 2
EBITDA 308 393 395
EBITDA margin (%) 24,9 23,5 23,1
EBIT adj. 243 332 335
EBIT adj. margin (%) 19,6 19,8 19,6
Pretax profit 242 331 337
EPS 3,91 5,24 5,32
EPS growth (%) N/A 34,1 1,4
EPS adj. 4,12 5,46 5,51
DPS 1,3 1,56 1,87
EV/EBITDA (x) 41,6 32,5 32
EV/EBIT adj. (x) 52,8 38,5 37,8
P/E (x) 73 54,4 53,7
P/E adj. (x) 69,2 52,3 51,8
EV/sales (x) 10,35 7,64 7,41
FCF yield (%) 1,3 0,9 1,8
Le. adj. FCF yld. (%) 1,2 0,8 1,7
Dividend yield (%) 0,5 0,5 0,7
Net IB debt/EBITDA (x) -0,6 -0,6 -0,9
Le. adj. ND/EBITDA (x) -0,8 -0,7 -1,1
SEKm 2023 2024e 2025e
Sales 1239 1673 1707
COGS -491 -744 -685
Gross profit 747 929 1022
Other operating items -439 -536 -627
EBITDA 308 393 395
Depreciation and amortisation -52 -48 -48
of which leasing depreciation -12 -13 -13
EBITA 256 345 347
EO Items 0 0 0
Impairment and PPA amortisation -13 -14 -12
EBIT 243 332 335
Net financial items -1 -1 2
Pretax profit 242 331 337
Tax -64 -92 -94
Net profit 178 239 242
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 178 239 242
EPS 3,91 5,24 5,32
EPS adj. 4,12 5,46 5,51
Total extraordinary items after tax 0 0 0
Leasing payments -12 -13 -13
Tax rate (%) 26,3 27,8 28
Gross margin (%) 60,3 55,5 59,9
EBITDA margin (%) 24,9 23,5 23,1
EBITA margin (%) 20,7 20,6 20,3
EBIT margin (%) 19,6 19,8 19,6
Pre-tax margin (%) 19,5 19,8 19,7
Net margin (%) 14,4 14,3 14,2
Sales growth (%) 59,7 35,1 2
EBITDA growth (%) 173,2 27,6 0,4
EBITA growth (%) 227,8 34,9 0,4
EBIT growth (%) N/A 36,7 0,9
Net profit growth (%) 301,6 34,1 1,4
EPS growth (%) N/A 34,1 1,4
Profitability N/A N/A N/A
ROE (%) 29 29,5 24,6
ROE adj. (%) 31,1 31,2 25,8
ROCE (%) 35,8 39,1 33,1
ROCE adj. (%) 37,7 40,7 33,9
ROIC (%) 38 41,7 36,2
ROIC adj. (%) 38 41,7 36,2
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 308 393 395
EBITDA adj. margin (%) 24,9 23,5 23,1
EBITDA lease adj. 296 380 381
EBITDA lease adj. margin (%) 23,9 22,7 22,4
EBITA adj. 256 345 347
EBITA adj. margin (%) 20,7 20,6 20,3
EBIT adj. 243 332 335
EBIT adj. margin (%) 19,6 19,8 19,6
Pretax profit Adj. 255 345 349
Net profit Adj. 192 253 254
Net profit to shareholders adj. 192 253 254
Net adj. margin (%) 15,5 15,1 14,9
SEKm 2023 2024e 2025e
EBITDA 308 393 395
Goodwill 58 58 58
Net financial items -1 -1 2
Other intangible assets 178 201 226
Paid tax -33 -92 -94
Tangible fixed assets 33 37 42
Non-cash items -27 0 0
Right-of-use asset 34 34 34
Cash flow before change in WC 247 300 302
Total other fixed assets 7 9 10
Change in working capital -42 -117 -6
Fixed assets 310 339 371
Operating cash flow 205 183 296
Inventories 238 335 341
Capex tangible fixed assets -2 -2 -2
Receivables 279 395 401
Capex intangible fixed assets -32 -59 -60
Other current assets 0 0 0
Acquisitions and Disposals 0 0 0
Cash and liquid assets 225 258 392
Free cash flow 171 123 235
Total assets 1053 1327 1505
Dividend paid -32 -59 -71
Shareholders equity 720 900 1071
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -11 -13 -13
Total equity 720 900 1071
Other non-cash items 19 -15 -15
Long-term debt 0 0 0
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 38 38 38
Total other long-term liabilities 38 38 38
Short-term debt 0 0 0
Accounts payable 97 134 137
Other current liabilities 160 218 222
Total liabilities and equity 1053 1327 1505
Net IB debt -194 -229 -364
Net IB debt excl. pension debt -194 -229 -364
Net IB debt excl. leasing -232 -267 -402
Capital employed 758 938 1109
Capital invested 526 671 707
Working capital 260 378 384
Market cap. diluted (m) 13016 13016 13016
Net IB debt adj. -194 -229 -364
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 12822 12787 12652
Total assets turnover (%) 133,7 140,6 120,5
Working capital/sales (%) 19,3 19,1 22,3
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -26,9 -25,5 -34
Net debt / market cap (%) -1,5 -1,8 -2,8
Equity ratio (%) 68,4 67,8 71,2
Net IB debt adj. / equity (%) -26,9 -25,5 -34
Current ratio 2,89 2,81 3,16
EBITDA/net interest 308,2 561,9 197,4
Net IB debt/EBITDA (x) -0,6 -0,6 -0,9
Net IB debt/EBITDA lease adj. (x) -0,8 -0,7 -1,1
Interest coverage 256 493,3 173,4
SEKm 2023 2024e 2025e
Shares outstanding adj. 46 46 46
Diluted shares adj. 46 46 46
EPS 3,91 5,24 5,32
Dividend per share 1,3 1,56 1,87
EPS adj. 4,12 5,46 5,51
BVPS 15,8 19,74 23,5
BVPS adj. 10,62 14,06 17,26
Net IB debt/share -4,26 -5,03 -7,98
Share price 285,5 285,5 285,5
Market cap. (m) 13016 13016 13016
P/E (x) 73 54,4 53,7
EV/sales (x) 10,35 7,64 7,41
EV/EBITDA (x) 41,6 32,5 32
EV/EBITA (x) 50,1 37 36,5
EV/EBIT (x) 52,8 38,5 37,8
Dividend yield (%) 0,5 0,5 0,7
FCF yield (%) 1,3 0,9 1,8
Le. adj. FCF yld. (%) 1,2 0,8 1,7
P/BVPS (x) 18,07 14,46 12,15
P/BVPS adj. (x) 26,89 20,31 16,54
P/E adj. (x) 69,2 52,3 51,8
EV/EBITDA adj. (x) 41,6 32,5 32
EV/EBITA adj. (x) 50,1 37 36,5
EV/EBIT adj. (x) 52,8 38,5 37,8
EV/CE (x) 16,9 13,6 11,4
Investment ratios N/A N/A N/A
Capex/sales (%) 2,7 3,6 3,6
Capex/depreciation 0,9 1,7 1,8
Capex tangibles / tangible fixed assets 4,9 4,5 4,1
Capex intangibles / definite intangibles 18,2 29,1 26,4
Depreciation on intang / def. intang 22 17 15
Depreciation on tangibles / tangibles 0 0 0

Equity research

Read earlier research

Media

INVISIO - Company presentation with IR Michael Peterson
INVISIO - Company presentation with CEO Lars Højgård Hansen

Main shareholders - INVISIO

Main shareholders Share capital % Voting shares % Verified
William Demant Fonden 17.7 % 17.7 % 27 Nov 2024
SEB Investment Management 9.6 % 9.6 % 27 Nov 2024
Swedbank Robur Fonder 9.1 % 9.1 % 30 Nov 2024
Arbejdsmarkedets Tillægspension (ATP) 5.8 % 5.8 % 27 Nov 2024
Handelsbanken Fonder 4.1 % 4.1 % 30 Nov 2024
Capital Group 3.9 % 3.9 % 30 Sep 2024
Fidelity Investments (FMR) 3.9 % 3.9 % 31 Oct 2024
C WorldWide Asset Management 3.6 % 3.6 % 30 Nov 2024
Vanguard 3.2 % 3.2 % 31 Oct 2024
Novo Holdings A/S 3.2 % 3.2 % 27 Nov 2024
Source: Holdings by Modular Finance AB