investorscraft@gmail.com

Intrinsic ValueNet Insight AB (publ) (0H14.L)

Previous Close£2.18
Intrinsic Value
Upside potential
Previous Close
£2.18

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Net Insight AB is a Sweden-based technology company specializing in media network solutions, catering to broadcasters, enterprises, service providers, and content owners globally. The company operates in the communication equipment sector, offering a suite of professional media transport solutions under its Nimbra and Aperi brands. These include remote production, live contribution, cloud ingest, and IP media virtualization, addressing the growing demand for high-quality, low-latency media transport. Net Insight’s revenue model is driven by hardware and software sales, complemented by support, training, and professional services. The company leverages a direct sales force and partner network to serve a diverse clientele, positioning itself as a key enabler of next-generation media workflows. Its focus on innovation and reliability has solidified its reputation in the broadcast and IP media transport space, though it faces competition from larger players in the fragmented media technology market. The shift toward IP-based and cloud-centric solutions presents both opportunities and challenges for Net Insight as it seeks to expand its footprint in emerging markets and adjacent industries.

Revenue Profitability And Efficiency

Net Insight reported revenue of SEK 608 million for the fiscal year, with net income of SEK 71 million, reflecting a modest but stable profitability margin. The company generated SEK 128 million in operating cash flow, demonstrating efficient cash conversion despite relatively low capital expenditures of SEK 4.9 million. These figures suggest disciplined cost management and a focus on sustaining operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of SEK 0.2 indicates modest earnings power, supported by its niche focus in media transport solutions. With minimal debt (SEK 13.3 million) and a cash reserve of SEK 233 million, Net Insight maintains strong capital efficiency, allowing for reinvestment in R&D or strategic initiatives without overleveraging its balance sheet.

Balance Sheet And Financial Health

Net Insight’s balance sheet is robust, with SEK 233 million in cash and equivalents against total debt of SEK 13.3 million, underscoring a conservative financial structure. The negligible debt-to-equity ratio and healthy liquidity position the company well to navigate market fluctuations or invest in growth opportunities without significant financial strain.

Growth Trends And Dividend Policy

The company has not paid dividends, opting instead to reinvest earnings into its business. Growth trends are tied to the adoption of IP-based media solutions, with potential upside from expanding into cloud and remote production markets. However, revenue growth has been steady rather than explosive, reflecting the maturity of its core markets.

Valuation And Market Expectations

With a market capitalization of approximately SEK 1.05 billion, Net Insight trades at a moderate valuation relative to its revenue and earnings. The low beta of 0.011 suggests minimal correlation with broader market movements, indicating investor perception of the stock as a stable, albeit low-growth, holding in the technology sector.

Strategic Advantages And Outlook

Net Insight’s strategic advantages lie in its specialized expertise in media transport and its ability to adapt to industry shifts toward IP and cloud solutions. The outlook hinges on its capacity to capitalize on emerging technologies and expand its customer base, though competition and market saturation in traditional broadcast segments could limit near-term upside. Long-term success will depend on innovation and strategic partnerships.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount