Loading...

Net Insight

OM:NETI B
Snowflake Description

Reasonable growth potential and fair value.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
NETI B
OM
SEK650M
Market Cap
  1. Home
  2. SE
  3. Tech
Company description

Net Insight AB (publ) develops products, software, and services for media transport worldwide. The last earnings update was 28 days ago. More info.


Add to Portfolio Compare Print
  • Net Insight has significant price volatility in the past 3 months.
NETI B Share Price and Events
7 Day Returns
-7%
OM:NETI B
9.4%
SE Communications
0.7%
SE Market
1 Year Returns
-61.8%
OM:NETI B
46.7%
SE Communications
0.1%
SE Market
NETI B Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Net Insight (NETI B) -7% -26.8% -19.3% -61.8% -77.1% -7.9%
SE Communications 9.4% 2.7% 12.3% 46.7% 47.9% -5.1%
SE Market 0.7% -2.1% 2.8% 0.1% 12.9% 17.5%
1 Year Return vs Industry and Market
  • NETI B underperformed the Communications industry which returned 46.7% over the past year.
  • NETI B underperformed the Market in Sweden which returned 0.1% over the past year.
Price Volatility
NETI B
Industry
5yr Volatility vs Market

NETI B Value

 Is Net Insight undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Net Insight to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Net Insight.

OM:NETI B Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 1 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 7%
Perpetual Growth Rate 10-Year SE Government Bond Rate 0.4%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for OM:NETI B
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year SE Govt Bond Rate 0.4%
Equity Risk Premium S&P Global 6%
Communications Unlevered Beta Simply Wall St/ S&P Global 1.08
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.082 (1 + (1- 22%) (8.97%))
1.105
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.11
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.43% + (1.105 * 5.96%)
7.02%

Discounted Cash Flow Calculation for OM:NETI B using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Net Insight is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

OM:NETI B DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (SEK, Millions) Source Present Value
Discounted (@ 7.02%)
2019 -39.00 Analyst x1 -36.44
2020 5.00 Analyst x1 4.37
2021 49.00 Analyst x1 39.97
2022 86.03 Est @ 75.56% 65.57
2023 131.64 Est @ 53.02% 93.76
2024 180.67 Est @ 37.25% 120.24
2025 228.01 Est @ 26.2% 141.78
2026 270.13 Est @ 18.47% 156.95
2027 305.42 Est @ 13.06% 165.81
2028 333.74 Est @ 9.27% 169.30
Present value of next 10 years cash flows SEK921.31
OM:NETI B DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= SEK333.74 × (1 + 0.43%) ÷ (7.02% – 0.43%)
SEK5,087.52
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= SEK5,087.52 ÷ (1 + 7.02%)10
SEK2,580.75
OM:NETI B Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= SEK921.31 + SEK2,580.75
SEK3,502.06
Equity Value per Share
(SEK)
= Total value / Shares Outstanding
= SEK3,502.06 / 383.46
SEK9.13
OM:NETI B Discount to Share Price
Calculation Result
Value per share (SEK) From above. SEK9.13
Current discount Discount to share price of SEK1.69
= -1 x (SEK1.69 - SEK9.13) / SEK9.13
81.5%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Net Insight is available for.
Intrinsic value
>50%
Share price is SEK1.69 vs Future cash flow value of SEK9.13
Current Discount Checks
For Net Insight to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Net Insight's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Net Insight's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Net Insight's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Net Insight's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
OM:NETI B PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in SEK SEK-0.18
OM:NETI B Share Price ** OM (2019-05-23) in SEK SEK1.69
Europe Communications Industry PE Ratio Median Figure of 23 Publicly-Listed Communications Companies 20.59x
Sweden Market PE Ratio Median Figure of 323 Publicly-Listed Companies 16.87x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Net Insight.

OM:NETI B PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= OM:NETI B Share Price ÷ EPS (both in SEK)

= 1.69 ÷ -0.18

-9.32x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Net Insight is loss making, we can't compare its value to the Europe Communications industry average.
  • Net Insight is loss making, we can't compare the value of its earnings to the Sweden market.
Price based on expected Growth
Does Net Insight's expected growth come at a high price?
Raw Data
OM:NETI B PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -9.32x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts
113.2%per year
Europe Communications Industry PEG Ratio Median Figure of 12 Publicly-Listed Communications Companies 1.69x
Sweden Market PEG Ratio Median Figure of 235 Publicly-Listed Companies 1.34x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Net Insight, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Net Insight's assets?
Raw Data
OM:NETI B PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in SEK SEK1.27
OM:NETI B Share Price * OM (2019-05-23) in SEK SEK1.69
Sweden Communications Industry PB Ratio Median Figure of 10 Publicly-Listed Communications Companies 1.89x
Sweden Market PB Ratio Median Figure of 568 Publicly-Listed Companies 2.46x
OM:NETI B PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= OM:NETI B Share Price ÷ Book Value per Share (both in SEK)

= 1.69 ÷ 1.27

1.34x

* Primary Listing of Net Insight.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Net Insight is good value based on assets compared to the SE Communications industry average.
X
Value checks
We assess Net Insight's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Communications industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Communications industry average (and greater than 0)? (1 check)
  5. Net Insight has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

NETI B Future Performance

 How is Net Insight expected to perform in the next 1 to 3 years based on estimates from 1 analyst?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
113.2%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Net Insight expected to grow at an attractive rate?
  • Net Insight's earnings growth is expected to exceed the low risk savings rate of 0.4%.
Growth vs Market Checks
  • Net Insight's earnings growth is expected to exceed the Sweden market average.
  • Net Insight's revenue growth is expected to exceed the Sweden market average.
Annual Growth Rates Comparison
Raw Data
OM:NETI B Future Growth Rates Data Sources
Data Point Source Value (per year)
OM:NETI B Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts 113.2%
OM:NETI B Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts 9.5%
Sweden Communications Industry Earnings Growth Rate Market Cap Weighted Average 25.6%
Sweden Communications Industry Revenue Growth Rate Market Cap Weighted Average 3%
Sweden Market Earnings Growth Rate Market Cap Weighted Average 8.7%
Sweden Market Revenue Growth Rate Market Cap Weighted Average 4.6%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
OM:NETI B Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
All numbers in SEK Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
OM:NETI B Future Estimates Data
Date (Data in SEK Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2022-12-31 645 1
2021-12-31 605 129 43 1
2020-12-31 543 93 18 1
2019-12-31 495 67 -3 1
OM:NETI B Past Financials Data
Date (Data in SEK Millions) Revenue Cash Flow Net Income *
2019-03-31 452 3 -70
2018-12-31 452 23 -58
2018-09-30 461 21 -14
2018-06-30 451 63 -1
2018-03-31 427 38 -5
2017-12-31 427 71 4
2017-09-30 444 88 11
2017-06-30 467 98 14
2017-03-31 504 117 32
2016-12-31 504 109 35
2016-09-30 481 94 19
2016-06-30 437 66 14

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Net Insight's earnings are expected to grow significantly at over 20% yearly.
  • Net Insight's revenue is expected to grow by 9.5% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
OM:NETI B Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below

All data from Net Insight Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OM:NETI B Future Estimates Data
Date (Data in SEK Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2022-12-31
2021-12-31 0.11 0.11 0.11 1.00
2020-12-31 0.05 0.05 0.05 1.00
2019-12-31 -0.01 -0.01 -0.01 1.00
OM:NETI B Past Financials Data
Date (Data in SEK Millions) EPS *
2019-03-31 -0.18
2018-12-31 -0.15
2018-09-30 -0.04
2018-06-30 0.00
2018-03-31 -0.01
2017-12-31 0.01
2017-09-30 0.03
2017-06-30 0.04
2017-03-31 0.08
2016-12-31 0.09
2016-09-30 0.05
2016-06-30 0.04

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Net Insight is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Net Insight's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Sweden market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Sweden market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Net Insight has a total score of 4/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

NETI B Past Performance

  How has Net Insight performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Net Insight's growth in the last year to its industry (Communications).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Net Insight does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare Net Insight's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Net Insight's 1-year growth to the Europe Communications industry average as it is not currently profitable.
Earnings and Revenue History
Net Insight's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Net Insight Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OM:NETI B Past Revenue, Cash Flow and Net Income Data
Date (Data in SEK Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 452.43 -69.68 235.80 71.91
2018-12-31 451.59 -58.19 233.40 64.91
2018-09-30 461.31 -13.62 224.50 62.64
2018-06-30 450.95 -0.90 203.85 55.75
2018-03-31 427.06 -4.66 189.70 61.76
2017-12-31 427.02 3.53 179.84 62.39
2017-09-30 443.86 10.87 186.63 67.53
2017-06-30 467.35 13.51 198.40 73.62
2017-03-31 504.01 32.29 201.02 70.95
2016-12-31 503.52 35.17 194.50 71.63
2016-09-30 481.06 19.01 197.37 66.48
2016-06-30 437.12 13.98 181.18 56.93
2016-03-31 397.99 11.95 167.43 48.06
2015-12-31 375.77 1.92 170.50 43.96
2015-09-30 357.04 18.78 145.76 39.23
2015-06-30 384.93 37.06 147.40 41.94
2015-03-31 392.42 43.28 142.93 42.21
2014-12-31 379.11 41.47 137.39 40.99
2014-09-30 366.09 25.24 140.43 41.08
2014-06-30 320.83 3.44 131.66 40.54
2014-03-31 292.83 -2.48 127.12 39.03
2013-12-31 280.80 -9.24 127.73 38.42
2013-09-30 270.33 0.03 122.74 31.89
2013-06-30 263.71 -6.48 128.17 30.37
2013-03-31 266.06 2.06 129.77 29.99
2012-12-31 280.29 11.88 131.66 29.93
2012-09-30 292.27 35.67 127.46 28.62
2012-06-30 307.33 53.60 126.03 25.62

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if Net Insight has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if Net Insight has efficiently used its assets last year compared to the Europe Communications industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if Net Insight improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess Net Insight's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Communications industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Net Insight has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

NETI B Health

 How is Net Insight's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Net Insight's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Net Insight is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Net Insight's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Net Insight's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is covered by short term assets, assets are 4.8x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Net Insight Company Filings, last reported 1 month ago.

OM:NETI B Past Debt and Equity Data
Date (Data in SEK Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 486.26 58.29 61.39
2018-12-31 493.87 0.00 92.89
2018-09-30 540.72 0.00 111.25
2018-06-30 545.55 0.00 149.65
2018-03-31 549.64 0.00 164.57
2017-12-31 546.09 0.00 177.75
2017-09-30 558.51 0.00 197.31
2017-06-30 559.16 0.00 201.41
2017-03-31 575.76 0.00 230.15
2016-12-31 563.03 0.00 214.94
2016-09-30 555.07 0.00 207.33
2016-06-30 552.56 0.00 195.04
2016-03-31 543.59 0.00 204.85
2015-12-31 531.55 0.00 193.62
2015-09-30 544.27 0.00 298.59
2015-06-30 545.04 0.00 307.08
2015-03-31 541.78 0.00 304.88
2014-12-31 536.89 0.00 294.32
2014-09-30 531.64 0.00 273.13
2014-06-30 506.44 0.00 217.58
2014-03-31 496.38 0.00 212.13
2013-12-31 494.15 0.00 203.73
2013-09-30 505.63 0.00 182.35
2013-06-30 502.99 0.00 161.75
2013-03-31 498.83 0.00 178.27
2012-12-31 503.41 0.00 185.86
2012-09-30 505.69 0.00 190.60
2012-06-30 509.69 0.00 199.83
  • Net Insight's level of debt (12%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (0% vs 12% today).
  • Debt is not well covered by operating cash flow (5.3%, less than 20% of total debt).
  • Unable to confirm if the interest payments on Net Insight's debt are well covered by earnings due to lack of past financial data.
X
Financial health checks
We assess Net Insight's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Net Insight has a total score of 3/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

NETI B Dividends

 What is Net Insight's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Net Insight dividends.
If you bought SEK2,000 of Net Insight shares you are expected to receive SEK0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Net Insight's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Net Insight's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
OM:NETI B Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
Europe Communications Industry Average Dividend Yield Market Cap Weighted Average of 10 Stocks 2.7%
Sweden Market Average Dividend Yield Market Cap Weighted Average of 243 Stocks 3.2%
Sweden Minimum Threshold Dividend Yield 10th Percentile 1.2%
Sweden Bottom 25% Dividend Yield 25th Percentile 1.8%
Sweden Top 25% Dividend Yield 75th Percentile 4.4%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

OM:NETI B Future Dividends Estimate Data
Date (Data in SEK) Dividend per Share (annual) Avg. No. Analysts
2022-12-31
2021-12-31
2020-12-31
2019-12-31

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Net Insight has not reported any payouts.
  • Unable to verify if Net Insight's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Net Insight's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Net Insight has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Net Insight's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1.2%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Net Insight afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Net Insight has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

NETI B Management

 What is the CEO of Net Insight's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Henrik Sund
AGE 57
TENURE AS CEO 0.9 years
CEO Bio

Mr. Henrik Sund has been Chief Executive Officer at Net Insight AB (publ) since December 1, 2018. He served as Interim Chief Executive Officer at Net Insight AB (publ) since June 1, 2018 until December 1, 2018. He served as Chief Executive Officer of Teligent AB. Mr. Sund served as an Executive Vice President of Consulting & System Integration at Tieto Ojy from April 23, 2012 to September 30, 2013. He served as Chief Executive Officer of Semcon AB from October 1, 2006 to June 5, 2007 and served as its President until 2008. Mr. Sund served with Nokia Networks as Vice President from February 2005 to September 2006, where he had global responsibility for Managed Services, which involved the operation and management of telecom operators' networks. He has wealth of leadership experience in the IT and telecommunications services market through international roles in companies such as Capgemini and Nokia Networks. In the recent years, he has also been the Chief Executive Officer of several Swedish technology companies. He serves as Director at IMINT Image Intelligence AB. Mr. Sund has extensive experience of the telecom market, consultancy and international sales. He worked for 11 years with Capgemini from October 1994 to January 2005 in various management positions in Sweden and abroad including: Capgemini Outsourcing Services's Vice President from 2003 to 2005, Capgemini Telecom & Media Nordic's Vice President and Chief Executive Officer from 2000 to 2003 and Capgemini Telecom & Media's Vice President from 1994 to 1998. He served as Chief Executive Officer of Robert Bosch Telecom, Ascom Radiocom AB from August 1992 to September 1994, Gadelius Telecom AB's Business Area from September 1989 to July 1992 and was responsible for Mobite, Gyllehammar & Partners AB as Company analyzer from August 1987 to August 1988; Linköpings Tekniska Högskola, I-linjen from 1983 to 1987. He served as Reserve officer and Captains rank in Swedish Navy from 1981 to 1983. He serves as Director of Tagmaster. Mr. Sund earned a Master of Science in Industrial Engineering and Industrial Management.

CEO Compensation
  • Insufficient data for Henrik to compare compensation growth.
  • Insufficient data for Henrik to establish whether their remuneration is reasonable compared to companies of similar size in Sweden.
Management Team Tenure

Average tenure and age of the Net Insight management team in years:

1.1
Average Tenure
54
Average Age
  • The average tenure for the Net Insight management team is less than 2 years, this suggests a new team.
Management Team

Henrik Sund

TITLE
Chief Executive Officer
AGE
57
TENURE
0.9 yrs

Pelle Bourn

TITLE
Chief Financial Officer
AGE
54
TENURE
1.1 yrs

Anna-Karin Berry

TITLE
Interim Head of People
AGE
54
TENURE
0.3 yrs

Ralph Quintero

TITLE
Head of Neti Innovation Labs
TENURE
3.1 yrs

Dan Donnelly

TITLE
Head of Sales for the Americas
TENURE
2.1 yrs

Filippa Hasselström

TITLE
Vice President of Streaming Solutions
Board of Directors Tenure

Average tenure and age of the Net Insight board of directors in years:

3
Average Tenure
57
Average Age
  • The tenure for the Net Insight board of directors is about average.
Board of Directors

Margot Fransson

TITLE
Chairman
COMPENSATION
SEK230K
AGE
58
TENURE
1 yrs

Charlotta Falvin

TITLE
Director
COMPENSATION
SEK230K
AGE
52
TENURE
3 yrs

Anders Harrysson

TITLE
Director
COMPENSATION
SEK290K
AGE
59
TENURE
9.1 yrs

Crister Fritzson

TITLE
Director
COMPENSATION
SEK230K
AGE
57
TENURE
6.3 yrs

Stina Barchan

TITLE
Director
COMPENSATION
SEK240K
AGE
72
TENURE
4 yrs

Mathias Berg

TITLE
Director
AGE
43
TENURE
0.7 yrs

Stina Barchan

TITLE
Deputy Director
COMPENSATION
SEK115K
AGE
41
TENURE
2.3 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (SEK) Value (SEK)
15. Aug 18 Buy Margot Fransson Individual 15. Aug 18 15. Aug 18 138,000 SEK3.60 SEK496,800
27. Jul 18 Buy Gustav Grundström Individual 27. Jul 18 27. Jul 18 25,000 SEK3.90 SEK97,500
X
Management checks
We assess Net Insight's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Net Insight has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

NETI B News

Simply Wall St News

What Kind Of Shareholders Own Net Insight AB (publ) (STO:NETI B)?

Companies that used to be publicly owned tend to have lower insider ownership. … With a market capitalization of kr913m, Net Insight is a small cap stock, so it might not be well known by many institutional investors. … institutional investors have bought into the company.

Simply Wall St -

Investors Who Bought Net Insight Shares Three Years Ago Are Now Down 60%

Net Insight isn't yet profitable, so most analysts would look to revenue growth to get an idea of how fast the underlying business is growing. … As you can imagine, fast revenue growth, when maintained, often leads to fast profit growth. … Over three years, Net Insight grew revenue at 2.2% per year.

Simply Wall St -

NETI B Company Info

Description

Net Insight AB (publ) develops products, software, and services for media transport worldwide. The company offers Nimbra, a solution for transport of professional media content over media networks; ScheduALL, a software-based planning tool for automated and intelligent scheduling, management, planning, and booking of various types of resources required for production and distribution of TV content; and Sye, a solution for live and synchronized TV content distributed over the Internet and live Over-The-Top (OTT) network. It also provides orchestration and network apps; professional services, including network design, planning, and scheduling; support, consulting, and training; and managed services. The company sells its products and services through its sales force and network partner. It serves broadcasters, service providers, content owners, and production and post production companies, such as telecom, satellite, digital terrestrial TV, cable TV, IPTV, and OTT operators. Net Insight AB (publ) was founded in 1997 and is headquartered in Stockholm, Sweden.

Details
Name: Net Insight AB (publ)
NETI B
Exchange: OM
Founded: 1997
SEK649,577,867
383,458,009
Website: http://www.netinsight.net
Address: Net Insight AB (publ)
Box 42093,
Stockholm,
Stockholm County, 126 14,
Sweden
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
OM NETI B Class B Shares OMX Nordic Exchange Stockholm SE SEK 07. Jun 1999
DB NSGB Class B Shares Deutsche Boerse AG DE EUR 07. Jun 1999
LSE 0H14 Class B Shares London Stock Exchange GB SEK 07. Jun 1999
BATS-CHIXE NETIBS Class B Shares BATS 'Chi-X Europe' GB SEK 07. Jun 1999
Number of employees
Current staff
Staff numbers
223
Net Insight employees.
Industry
Communications Equipment
Tech
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/05/23 20:38
End of day share price update: 2019/05/23 00:00
Last estimates confirmation: 2019/03/20
Last earnings filing: 2019/04/25
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.