Invisio AB
Invisio AB (publ) develops and sells communication and hearing protection systems for professionals in the defense, law enforcement, and security sectors in Sweden, the United Kingdom, Denmark, rest of Europe, the United States, and internationally. It offers headsets, control units, intercom systems, accessories, and cables. The company sells its products under the INVISIO and Racal Acoustics br… Read more
Invisio AB (0R86) - Net Assets
Latest net assets as of September 2025: Skr1.03 Billion SEK
Based on the latest financial reports, Invisio AB (0R86) has net assets worth Skr1.03 Billion SEK as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Skr1.42 Billion) and total liabilities (Skr390.30 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Skr1.03 Billion |
| % of Total Assets | 72.53% |
| Annual Growth Rate | 41.32% |
| 5-Year Change | 171.58% |
| 10-Year Change | 874.11% |
| Growth Volatility | 307.62 |
Invisio AB - Net Assets Trend (2008–2024)
This chart illustrates how Invisio AB's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Invisio AB (2008–2024)
The table below shows the annual net assets of Invisio AB from 2008 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Skr1.03 Billion | +42.84% |
| 2023-12-31 | Skr720.40 Million | +41.28% |
| 2022-12-31 | Skr509.90 Million | +22.13% |
| 2021-12-31 | Skr417.50 Million | +10.19% |
| 2020-12-31 | Skr378.90 Million | +3.50% |
| 2019-12-31 | Skr366.10 Million | +25.38% |
| 2018-12-31 | Skr292.00 Million | +12.35% |
| 2017-12-31 | Skr259.90 Million | +24.06% |
| 2016-12-31 | Skr209.50 Million | +98.33% |
| 2015-12-31 | Skr105.64 Million | +101.69% |
| 2014-12-31 | Skr52.38 Million | +1244.67% |
| 2013-12-31 | Skr3.90 Million | +314.72% |
| 2012-12-31 | Skr-1.81 Million | -116.07% |
| 2011-12-31 | Skr11.29 Million | +100.48% |
| 2010-12-31 | Skr5.63 Million | -19.91% |
| 2009-12-31 | Skr7.03 Million | +72.81% |
| 2008-12-31 | Skr4.07 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Invisio AB's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 65155600000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Skr474.80 Million | 46.14% |
| Common Stock | Skr45.60 Million | 4.43% |
| Other Comprehensive Income | Skr116.40 Million | 11.31% |
| Other Components | Skr392.20 Million | 38.11% |
| Total Equity | Skr1.03 Billion | 100.00% |
Invisio AB Competitors by Market Cap
The table below lists competitors of Invisio AB ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
S-1 Corp
KO:012750
|
$1.16 Billion |
|
China Bester Group Telecom Co Ltd
SHG:603220
|
$1.16 Billion |
|
Fibra Terrafina
PINK:CBAOF
|
$1.16 Billion |
|
DEUTZ Aktiengesellschaft
PINK:DEUZF
|
$1.16 Billion |
|
Mr D.I.Y. Group (M) Berhad
OTCGREY:MDIYF
|
$1.16 Billion |
|
Richelieu Hardware Ltd
PINK:RHUHF
|
$1.16 Billion |
|
NewAmsterdam Pharma Company N.V. Warrant
NASDAQ:NAMSW
|
$1.16 Billion |
|
SPG Co. Ltd
KQ:058610
|
$1.15 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Invisio AB's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 720,400,000 to 1,029,000,000, a change of 308,600,000 (42.8%).
- Net income of 306,400,000 contributed positively to equity growth.
- Dividend payments of 59,300,000 reduced retained earnings.
- Other comprehensive income increased equity by 50,400,001.
- Other factors increased equity by 11,099,999.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr306.40 Million | +29.78% |
| Dividends Paid | Skr59.30 Million | -5.76% |
| Other Comprehensive Income | Skr50.40 Million | +4.9% |
| Other Changes | Skr11.10 Million | +1.08% |
| Total Change | Skr- | 42.84% |
Book Value vs Market Value Analysis
This analysis compares Invisio AB's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 12.49x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 1396.88x to 12.49x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2008-12-31 | Skr0.20 | Skr282.00 | x |
| 2009-12-31 | Skr0.33 | Skr282.00 | x |
| 2010-12-31 | Skr0.24 | Skr282.00 | x |
| 2011-12-31 | Skr0.35 | Skr282.00 | x |
| 2012-12-31 | Skr-0.05 | Skr282.00 | x |
| 2013-12-31 | Skr0.10 | Skr282.00 | x |
| 2014-12-31 | Skr1.20 | Skr282.00 | x |
| 2015-12-31 | Skr2.41 | Skr282.00 | x |
| 2016-12-31 | Skr4.75 | Skr282.00 | x |
| 2017-12-31 | Skr5.89 | Skr282.00 | x |
| 2018-12-31 | Skr6.62 | Skr282.00 | x |
| 2019-12-31 | Skr8.28 | Skr282.00 | x |
| 2020-12-31 | Skr8.46 | Skr282.00 | x |
| 2021-12-31 | Skr9.27 | Skr282.00 | x |
| 2022-12-31 | Skr11.29 | Skr282.00 | x |
| 2023-12-31 | Skr15.79 | Skr282.00 | x |
| 2024-12-31 | Skr22.57 | Skr282.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Invisio AB utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 29.78%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 16.96%
- • Asset Turnover: 1.27x
- • Equity Multiplier: 1.38x
- Recent ROE (29.78%) is above the historical average (-132.06%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2008 | -1103.24% | -110.31% | 0.86x | 11.66x | Skr-45.29 Million |
| 2009 | -246.02% | -28.30% | 1.22x | 7.14x | Skr-18.00 Million |
| 2010 | -707.18% | -121.43% | 0.69x | 8.40x | Skr-40.38 Million |
| 2011 | -253.61% | -69.04% | 0.82x | 4.50x | Skr-29.75 Million |
| 2012 | 0.00% | -68.53% | 0.98x | 0.00x | Skr-29.31 Million |
| 2013 | -268.55% | -12.27% | 1.46x | 14.98x | Skr-10.85 Million |
| 2014 | 84.54% | 21.96% | 1.91x | 2.02x | Skr39.04 Million |
| 2015 | 54.04% | 24.84% | 1.63x | 1.34x | Skr46.52 Million |
| 2016 | 43.80% | 27.80% | 1.26x | 1.25x | Skr70.81 Million |
| 2017 | 23.97% | 17.04% | 1.07x | 1.32x | Skr36.31 Million |
| 2018 | 16.51% | 13.60% | 1.00x | 1.22x | Skr19.00 Million |
| 2019 | 27.75% | 19.77% | 1.07x | 1.31x | Skr64.99 Million |
| 2020 | 16.15% | 11.50% | 1.03x | 1.36x | Skr23.31 Million |
| 2021 | 3.47% | 2.45% | 0.86x | 1.65x | Skr-27.25 Million |
| 2022 | 8.73% | 5.74% | 0.97x | 1.57x | Skr-6.49 Million |
| 2023 | 24.76% | 14.40% | 1.18x | 1.46x | Skr106.36 Million |
| 2024 | 29.78% | 16.96% | 1.27x | 1.38x | Skr203.50 Million |
Industry Comparison
This section compares Invisio AB's net assets metrics with peer companies in the same industry.
Industry Context
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Invisio AB (0R86) | Skr1.03 Billion | -1103.24% | 0.38x | $1.16 Billion |
| Nyfosa AB (0A0K) | $2.92 Billion | 39.50% | 2.88x | $973.31 Million |
| High Templar Tech Limited (0A2T) | $12.52 Billion | 4.70% | 0.13x | $255.82 Million |
| Strategy Inc (0A7O) | $51.04 Billion | -7.54% | 0.21x | $40.17 Billion |
| NACON SASU (0A9N) | $67.54 Million | 15.85% | 1.20x | $7.64 Million |
| Antin Infrastructure Partners (0AA5) | $23.79 Million | 108.98% | 1.09x | $573.10 Million |
| Truecaller AB Series B (0AA7) | $1.41 Billion | 18.30% | 0.20x | $281.60 Million |
| Brockhaus Technologies AG (0AAW) | $254.92 Million | -6.23% | 1.68x | $74.40 Million |
| Hyloris Pharmaceuticals S.A. (0AB6) | $48.06 Million | -24.09% | 0.32x | $71.96 Million |
| Kalray S.A. (0ABT) | $28.43 Million | -41.56% | 0.67x | $33.84 Million |
| Webuild S.p.A. (0BJP) | $1.43 Billion | 10.29% | 7.14x | $1.13 Billion |