|
Market Closed -
Nasdaq Stockholm
06:00:00 30/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 104.50 SEK | +0.97% |
|
-3.24% | +68.55% |
| 27/10 | Stockholm Exchange showed strength into the close, OMXS30 index up nearly 1% | FW |
| 27/10 | Stockholm Stock Exchange Continues Higher at Midday | FW |
Company Valuation: Micro Systemation AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 709.2 | 771.1 | 1,188 | 860.6 | 1,145 | 1,930 | - | - |
| Change | - | 8.72% | 54.01% | -27.53% | 33.05% | 68.55% | - | - |
| Enterprise Value (EV) 1 | 653.2 | 722.2 | 1,100 | 767.5 | 1,002 | 1,783 | 1,713 | 1,633 |
| Change | - | 10.56% | 52.34% | -30.23% | 30.52% | 78.03% | -3.95% | -4.64% |
| P/E | 20.3x | 46.9x | 39.7x | 23x | 23.3x | 21x | 18.8x | 16x |
| PBR | 8x | 7.48x | 10.3x | 6.6x | 7.63x | 9.21x | 6.83x | 5.3x |
| PEG | - | -0.9x | 0.5x | 0.9x | 0.8x | 0.2x | 1.7x | 0.9x |
| Capitalization / Revenue | 2.13x | 2.12x | 2.85x | 2.13x | 2.48x | 3.4x | 3x | 2.67x |
| EV / Revenue | 1.96x | 1.99x | 2.64x | 1.9x | 2.17x | 3.14x | 2.67x | 2.26x |
| EV / EBITDA | 11.5x | 22.6x | 19.6x | 12.6x | 11.7x | 12.2x | 10.5x | 8.64x |
| EV / EBIT | 14.7x | 38.4x | 26.9x | 16.6x | 14.8x | 14.6x | 12.6x | 10.3x |
| EV / FCF | 65.3x | 15x | 14.8x | 19.1x | 13.9x | 18.8x | 15.2x | 12.2x |
| FCF Yield | 1.53% | 6.66% | 6.76% | 5.24% | 7.21% | 5.31% | 6.6% | 8.2% |
| Dividend per Share 2 | - | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 2.15 | 2.5 |
| Rate of return | - | 3.59% | 2.33% | 3.22% | 2.58% | 1.53% | 2.06% | 2.39% |
| EPS 2 | 1.89 | 0.89 | 1.62 | 2.03 | 2.66 | 4.985 | 5.55 | 6.535 |
| Distribution rate | - | 169% | 92.6% | 73.9% | 60.2% | 32.1% | 38.7% | 38.3% |
| Net sales 1 | 333 | 363 | 416.9 | 404.7 | 461.8 | 567.5 | 642.5 | 723.5 |
| EBITDA 1 | 56.7 | 31.9 | 56.1 | 60.9 | 85.6 | 146.5 | 163 | 189 |
| EBIT 1 | 44.3 | 18.8 | 40.9 | 46.3 | 67.8 | 122.4 | 135.8 | 158.8 |
| Net income 1 | 34.8 | 17.1 | 30 | 37.4 | 49.2 | 93.75 | 104.4 | 122.5 |
| Net Debt 1 | -56 | -48.9 | -87.4 | -93.1 | -143.3 | -146.5 | -217 | -296.5 |
| Reference price 2 | 38.40 | 41.75 | 64.30 | 46.60 | 62.00 | 104.50 | 104.50 | 104.50 |
| Nbr of stocks (in thousands) | 18,468 | 18,468 | 18,468 | 18,468 | 18,468 | 18,468 | - | - |
| Announcement Date | 27/01/22 | 27/01/23 | 25/01/24 | 28/01/25 | 27/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.96x | 3.14x | 12.17x | 1.53% | 20Cr | |
| 26.23x | 9.77x | 15.83x | 0.75% | 3,87600Cr | |
| 118.48x | 52.39x | 85.4x | -.--% | 44TCr | |
| 19.59x | 5.66x | 9.85x | 1.53% | 40TCr | |
| 232.13x | 20.7x | 60.61x | -.--% | 30TCr | |
| 29.22x | 5.98x | 18.57x | 1.27% | 27TCr | |
| 2504.3x | 41.91x | 137.1x | -.--% | 26TCr | |
| 73.17x | 6.72x | 17.61x | -.--% | 11TCr | |
| 42.17x | 11.66x | 29.9x | -.--% | 10TCr | |
| 13.72x | 3.65x | 7.63x | -.--% | 9.74TCr | |
| Average | 308.00x | 16.16x | 39.47x | 0.51% | 58.5TCr | |
| Weighted average by Cap. | 153.23x | 14.39x | 28.57x | 0.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MSAB B Stock
- Valuation Micro Systemation AB
Select your edition
All financial news and data tailored to specific country editions
