|
Market Closed -
Nasdaq Stockholm
19:00:00 25/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 91.00 SEK | 0.00% |
|
-0.44% | +46.77% |
| 09-03 | Four stocks have so far today posted new 52-week highs on the Stockholm Stock Exchange | FW |
| 09-01 | Micro Systemation wins defense order worth 25.7 million kronor | 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 | 1,681 | - | - |
| Change | - | 8.72% | 54.01% | -27.53% | 33.05% | 46.77% | - | - |
| Enterprise Value (EV) 1 | 653.2 | 722.2 | 1,100 | 767.5 | 1,002 | 1,591 | 1,540 | 1,469 |
| Change | - | 10.56% | 52.34% | -30.23% | 30.52% | 58.78% | -3.2% | -4.61% |
| P/E | 20.3x | 46.9x | 39.7x | 23x | 23.3x | 26x | 20.4x | 15.8x |
| PBR | 8x | 7.48x | 10.3x | 6.6x | 7.63x | 9.51x | 7.4x | 5.72x |
| PEG | - | -0.9x | 0.5x | 0.9x | 0.8x | 0.8x | 0.7x | 0.5x |
| Capitalization / Revenue | 2.13x | 2.12x | 2.85x | 2.13x | 2.48x | 3.11x | 2.74x | 2.44x |
| EV / Revenue | 1.96x | 1.99x | 2.64x | 1.9x | 2.17x | 2.94x | 2.51x | 2.13x |
| EV / EBITDA | 11.5x | 22.6x | 19.6x | 12.6x | 11.7x | 14.2x | 11.2x | 8.64x |
| EV / EBIT | 14.7x | 38.4x | 26.9x | 16.6x | 14.8x | 18.2x | 14x | 10.4x |
| EV / FCF | 65.3x | 15x | 14.8x | 19.1x | 13.9x | 29.8x | 15.9x | 12.1x |
| FCF Yield | 1.53% | 6.66% | 6.76% | 5.24% | 7.21% | 3.36% | 6.29% | 8.27% |
| Dividend per Share 2 | - | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.8 | 2.15 |
| Rate of return | - | 3.59% | 2.33% | 3.22% | 2.58% | 1.76% | 1.98% | 2.36% |
| EPS 2 | 1.89 | 0.89 | 1.62 | 2.03 | 2.66 | 3.5 | 4.465 | 5.77 |
| Distribution rate | - | 169% | 92.6% | 73.9% | 60.2% | 45.7% | 40.3% | 37.3% |
| Net sales 1 | 333 | 363 | 416.9 | 404.7 | 461.8 | 541 | 613.5 | 688 |
| EBITDA 1 | 56.7 | 31.9 | 56.1 | 60.9 | 85.6 | 112 | 137 | 170 |
| EBIT 1 | 44.3 | 18.8 | 40.9 | 46.3 | 67.8 | 87.25 | 109.9 | 141.1 |
| Net income 1 | 34.8 | 17.1 | 30 | 37.4 | 49.2 | 63.9 | 82.3 | 106 |
| Net Debt 1 | -56 | -48.9 | -87.4 | -93.1 | -143.3 | -90.1 | -141 | -212 |
| Reference price 2 | 38.40 | 41.75 | 64.30 | 46.60 | 62.00 | 91.00 | 91.00 | 91.00 |
| Nbr of stocks (in thousands) | 18,468 | 18,468 | 18,468 | 18,468 | 18,468 | 18,468 | - | - |
| Announcement Date | 1/27/22 A | 1/27/23 A | 1/25/24 A | 1/28/25 A | 1/27/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26x | 2.94x | 14.2x | 1.76% | 169M | |
| 32.56x | 7.63x | 24.22x | -.--% | 30.29B | |
| 19.19x | 1.79x | 10.37x | 1.75% | 7.41B | |
| 271.93x | - | - | - | 3.48B | |
| 47.83x | 3.03x | 18.51x | 1.34% | 3.32B | |
| 17.96x | 2.08x | 11.04x | 1.69% | 2.38B | |
| 41.36x | 9.8x | 38.63x | 1.08% | 1.87B | |
| 39.93x | 7.3x | 28.47x | 0.22% | 1.36B | |
| 362.75x | - | - | - | 958M | |
| Average | 95.50x | 4.94x | 20.78x | 1.12% | 5.69B | |
| Weighted average by Cap. | 53.87x | 6.16x | 21.61x | 0.51% |
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
