Valuation Micro Systemation AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-10-08 EDT			5-day change	1st Jan Change
85.00 ^SEK	-2.75%		-7.61%	+37.10%

09-29	DNB Carnegie sees opportunity for Micro Systemation after Oxygen Forensics problems	FW
09-03	Four stocks have so far today posted new 52-week highs on the Stockholm Stock Exchange	FW

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	1,570	-	-
Change	-	8.72%	54.01%	-27.53%	33.05%	37.1%	-	-
Enterprise Value (EV) ¹	653.2	722.2	1,100	767.5	1,002	1,482	1,434	1,366
Change	-	10.56%	52.34%	-30.23%	30.52%	47.97%	-3.27%	-4.74%
P/E	20.3x	46.9x	39.7x	23x	23.3x	24.6x	19x	14.7x
PBR	8x	7.48x	10.3x	6.6x	7.63x	8.97x	6.97x	5.38x
PEG	-	-0.9x	0.5x	0.9x	0.8x	0.8x	0.6x	0.5x
Capitalization / Revenue	2.13x	2.12x	2.85x	2.13x	2.48x	2.91x	2.54x	2.27x
EV / Revenue	1.96x	1.99x	2.64x	1.9x	2.17x	2.75x	2.32x	1.98x
EV / EBITDA	11.5x	22.6x	19.6x	12.6x	11.7x	13.4x	10.4x	7.94x
EV / EBIT	14.7x	38.4x	26.9x	16.6x	14.8x	17.2x	13x	9.64x
EV / FCF	65.3x	15x	14.8x	19.1x	13.9x	29.1x	15x	11.3x
FCF Yield	1.53%	6.66%	6.76%	5.24%	7.21%	3.43%	6.66%	8.82%
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%	1.88%	2.12%	2.53%
EPS ²	1.89	0.89	1.62	2.03	2.66	3.455	4.47	5.795
Distribution rate	-	169%	92.6%	73.9%	60.2%	46.3%	40.3%	37.1%
Net sales ¹	333	363	416.9	404.7	461.8	540	617	691.5
EBITDA ¹	56.7	31.9	56.1	60.9	85.6	111	138.5	172
EBIT ¹	44.3	18.8	40.9	46.3	67.8	86.1	110.2	141.7
Net income ¹	34.8	17.1	30	37.4	49.2	62.2	82.5	107
Net Debt ¹	-56	-48.9	-87.4	-93.1	-143.3	-87.5	-136	-204
Reference price ²	38.40	41.75	64.30	46.60	62.00	85.00	85.00	85.00
Nbr of stocks (in thousands)	18,468	18,468	18,468	18,468	18,468	18,468	-	-
Announcement Date	1/27/22	1/27/23	1/25/24	1/28/25	1/27/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MICRO SYSTEMATION AB	25.3x	2.83x	13.75x	1.83%	161M
MICROSOFT CORPORATION	26.87x	9.92x	16.21x	0.73%	3,934B
PALANTIR TECHNOLOGIES INC.	125.05x	55.35x	90.13x	-.--%	466B
ORACLE CORPORATION	21.61x	6.11x	10.63x	1.39%	435B
PALO ALTO NETWORKS, INC.	257.32x	22.97x	67.26x	-.--%	332B
CROWDSTRIKE HOLDINGS, INC.	2654.4x	44.49x	145.51x	-.--%	272B
SAP SE	26.56x	5.33x	16.8x	1.43%	242B
SERVICENOW, INC.	89.25x	8.67x	23.2x	-.--%	143B
FORTINET, INC.	61.21x	16.52x	43.52x	-.--%	139B
DATADOG, INC.	484.75x	20.77x	82.11x	-.--%	97.43B
Average	377.23x	19.30x	50.91x	0.54%	606.09B
Weighted average by Cap.	174.34x	15.52x	31.98x	0.63%