|
Real-time Estimate
Cboe Europe
11:25:00 2026-09-08 EDT
|
5-day change | 1st Jan Change | ||
| 89.10 SEK | -3.78% |
|
-6.44% | +45.16% |
| 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 | 1,710 | - | - |
| Change | - | 8.72% | 54.01% | -27.53% | 33.05% | 49.35% | - | - |
| Enterprise Value (EV) 1 | 653.2 | 722.2 | 1,100 | 767.5 | 1,002 | 1,620 | 1,569 | 1,498 |
| Change | - | 10.56% | 52.34% | -30.23% | 30.52% | 61.73% | -3.14% | -4.52% |
| P/E | 20.3x | 46.9x | 39.7x | 23x | 23.3x | 26.5x | 20.7x | 16x |
| PBR | 8x | 7.48x | 10.3x | 6.6x | 7.63x | 9.68x | 7.53x | 5.82x |
| PEG | - | -0.9x | 0.5x | 0.9x | 0.8x | 0.8x | 0.8x | 0.5x |
| Capitalization / Revenue | 2.13x | 2.12x | 2.85x | 2.13x | 2.48x | 3.16x | 2.79x | 2.49x |
| EV / Revenue | 1.96x | 1.99x | 2.64x | 1.9x | 2.17x | 2.99x | 2.56x | 2.18x |
| EV / EBITDA | 11.5x | 22.6x | 19.6x | 12.6x | 11.7x | 14.5x | 11.5x | 8.81x |
| EV / EBIT | 14.7x | 38.4x | 26.9x | 16.6x | 14.8x | 18.6x | 14.3x | 10.6x |
| EV / FCF | 65.3x | 15x | 14.8x | 19.1x | 13.9x | 30.3x | 16.2x | 12.3x |
| FCF Yield | 1.53% | 6.66% | 6.76% | 5.24% | 7.21% | 3.3% | 6.18% | 8.11% |
| 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% | 1.73% | 1.94% | 2.32% |
| 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 | 92.60 | 92.60 | 92.60 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.46x | 2.99x | 14.46x | 1.73% | 178M | |
| 28.97x | 6.84x | 21.68x | -.--% | 26.95B | |
| 18.36x | 1.7x | 9.79x | 1.83% | 7.21B | |
| 264.5x | - | - | - | 3.39B | |
| 42.4x | 2.66x | 16.3x | 1.52% | 3B | |
| 16.5x | 1.9x | 10.09x | 1.84% | 2.23B | |
| 39.54x | 9.34x | 36.81x | 1.13% | 1.79B | |
| 40.64x | 7.34x | 29.76x | 0.22% | 1.38B | |
| 314.25x | - | - | - | 830M | |
| Average | 87.96x | 4.68x | 19.84x | 1.18% | 5.22B | |
| Weighted average by Cap. | 50.37x | 5.52x | 19.55x | 0.57% |
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
