|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 73.80 SEK | +2.79% |
|
+5.13% | +19.03% |
| 06-03 | 14 stocks hit new 52-week highs on the Stockholm Stock Exchange so far today | FW |
| 05-13 | 13 Nasdaq Stockholm companies, including EQT, trade ex-dividend today | 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 | 1,363 | - | - |
| Change | - | 8.72% | 54.01% | -27.53% | 33.05% | 19.03% | - | - |
| Enterprise Value (EV) 1 | 653.2 | 722.2 | 1,100 | 767.5 | 1,002 | 1,271 | 1,230 | 1,171 |
| Change | - | 10.56% | 52.34% | -30.23% | 30.52% | 26.9% | -3.2% | -4.84% |
| P/E | 20.3x | 46.9x | 39.7x | 23x | 23.3x | 28.7x | 19.3x | 14.3x |
| PBR | 8x | 7.48x | 10.3x | 6.6x | 7.63x | 8.24x | 6.62x | 5.13x |
| PEG | - | -0.9x | 0.5x | 0.9x | 0.8x | -8.98x | 0.4x | 0.4x |
| Capitalization / Revenue | 2.13x | 2.12x | 2.85x | 2.13x | 2.48x | 2.64x | 2.31x | 2.05x |
| EV / Revenue | 1.96x | 1.99x | 2.64x | 1.9x | 2.17x | 2.46x | 2.08x | 1.76x |
| EV / EBITDA | 11.5x | 22.6x | 19.6x | 12.6x | 11.7x | 14.7x | 10.3x | 7.65x |
| EV / EBIT | 14.7x | 38.4x | 26.9x | 16.6x | 14.8x | 19.5x | 13x | 9.23x |
| EV / FCF | 65.3x | 15x | 14.8x | 19.1x | 13.9x | 32.2x | 14.9x | 10.9x |
| FCF Yield | 1.53% | 6.66% | 6.76% | 5.24% | 7.21% | 3.1% | 6.72% | 9.18% |
| Dividend per Share 2 | - | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.9 | 2.35 |
| Rate of return | - | 3.59% | 2.33% | 3.22% | 2.58% | 2.17% | 2.57% | 3.18% |
| EPS 2 | 1.89 | 0.89 | 1.62 | 2.03 | 2.66 | 2.575 | 3.82 | 5.145 |
| Distribution rate | - | 169% | 92.6% | 73.9% | 60.2% | 62.1% | 49.7% | 45.7% |
| Net sales 1 | 333 | 363 | 416.9 | 404.7 | 461.8 | 516.5 | 590.5 | 666 |
| EBITDA 1 | 56.7 | 31.9 | 56.1 | 60.9 | 85.6 | 86.7 | 119 | 153 |
| EBIT 1 | 44.3 | 18.8 | 40.9 | 46.3 | 67.8 | 65.15 | 94.95 | 126.8 |
| Net income 1 | 34.8 | 17.1 | 30 | 37.4 | 49.2 | 48.2 | 71.95 | 96.55 |
| Net Debt 1 | -56 | -48.9 | -87.4 | -93.1 | -143.3 | -91.8 | -132.5 | -192 |
| Reference price 2 | 38.40 | 41.75 | 64.30 | 46.60 | 62.00 | 73.80 | 73.80 | 73.80 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.66x | 2.46x | 14.66x | 2.17% | 141M | |
| 28.91x | 6.72x | 21.5x | -.--% | 26.44B | |
| 20.73x | 1.79x | 10.5x | 1.69% | 7.42B | |
| 362.2x | - | - | - | 4.43B | |
| 39.26x | 2.41x | 14.97x | 1.71% | 2.76B | |
| 17.65x | 2.05x | 10.49x | 1.75% | 2.29B | |
| 46.39x | 11.29x | 44.49x | 0.93% | 2.08B | |
| 35.32x | 7.21x | 25.08x | 0.24% | 1.18B | |
| 31.35x | 3.14x | 15.35x | 0.83% | 978M | |
| Average | 67.83x | 4.63x | 19.63x | 1.16% | 5.3B | |
| Weighted average by Cap. | 59.61x | 5.49x | 19.65x | 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
