Valuation Micro Systemation AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-24 EDT			5-day change	1st Jan Change
84.00 ^SEK	0.00%		0.00%	+35.48%

07-17	Danske Bank raises target price for Micro Systemation to 105 kronor (85), reiterates buy - BN	FW
07-16	Micro Systemation AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	1,551	-	-
Change	-	8.72%	54.01%	-27.53%	33.05%	35.48%	-	-
Enterprise Value (EV) ¹	653.2	722.2	1,100	767.5	1,002	1,441	1,387	1,313
Change	-	10.56%	52.34%	-30.23%	30.52%	43.83%	-3.71%	-5.33%
P/E	20.3x	46.9x	39.7x	23x	23.3x	25x	18.9x	14.6x
PBR	8x	7.48x	10.3x	6.6x	7.63x	8.6x	6.67x	5.08x
PEG	-	-0.9x	0.5x	0.9x	0.8x	0.9x	0.6x	0.5x
Capitalization / Revenue	2.13x	2.12x	2.85x	2.13x	2.48x	2.87x	2.53x	2.26x
EV / Revenue	1.96x	1.99x	2.64x	1.9x	2.17x	2.67x	2.26x	1.91x
EV / EBITDA	11.5x	22.6x	19.6x	12.6x	11.7x	13.1x	10.2x	7.73x
EV / EBIT	14.7x	38.4x	26.9x	16.6x	14.8x	17x	12.6x	9.34x
EV / FCF	65.3x	15x	14.8x	19.1x	13.9x	27x	14.3x	10.8x
FCF Yield	1.53%	6.66%	6.76%	5.24%	7.21%	3.71%	6.98%	9.25%
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%	1.9%	2.14%	2.56%
EPS ²	1.89	0.89	1.62	2.03	2.66	3.365	4.445	5.755
Distribution rate	-	169%	92.6%	73.9%	60.2%	47.5%	40.5%	37.4%
Net sales ¹	333	363	416.9	404.7	461.8	540.5	613.5	687.5
EBITDA ¹	56.7	31.9	56.1	60.9	85.6	110	136.5	170
EBIT ¹	44.3	18.8	40.9	46.3	67.8	84.75	109.9	140.6
Net income ¹	34.8	17.1	30	37.4	49.2	63.95	83.15	108
Net Debt ¹	-56	-48.9	-87.4	-93.1	-143.3	-110.6	-164	-238
Reference price ²	38.40	41.75	64.30	46.60	62.00	84.00	84.00	84.00
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	24.96x	2.67x	13.1x	1.9%	160M
METTLER-TOLEDO INTERNATIONAL, INC.	29.32x	6.81x	21.74x	-.--%	26.82B
SHIMADZU CORPORATION	20.85x	1.83x	10.6x	1.68%	7.35B
TECAN GROUP AG	38.99x	2.48x	15.35x	1.66%	2.8B
MLOPTIC CORP.	226.58x	-	-	-	2.78B
JEOL LTD.	18.65x	2.16x	10.67x	1.59%	2.44B
NINGBO YONGXIN OPTICS CO.,LTD	32.95x	7.67x	30.22x	1.36%	1.48B
PARK SYSTEMS CORP.	33.89x	6.91x	24.05x	0.25%	1.19B
BASLER AG	28.55x	2.95x	14.24x	0.87%	930M
Average	50.53x	4.18x	17.50x	1.16%	5.1B
Weighted average by Cap.	40.12x	5.35x	18.97x	0.56%