Valuation Micro Systemation AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-10 EDT			5-day change	1st Jan Change
82.20 ^SEK	+0.49%		+11.38%	+32.58%

07-07	DNB Carnegie raises fair value estimate for Micro Systemation after strong preliminary Q2 figures	FW
07-06	Affarsvarlden Keeps MSAB in the Portfolio	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	1,518	-	-
Change	-	8.72%	54.01%	-27.53%	33.05%	32.58%	-	-
Enterprise Value (EV) ¹	653.2	722.2	1,100	767.5	1,002	1,417	1,371	1,305
Change	-	10.56%	52.34%	-30.23%	30.52%	41.43%	-3.26%	-4.82%
P/E	20.3x	46.9x	39.7x	23x	23.3x	28.2x	20.3x	15.2x
PBR	8x	7.48x	10.3x	6.6x	7.63x	8.83x	7.03x	5.41x
PEG	-	-0.9x	0.5x	0.9x	0.8x	3x	0.5x	0.5x
Capitalization / Revenue	2.13x	2.12x	2.85x	2.13x	2.48x	2.87x	2.52x	2.24x
EV / Revenue	1.96x	1.99x	2.64x	1.9x	2.17x	2.68x	2.28x	1.93x
EV / EBITDA	11.5x	22.6x	19.6x	12.6x	11.7x	14.4x	10.8x	8.05x
EV / EBIT	14.7x	38.4x	26.9x	16.6x	14.8x	19.4x	13.7x	9.9x
EV / FCF	65.3x	15x	14.8x	19.1x	13.9x	28.1x	15.3x	11.3x
FCF Yield	1.53%	6.66%	6.76%	5.24%	7.21%	3.56%	6.54%	8.85%
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%	1.95%	2.31%	2.86%
EPS ²	1.89	0.89	1.62	2.03	2.66	2.91	4.045	5.4
Distribution rate	-	169%	92.6%	73.9%	60.2%	55%	47%	43.5%
Net sales ¹	333	363	416.9	404.7	461.8	529	601.5	677
EBITDA ¹	56.7	31.9	56.1	60.9	85.6	98.7	127	162
EBIT ¹	44.3	18.8	40.9	46.3	67.8	73.15	99.95	131.8
Net income ¹	34.8	17.1	30	37.4	49.2	55.2	75.45	101
Net Debt ¹	-56	-48.9	-87.4	-93.1	-143.3	-101.3	-147.5	-213.5
Reference price ²	38.40	41.75	64.30	46.60	62.00	82.20	82.20	82.20
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	28.25x	2.68x	14.35x	1.95%	157M
METTLER-TOLEDO INTERNATIONAL, INC.	28.64x	6.66x	21.27x	-.--%	26.19B
SHIMADZU CORPORATION	20.79x	1.79x	10.49x	1.69%	7.41B
MLOPTIC CORP.	387.3x	-	-	-	4.74B
TECAN GROUP AG	39.14x	2.49x	15.41x	1.65%	2.84B
JEOL LTD.	18.22x	2.05x	10.25x	1.69%	2.37B
NINGBO YONGXIN OPTICS CO.,LTD	44.11x	10.71x	42.2x	0.98%	1.98B
PARK SYSTEMS CORP.	36.61x	7.48x	26.01x	0.23%	1.25B
BASLER AG	31.08x	3.21x	15.48x	0.8%	1.02B
Average	70.46x	4.63x	19.43x	1.12%	5.33B
Weighted average by Cap.	63.90x	5.41x	19.37x	0.57%