|
Market Closed -
Nasdaq Stockholm
17:00:00 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 108.00 SEK | -0.92% |
|
+3.85% | +74.19% |
| 10-23 | Micro Systemation AB Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026 | CI |
| 10-23 | Micro Systemation AB, Q3 2026 Earnings Call, Oct 23, 2026 |
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 | 1,995 | - | - |
| Change | - | 8.72% | 54.01% | -27.53% | 33.05% | 74.19% | - | - |
| Enterprise Value (EV) 1 | 653.2 | 722.2 | 1,100 | 767.5 | 1,002 | 1,848 | 1,778 | 1,698 |
| Change | - | 10.56% | 52.34% | -30.23% | 30.52% | 84.49% | -3.81% | -4.47% |
| P/E | 20.3x | 46.9x | 39.7x | 23x | 23.3x | 21.7x | 19.5x | 16.5x |
| PBR | 8x | 7.48x | 10.3x | 6.6x | 7.63x | 9.52x | 7.06x | 5.48x |
| PEG | - | -0.9x | 0.5x | 0.9x | 0.8x | 0.2x | 1.7x | 0.9x |
| Capitalization / Revenue | 2.13x | 2.12x | 2.85x | 2.13x | 2.48x | 3.51x | 3.1x | 2.76x |
| EV / Revenue | 1.96x | 1.99x | 2.64x | 1.9x | 2.17x | 3.26x | 2.77x | 2.35x |
| EV / EBITDA | 11.5x | 22.6x | 19.6x | 12.6x | 11.7x | 12.6x | 10.9x | 8.98x |
| EV / EBIT | 14.7x | 38.4x | 26.9x | 16.6x | 14.8x | 15.1x | 13.1x | 10.7x |
| EV / FCF | 65.3x | 15x | 14.8x | 19.1x | 13.9x | 19.5x | 15.7x | 12.7x |
| FCF Yield | 1.53% | 6.66% | 6.76% | 5.24% | 7.21% | 5.12% | 6.36% | 7.89% |
| Dividend per Share 2 | - | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 2.15 | 2.5 |
| Rate of return | - | 3.59% | 2.33% | 3.22% | 2.58% | 1.48% | 1.99% | 2.31% |
| EPS 2 | 1.89 | 0.89 | 1.62 | 2.03 | 2.66 | 4.985 | 5.55 | 6.535 |
| Distribution rate | - | 169% | 92.6% | 73.9% | 60.2% | 32.1% | 38.7% | 38.3% |
| Net sales 1 | 333 | 363 | 416.9 | 404.7 | 461.8 | 567.5 | 642.5 | 723.5 |
| EBITDA 1 | 56.7 | 31.9 | 56.1 | 60.9 | 85.6 | 146.5 | 163 | 189 |
| EBIT 1 | 44.3 | 18.8 | 40.9 | 46.3 | 67.8 | 122.4 | 135.8 | 158.8 |
| Net income 1 | 34.8 | 17.1 | 30 | 37.4 | 49.2 | 93.75 | 104.4 | 122.5 |
| Net Debt 1 | -56 | -48.9 | -87.4 | -93.1 | -143.3 | -146.5 | -217 | -296.5 |
| Reference price 2 | 38.40 | 41.75 | 64.30 | 46.60 | 62.00 | 108.00 | 108.00 | 108.00 |
| Nbr of stocks (in thousands) | 18,468 | 18,468 | 18,468 | 18,468 | 18,468 | 18,468 | - | - |
| Announcement Date | 27/01/22 | 27/01/23 | 25/01/24 | 28/01/25 | 27/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.67x | 3.26x | 12.61x | 1.48% | 201M | |
| 26.61x | 9.82x | 16.02x | 0.73% | 3,895B | |
| 126.89x | 56.1x | 91.33x | -.--% | 473B | |
| 18.99x | 5.52x | 9.62x | 1.58% | 382B | |
| 241.45x | 21.53x | 63.04x | -.--% | 311B | |
| 29.96x | 6.06x | 18.99x | 1.25% | 277B | |
| 2575.7x | 43.13x | 141.09x | -.--% | 264B | |
| 100.91x | 10.01x | 26.8x | -.--% | 164B | |
| 58.59x | 15.69x | 41.34x | -.--% | 132B | |
| 14.46x | 3.85x | 8.04x | -.--% | 103B | |
| Average | 321.52x | 17.50x | 42.89x | 0.51% | 600.25B | |
| Weighted average by Cap. | 160.09x | 15.12x | 30.34x | 0.63% |
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
