Loading...
XSTO
MNTC
Market cap40mUSD
May 21, Last price  
15.20SEK
1D
-0.33%
1Q
-26.92%
IPO
-76.65%
Name

Mentice AB

Chart & Performance

D1W1MN
No data to show
P/E
P/S
1.33
EPS
Div Yield, %
Shrs. gr., 5y
5.52%
Rev. gr., 5y
14.33%
Revenues
292m
+6.65%
108,966,000157,048,000149,370,000137,503,000185,064,000217,954,000273,610,000291,812,000
Net income
-18m
L+553.89%
6,182,00020,148,000-20,600,000-13,092,000-29,191,000-30,665,000-2,817,000-18,420,000
CFO
18m
-50.93%
15,731,00016,005,000-37,282,00030,534,000-5,130,00014,908,00036,517,00017,919,000
Earnings
Jul 21, 2025

Profile

Mentice AB (publ) provides endovascular simulation solutions to teaching entities, healthcare systems, and medical device manufacturers. The company operates through Medical Device Industry, Healthcare Systems, and Strategic Alliances segments. It provides software modules in the areas of acute ischemic stroke intervention, atrial septal defect and patent foramen ovale occlusion, aortic valve implantation, endovascular aortic repair, below-the-knee intervention, carotid intervention, patient-specific simulation, coronary advanced and essentials, coronary intermediate, left atrial appendage occlusion, neurovascular coiling and thrombectomy, peripheral angiography, prostatic artery embolization, radiation safety, renal denervation, renal intervention, thoracic endovascular aortic repair, transarterial chemoembolization, transseptal puncture, uterine artery embolization, peripheral angiography, and vascular trauma and cardiac rhythm management, as well as supports interventionalists to transition from transfemoral to transradial access. The company also offers medical simulators for endovascular therapies, and simulator accessories and extensions for endovascular therapies; silicone vasculature for endovascular simulation; cardiac and vascular flow systems; neurovascular flow systems; mentice right heart cath app, a mobile solution for an interactive real-time exploration into the right heart catheterization procedure; mentice live learning center, a remote learning with its VIST G endovascular simulation platform. Its products are used to educate, train, and enhance the practitioners in skills. The company operates in Europe, the Middle East, and Africa; Asia Pacific region; and the Americas. The company was incorporated in 1998 and is headquartered in Gothenburg, Sweden.
IPO date
Jun 18, 2019
Employees
114
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑12
Income
Revenues
291,812
6.65%
273,610
25.54%
217,954
17.77%
Cost of revenue
33,084
46,661
38,022
Unusual Expense (Income)
NOPBT
258,728
226,949
179,932
NOPBT Margin
88.66%
82.95%
82.56%
Operating Taxes
4,918
2,805
6,630
Tax Rate
1.90%
1.24%
3.68%
NOPAT
253,810
224,144
173,302
Net income
(18,420)
553.89%
(2,817)
-90.81%
(30,665)
5.05%
Dividends
Dividend yield
Proceeds from repurchase of equity
216
59,959
BB yield
-0.02%
-6.29%
Debt
Debt current
4,409
7,413
7,800
Long-term debt
13,863
11,701
25,550
Deferred revenue
Other long-term liabilities
(1,000)
Net debt
(35,314)
(40,007)
(128,008)
Cash flow
Cash from operating activities
17,919
36,517
14,908
CAPEX
(1,283)
(4,330)
(13,054)
Cash from investing activities
(16,438)
(16,179)
(32,278)
Cash from financing activities
(9,312)
(7,055)
48,991
FCF
186,108
303,424
173,513
Balance
Cash
53,586
59,121
47,285
Long term investments
114,073
Excess cash
38,995
45,440
150,460
Stockholders' equity
(58,065)
(40,981)
(38,164)
Invested Capital
210,863
209,511
217,375
ROIC
120.75%
105.01%
92.28%
ROCE
169.33%
134.66%
100.40%
EV
Common stock shares outstanding
25,583
25,569
25,211
Price
25.50
-46.54%
47.70
26.19%
37.80
-61.66%
Market cap
652,375
-46.51%
1,219,634
27.98%
952,961
-60.97%
EV
617,061
1,179,627
825,323
EBITDA
289,311
254,656
202,865
EV/EBITDA
2.13
4.63
4.07
Interest
1,178
1,368
Interest/NOPBT
0.52%
0.76%