XSTOMSABb
Market cap77mUSD
Dec 23, Last price
47.20SEK
1D
-2.68%
1Q
6.07%
Jan 2017
-29.81%
Name
Micro Systemation AB (publ)
Chart & Performance
Profile
Micro Systemation AB (publ) provides forensic technology for mobile device examination worldwide. The company offers XRY software that retrieves information, such as pictures, SMS, call history, contact lists, and application data from smart and mobile phones, 3G modems, GPS, and tablet devices. Its XRY software products include XRY logical, a software solution that enables investigators to access and recover live and file system data from the device right on the crime scene; XRY Physical, a software solution, which is used for the physical recovery of data from mobile devices; XRY Cloud to recover data beyond the mobile device; XRY PinPoint enables users to extract and decode data from non-standard mobile devices; XRY Camera, a hardware-based solution for forensic examiners to capture photos of the examined devices and screenshots to complement XRY reports; XRY Express that provides workflow for mobile device extractions, which enables processing by field-based investigators and others; and XRY Photon, a mobile examination tool that enables text search, filtering, and other types of analysis. The company also offers XAMN Viewer, an analysis tool to open, view, analyze, or report on mobile device data; XAMN Spotlight, a tool that helps to find and analyze data; XAMN Elements for forensic data analysis and reconstruction; and XAMN Horizon primarily for the visualization of extracted data. In addition, it provides XEC Director to manage, comply with, and control forensic mobile operations; and XEC Export, a tool for users who need batch export. Further, the company offers implementation, training, and support services. Its products are used by police, law enforcement, military, and government intelligence agencies, as well as forensic laboratories to investigate crime, gather intelligence, investigate fraud, and fight corruption. Micro Systemation AB (publ) was founded in 1984 and is headquartered in Stockholm, Sweden.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 416,949 14.87% | 362,977 9.02% | 332,960 7.39% | |||||||
Cost of revenue | 40,010 | 261,039 | 276,276 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 376,939 | 101,938 | 56,684 | |||||||
NOPBT Margin | 90.40% | 28.08% | 17.02% | |||||||
Operating Taxes | 8,655 | 4,323 | 9,392 | |||||||
Tax Rate | 2.30% | 4.24% | 16.57% | |||||||
NOPAT | 368,284 | 97,615 | 47,292 | |||||||
Net income | 29,997 75.11% | 17,130 -50.81% | 34,823 114.14% | |||||||
Dividends | (27,703) | (36,937) | ||||||||
Dividend yield | 2.33% | 5.21% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 13,346 | 13,566 | 8,707 | |||||||
Long-term debt | 77,826 | 97,374 | 11,169 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | (41,756) | 6,554 | (46,094) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 75,006 | 50,787 | 10,207 | |||||||
CAPEX | (640) | (893) | (158) | |||||||
Cash from investing activities | (640) | (893) | (158) | |||||||
Cash from financing activities | (43,128) | (13,846) | (48,398) | |||||||
FCF | 386,533 | 65,185 | 35,496 | |||||||
Balance | ||||||||||
Cash | 132,928 | 104,386 | 65,970 | |||||||
Long term investments | ||||||||||
Excess cash | 112,081 | 86,237 | 49,322 | |||||||
Stockholders' equity | 87,851 | 88,012 | 66,191 | |||||||
Invested Capital | 73,644 | 77,841 | 41,519 | |||||||
ROIC | 486.23% | 163.56% | 108.64% | |||||||
ROCE | 233.41% | 62.13% | 62.40% | |||||||
EV | ||||||||||
Common stock shares outstanding | 18,468 | 18,468 | 18,468 | |||||||
Price | 64.30 54.01% | 41.75 8.72% | 38.40 -5.42% | |||||||
Market cap | 1,187,492 54.01% | 771,056 8.72% | 709,187 -5.42% | |||||||
EV | 1,145,736 | 777,610 | 663,093 | |||||||
EBITDA | 392,095 | 115,074 | 69,040 | |||||||
EV/EBITDA | 2.92 | 6.76 | 9.60 | |||||||
Interest | 2,062 | 15 | 309 | |||||||
Interest/NOPBT | 0.55% | 0.01% | 0.55% |