Loading...
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

D1W1MN
XSTO:MSABb chart
P/E
28.47
P/S
2.05
EPS
1.66
Div Yield, %
3.24%
Shrs. gr., 5y
-0.02%
Rev. gr., 5y
6.53%
Revenues
417m
+14.87%
63,269,00080,584,000124,098,000130,111,000136,636,000137,532,000180,971,000226,912,000242,355,000301,763,000303,871,000307,633,000310,057,000332,960,000362,977,000416,949,000
Net income
30m
+75.11%
16,991,00014,614,00021,721,00020,488,00014,372,0006,843,00010,384,00045,133,00045,236,00052,890,00027,749,0005,094,00016,262,00034,823,00017,130,00029,997,000
CFO
75m
+47.69%
22,013,0008,509,00029,044,00022,505,0009,779,00017,810,00014,750,00057,567,00052,145,00047,854,0005,234,00017,798,00052,039,00010,207,00050,787,00075,006,000
Dividend
Nov 14, 20240.5 SEK/sh
Earnings
Jan 28, 2025

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.
IPO date
Jun 26, 2000
Employees
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
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%