Loading...
XSTO
TSEC
Market cap11mUSD
May 23, Last price  
10.35SEK
1D
4.55%
1Q
4.33%
IPO
-49.26%
Name

Tempest Security AB

Chart & Performance

D1W1MN
P/E
P/S
0.22
EPS
Div Yield, %
Shrs. gr., 5y
4.63%
Rev. gr., 5y
11.10%
Revenues
486m
+3.47%
55,428,00090,931,000134,218,000171,422,000221,886,000286,955,000299,690,000339,656,000424,329,000469,361,000485,633,000
Net income
-51m
L
-572,0001,578,0003,720,000-5,495,000-25,624,000-20,175,0001,272,000-14,120,0009,868,0003,694,000-51,386,000
CFO
9m
-50.70%
03,874,0007,460,0006,697,000-13,040,000-7,552,00014,631,0003,777,0006,771,00019,089,0009,410,000
Earnings
Aug 20, 2025

Profile

Tempest Security AB (publ) provides security and protection solutions worldwide. The company offers personal security services, such as executive protection, travel security, and residential security; security investigations, including background checks, brand and IP investigations, due diligence and litigation investigations, and protective intelligence services; security consulting services comprising enterprise security risk consulting and crisis management, as well as risk, threat, and vulnerabilities assessments; and physical security services, such as guard services and event security, as well as designs and installs alarm and CCTV systems. It serves corporate, public sector, and high net worth clients. The company was founded in 2004 and is headquartered in Stockholm, Sweden.
IPO date
Dec 06, 2017
Employees
490
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
485,633
3.47%
469,361
10.61%
424,329
24.93%
Cost of revenue
439,604
401,854
56,009
Unusual Expense (Income)
NOPBT
46,029
67,507
368,320
NOPBT Margin
9.48%
14.38%
86.80%
Operating Taxes
500
1,361
3,160
Tax Rate
1.09%
2.02%
0.86%
NOPAT
45,529
66,146
365,160
Net income
(51,386)
-1,491.07%
3,694
-62.57%
9,868
-169.89%
Dividends
Dividend yield
Proceeds from repurchase of equity
11,615
BB yield
-6.61%
Debt
Debt current
16,173
13,191
13,110
Long-term debt
51,679
58,717
69,070
Deferred revenue
Other long-term liabilities
57
3,744
Net debt
52,659
49,809
59,001
Cash flow
Cash from operating activities
9,410
19,089
6,771
CAPEX
(443)
(670)
(1,097)
Cash from investing activities
(3,014)
(1,437)
(21,860)
Cash from financing activities
(12,744)
(17,495)
9,353
FCF
67,463
71,342
362,164
Balance
Cash
15,193
21,157
21,193
Long term investments
942
1,986
Excess cash
1,963
Stockholders' equity
(88,067)
(37,268)
(41,319)
Invested Capital
156,538
158,507
139,220
ROIC
28.90%
44.43%
287.91%
ROCE
67.22%
55.63%
375.62%
EV
Common stock shares outstanding
10,484
10,484
10,337
Price
10.70
-30.97%
15.50
-8.82%
17.00
-50.15%
Market cap
112,174
-30.97%
162,495
-7.53%
175,727
-46.56%
EV
164,833
214,418
235,655
EBITDA
93,292
79,534
376,102
EV/EBITDA
1.77
2.70
0.63
Interest
2,888
2,271
Interest/NOPBT
4.28%
0.62%