Switch theme
Sign up to access all valuation multiples
Micro Systemation AB is engaged in product development, production and sales of solutions within the area of mobile digital forensics. It provides software products to extract, analyse and present data from digital devices, predominantly mobile phones. The company has three main product families: XRY, XAMN, and XEC. The products are used mainly by police, military, and intelligence agencies and are effective tools for securing evidence.
1984
211
LTM Revenue $40.9M
LTM EBITDA $7.5M
$78.8M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Micro Systemation has a last 12-month revenue of $40.9M and a last 12-month EBITDA of $7.5M.
In the most recent fiscal year, Micro Systemation achieved revenue of $40.2M and an EBITDA of $6.8M.
Micro Systemation expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Micro Systemation valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $41.4M | $40.2M | XXX | XXX | XXX |
| Gross Profit | $10.1M | $13.1M | XXX | XXX | XXX |
| Gross Margin | 24% | 33% | XXX | XXX | XXX |
| EBITDA | $5.5M | $6.8M | XXX | XXX | XXX |
| EBITDA Margin | 13% | 17% | XXX | XXX | XXX |
| Net Profit | $1.7M | $3.0M | XXX | XXX | XXX |
| Net Margin | 4% | 7% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Micro Systemation's stock price is SEK 48 (or $5).
Micro Systemation has current market cap of SEK 886M (or $88.0M), and EV of SEK 793M (or $78.8M).
See Micro Systemation trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $78.8M | $88.0M | XXX | XXX | XXX | XXX | $0.26 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Micro Systemation has market cap of $88.0M and EV of $78.8M.
Micro Systemation's trades at 1.9x LTM EV/Revenue multiple, and 10.4x LTM EBITDA.
Analysts estimate Micro Systemation's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Micro Systemation and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $78.8M | XXX | XXX | XXX |
| EV/Revenue | 2.0x | XXX | XXX | XXX |
| EV/EBITDA | 11.6x | XXX | XXX | XXX |
| P/E | 23.7x | XXX | XXX | XXX |
| P/E/Growth | 0.9x | XXX | XXX | XXX |
| EV/FCF | 19.7x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpMicro Systemation's NTM/LTM revenue growth is 7%
Micro Systemation's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $45K for the same period.
Over next 12 months, Micro Systemation's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Micro Systemation's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Micro Systemation and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -3% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 17% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 23% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 24% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $45K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 24% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| archTIS | XXX | XXX | XXX | XXX | XXX | XXX |
| FirstWave | XXX | XXX | XXX | XXX | XXX | XXX |
| Prophecy International | XXX | XXX | XXX | XXX | XXX | XXX |
| Qoria | XXX | XXX | XXX | XXX | XXX | XXX |
| Quick Heal | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Micro Systemation acquired XXX companies to date.
Last acquisition by Micro Systemation was XXXXXXXX, XXXXX XXXXX XXXXXX . Micro Systemation acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Micro Systemation founded? | Micro Systemation was founded in 1984. |
| Where is Micro Systemation headquartered? | Micro Systemation is headquartered in Sweden. |
| How many employees does Micro Systemation have? | As of today, Micro Systemation has 211 employees. |
| Is Micro Systemation publicy listed? | Yes, Micro Systemation is a public company listed on STO. |
| What is the stock symbol of Micro Systemation? | Micro Systemation trades under MSAB B ticker. |
| When did Micro Systemation go public? | Micro Systemation went public in 2011. |
| Who are competitors of Micro Systemation? | Similar companies to Micro Systemation include e.g. archTIS, FirstWave, Prophecy International, Qoria. |
| What is the current market cap of Micro Systemation? | Micro Systemation's current market cap is $88.0M |
| What is the current revenue of Micro Systemation? | Micro Systemation's last 12-month revenue is $40.9M. |
| What is the current EBITDA of Micro Systemation? | Micro Systemation's last 12-month EBITDA is $7.5M. |
| What is the current EV/Revenue multiple of Micro Systemation? | Current revenue multiple of Micro Systemation is 1.9x. |
| What is the current EV/EBITDA multiple of Micro Systemation? | Current EBITDA multiple of Micro Systemation is 10.4x. |
| What is the current revenue growth of Micro Systemation? | Micro Systemation revenue growth between 2023 and 2024 was -3%. |
| Is Micro Systemation profitable? | Yes, Micro Systemation is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
