Medistim ASA

Medistim ASA

MEDI · OL · Healthcare / Medical Devices

313.00NOK-2.00 (-0.63%)

Price History

Full chart

Market Stats

Previous Close315.00
Open319.00
Day Range313.00 – 319.00
52-Week Range179.96 – 281.75
Volume9.74K
Market Cap4.57B
P/E (TTM)27.69
Forward P/E14.90
EPS9.03
Dividend Yield3.20%
Beta1.01
50-Day Avg242.50
200-Day Avg231.36

About

Medistim ASA develops, produces, services, leases, and distributes medical devices for cardiac and vascular surgery in the United States, Asia, Europe, and internationally. The company offers MiraQ Cardiac, a system that combines ultrasound imaging and transit time flow measurement (TTFM) in a single system for cardiac surgery; MiraQ Vascular, a system that combines ultrasound imaging and TTFM in a single system for vascular surgery; MiraQ Ultimate that combines TTFM and ultrasound imaging in a single system for cardiac, vascular, and transplant surgery; and ultrasound imaging probes for intraoperative use. It also provides QuickFit TTFM probes, which are designed to hold the vessel and ensure precise measurements on various types of vessel grafts; Vascular TTFM probes for locking slide mechanism designed to secure the vessel while minimizing the manipulation; ultrasound imaging probes; and Doppler probes that are used to search for intramural coronary arteries or to locate the position and quantify the degree of a stenosis. In addition, the company distributes and sells third party medical equipment. Medistim ASA was founded in 1984 and is headquartered in Oslo, Norway.

Company Details

  • SectorHealthcare
  • IndustryMedical Devices
  • CEOMs. Kari Eian Krogstad
  • Employees159
  • HeadquartersOekernveien 94, Oslo, Norway, 0579, Norway
  • Websitehttps://www.medistim.com

Leadership

  • Ms. Kari Eian KrogstadCEO & President · b. 1964
  • Mr. Thomas JakobsenChief Financial Officer · b. 1969
  • Mr. Helge BorslidVice President of Operations
  • Ms. Hæge Johanne Krogh WetterhusVice President of Marketing · b. 1964
  • Mr. Hakon GrotheChief Innovation Officer
  • Mr. Mike KarimChief Commercial Officer
  • Mr. Jonas TyssoChief R&D Officer
  • Monica WeisethVice President of QA\Reg
  • Mr. Ole Arne EiksundSVP of Sales APAC · b. 1967
  • Mr. Ole Jorgen RobsrudManaging Director of 3rd party distribution

Financials

Income Statement

Currency: NOK2004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue75.37M80.77M97.60M126.85M140.29M156.87M156.80M159.62M181.97M190.33M214.25M249.97M262.67M296.05M323.01M356.91M356.21M417.82M491.94M526.36M562.60M699.77M
Growth (%)-+7.16%+20.84%+29.97%+10.59%+11.82%-0.04%+1.80%+14.01%+4.59%+12.57%+16.67%+5.08%+12.71%+9.11%+10.50%-0.20%+17.30%+17.74%+7.00%+6.88%+24.38%
Cost of Revenue---37.97M40.62M42.79M42.78M42.24M49.44M49.19M55.57M64.65M64.96M72.78M79.38M80.14M76.58M97.11M106.48M112.28M113.68M128.17M
Gross Profit---88.89M99.67M114.08M114.03M117.38M132.53M141.14M158.68M185.32M197.72M223.27M243.63M276.77M279.63M320.70M385.45M414.08M448.92M571.59M
Gross Margin---70.07%71.04%72.72%72.72%73.54%72.83%74.16%74.06%74.14%75.27%75.42%75.42%77.55%78.50%76.76%78.35%78.67%79.79%81.68%
Operating Expense---68.89M75.31M85.56M89.82M93.51M91.40M105.54M115.32M132.31M141.36M157.80M169.65M187.01M184.15M204.43M244.20M282.64M317.84M375.40M
Operating Income74.52M79.51M96.32M20.00M24.36M28.52M24.20M23.86M41.13M35.60M43.36M53.01M56.35M65.47M73.98M89.77M95.48M116.28M141.25M131.44M131.08M196.20M
Operating Margin98.87%98.44%98.69%15.76%17.36%18.18%15.44%14.95%22.60%18.71%20.24%21.20%21.45%22.11%22.90%25.15%26.81%27.83%28.71%24.97%23.30%28.04%
EBITDA76.17M81.56M99.63M45.55M36.63M51.44M37.70M33.82M47.93M45.53M53.91M69.56M65.60M80.34M87.36M109.49M114.89M137.68M169.46M159.46M159.22M237.91M
EBITDA Margin101.06%100.99%102.08%35.91%26.11%32.79%24.04%21.19%26.34%23.92%25.16%27.83%24.98%27.14%27.05%30.68%32.25%32.95%34.45%30.29%28.30%34.00%
Net Income---28.39M13.54M27.87M18.66M15.49M30.25M26.54M31.25M40.42M39.10M47.57M57.05M70.31M69.39M90.90M113.97M103.82M103.83M159.21M
Net Income Margin---22.38%9.65%17.77%11.90%9.70%16.62%13.94%14.58%16.17%14.88%16.07%17.66%19.70%19.48%21.76%23.17%19.72%18.46%22.75%
Interest Expense00000000000000523.00K435.00K146.00K178.00K123.00K151.00K490.00K6.23M
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.16%0.12%0.04%0.04%0.03%0.03%0.09%0.89%

Balance Sheet

Currency: NOK2004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets74.19M85.00M119.15M128.79M145.38M145.63M145.94M149.63M151.87M168.39M203.49M218.44M217.05M251.06M269.59M336.11M345.82M403.24M482.66M505.72M574.97M660.60M
Total Liabilities12.47M17.58M45.09M34.96M49.92M39.33M38.11M42.74M36.70M46.76M64.39M62.27M50.34M68.08M62.88M99.25M88.97M97.19M114.97M107.78M138.36M192.19M
Total Equity46.16M46.53M46.53M93.83M95.46M106.29M107.83M106.89M115.17M121.64M139.10M156.16M166.70M182.98M206.71M236.86M256.85M306.05M367.69M397.94M436.61M468.41M
Cash26.95M20.77M16.42M16.44M27.01M29.30M34.93M29.23M24.98M17.81M46.98M46.14M28.17M50.58M43.50M62.40M65.76M124.87M144.16M146.08M179.21M212.09M
Total Debt---16.22M11.80M7.00M3.00M--8.31M18.13M11.04M5.63M15.38M10.50M36.39M39.11M24.19M----
Net Debt-26.95M-20.77M-16.42M-219.00K-15.21M-22.29M-31.93M-29.23M-24.98M-9.50M-28.85M-35.09M-22.55M-35.21M-33.00M-26.01M-26.65M-100.67M----

Cash Flow

Currency: NOK2004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow5.39M14.89M17.31M20.80M26.76M32.78M37.27M24.66M26.25M26.04M48.94M44.66M30.47M60.10M55.79M80.38M74.13M128.14M114.56M113.19M143.10M191.57M
Investing Cash Flow----------21.85M-14.47M-11.78M-13.46M-14.48M-16.37M-13.68M-10.64M-11.49M-21.10M-29.73M-24.69M-36.00M
Financing Cash Flow18.52M-6.90M3.95M-13.12M-16.58M-21.66M-20.68M-19.38M-21.52M-11.60M-4.69M-31.54M-34.34M-21.47M-44.73M-46.90M-58.35M-59.05M-70.30M-84.88M-91.53M-122.69M
Capital Expenditure2.19M5.56M6.09M7.50M9.20M04.96M11.30M6.48M21.85M14.47M11.78M13.46M14.48M16.37M13.68M10.64M11.49M9.25M29.73M24.69M33.01M
Free Cash Flow3.20M9.33M11.22M13.30M17.56M32.78M32.31M13.37M19.77M4.20M34.47M32.88M17.02M45.62M39.42M66.70M63.49M116.65M92.39M89.47M118.41M191.57M
Dividends Paid-5.43M5.22M7.55M9.41M11.02M16.50M16.48M18.32M19.91M14.48M25.36M29.95M31.78M36.36M40.92M50.05M54.64M68.40M82.18M82.41M109.47M
FCF to OCF59.39%62.66%64.79%63.94%65.61%100.00%86.68%54.19%75.33%16.11%70.44%73.63%55.84%75.91%70.66%82.98%85.65%91.04%80.65%79.05%82.74%100.00%
Dividend Paid to FCF-58.17%46.51%56.75%53.60%33.61%51.08%123.34%92.66%474.52%42.01%77.13%176.00%69.66%92.23%61.36%78.83%46.84%74.03%91.85%69.60%57.14%

Earnings

Report DateOct 31, 2006Oct 23, 2007Apr 25, 2008Aug 20, 2008Apr 29, 2009Aug 18, 2009Oct 29, 2009Feb 25, 2010Apr 30, 2010Aug 25, 2010Oct 29, 2010Feb 18, 2011Apr 29, 2011Aug 24, 2011Oct 28, 2011Feb 22, 2012Apr 27, 2012Aug 24, 2012Oct 25, 2012Feb 28, 2013Apr 26, 2013Aug 20, 2013Oct 24, 2013Feb 20, 2014Apr 25, 2014Aug 20, 2014Oct 23, 2014Feb 26, 2015Apr 24, 2015Aug 19, 2015Oct 23, 2015Mar 2, 2016Apr 20, 2016Aug 24, 2016Oct 19, 2016Feb 17, 2017Apr 27, 2017Aug 15, 2017Oct 24, 2017Feb 15, 2018Apr 26, 2018Aug 15, 2018Oct 25, 2018Feb 27, 2019Apr 25, 2019Aug 20, 2019Oct 24, 2019Feb 28, 2020Apr 29, 2020Aug 14, 2020Oct 22, 2020Feb 26, 2021Apr 28, 2021Aug 13, 2021Oct 22, 2021Feb 25, 2022Apr 28, 2022Aug 23, 2022Oct 28, 2022Feb 28, 2023Apr 24, 2023Aug 31, 2023Oct 26, 2023Feb 29, 2024Apr 24, 2024Aug 16, 2024Oct 24, 2024Feb 28, 2025May 9, 2025Aug 20, 2025Oct 24, 2025Feb 27, 2026May 7, 2026Aug 21, 2026Oct 23, 2026
EPS Estimate0.300.280.260.230.250.42-0.24--0.160.24----------------------0.610.670.660.730.81-0.79-0.80-0.92-1.09-0.65-0.95-0.94-1.39-1.401.401.311.361.501.491.511.431.441.471.541.441.431.441.411.45-2.222.13
EPS Actual0.140.170.290.190.250.490.350.210.130.300.260.330.230.320.180.120.340.370.850.090.320.480.240.430.290.400.430.610.410.580.570.670.520.690.620.320.650.540.740.690.520.700.611.310.881.220.910.851.161.110.790.741.201.871.030.881.301.811.351.781.401.801.431.041.331.901.281.162.372.351.902.082.202.85-
Surprise-53.33%-39.29%11.54%-17.39%0.00%16.67%--12.50%--62.50%37.50%----------------------1.64%-52.24%-1.52%-26.03%-8.64%--34.18%--23.75%--4.35%--16.51%-78.46%--16.84%-27.66%--25.90%--7.14%29.29%3.05%30.88%-6.67%20.81%-5.30%-27.27%-7.64%28.97%-16.88%-19.44%65.73%63.53%34.72%43.45%-28.38%-
TimingPre-marketPre-marketPre-marketPre-marketPre-marketPre-market-Pre-market--Pre-marketPre-market-------------Pre-marketPre-marketAfter-hoursPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketAfter-hoursAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-market

Key Statistics & Ratios

Market Cap4.57B
Enterprise Value4.41B
Trailing P/E27.69
Forward P/E14.90
PEG Ratio2.35
Price / Sales6.07
Price / Book10.94
EPS9.03
Book Value22.47
Revenue (TTM)752.84M
Gross Profit (TTM)608.69M
EBITDA219.27M
Profit Margin21.96%
Operating Margin32.31%
Return on Equity41.59%
Return on Assets22.97%
Shares Outstanding18.28M
Shares Float11.35M
Beta1.01
Dividend Yield3.20%
Dividend Rate8.00
Payout Ratio88.57%

Dividends

20262×
2.50Oct 27, 20268.00May 7, 2026
20251×
6.00May 9, 2025
20241×
4.50Apr 25, 2024
20231×
4.50Apr 25, 2023
20221×
3.75Apr 28, 2022
20211×
3.00Apr 28, 2021
20201×
2.75Oct 22, 2020
20191×
2.25Apr 25, 2019
20181×
2.00Apr 26, 2018
20171×
1.75Apr 27, 2017
20161×
1.65Apr 20, 2016
20151×
1.40Apr 24, 2015
20141×
0.80Apr 24, 2014
20131×
1.10Apr 26, 2013
20121×
1.00Apr 27, 2012
20111×
0.90Apr 29, 2011
20101×
0.15Apr 30, 2010
20091×
0.60Apr 29, 2009
20081×
0.50Apr 25, 2008
20071×
0.40Apr 20, 2007
20061×
0.27May 15, 2006
20051×
0.28Apr 29, 2005