Company Valuation: Techstep ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 944 765.1 350.9 284.3 471.4 433.5
Change - -18.94% -54.14% -18.97% 65.78% -8.03%
Enterprise Value (EV) 1 1,151 897.4 478.9 416.4 607.9 606.4
Change - -22.05% -46.63% -13.06% 46% -0.25%
P/E -38x -6.64x -4.56x -6.28x -9.65x -4.19x
PBR 1.68x 1.38x 0.61x 0.5x 0.83x 0.89x
PEG - -0x 0.1x 0.1x 10.96x -0x
Capitalization / Revenue 0.83x 0.59x 0.27x 0.26x 0.44x 0.43x
EV / Revenue 1.01x 0.69x 0.36x 0.38x 0.57x 0.61x
EV / EBITDA 14.2x 16x 6.68x 3.37x 4.28x 7.7x
EV / EBIT -58.8x -9.61x -5.82x -11.9x -20.8x -6.75x
EV / FCF -59.8x 19.9x -9.12x 30.4x -16.6x -3.2x
FCF Yield -1.67% 5.02% -11% 3.29% -6.04% -31.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.355 -5.5 -2.524 -1.433 -1.42 -3.01
Distribution rate - - - - - -
Net sales 1 1,143 1,305 1,323 1,089 1,073 1,001
EBITDA 1 81.28 56.17 71.7 123.4 142.2 78.76
EBIT 1 -19.58 -93.34 -82.25 -35.02 -29.21 -89.87
Net income 1 -24.75 -103 -68.93 -44.55 -45.7 -103.5
Net Debt 1 207.3 132.2 128 132 136.5 172.8
Reference price 2 51.500 36.500 11.500 8.990 13.700 12.600
Nbr of stocks (in thousands) 18,329 20,963 30,513 31,629 34,407 34,407
Announcement Date 19/03/21 30/03/22 27/04/23 30/04/24 29/04/25 29/04/26
1NOK in Million2NOK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.23M
25.45x9.39x15.31x0.78% 3,720B
118.78x51.33x83.32x-.--% 432B
65.14x13.75x29.01x-.--% 86.21B
396.8x16.97x67.09x-.--% 80.38B
104.43x8.87x22.49x-.--% 79.49B
38x1.9x15.17x-.--% 69B
189.02x6.03x23.28x-.--% 47.34B
113.05x4.64x22.56x-.--% 40.51B
26.61x5.48x26.32x-.--% 35.11B
Average 119.70x 13.15x 33.84x 0.09% 459.08B
Weighted average by Cap. 45.51x 13.33x 23.23x 0.63%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. TECH Stock
  4. Valuation Techstep ASA