Company Valuation: Webstep ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 916.2 683.9 594.3 595.6 502.7 385.9 -
Change - -25.36% -13.1% 0.21% -15.59% -23.24% -
Enterprise Value (EV) 1 869.5 621.5 518.8 576.4 454.2 366.3 343.1
Change - -28.52% -16.53% 11.1% -21.19% -19.37% -6.32%
P/E 18.9x 17.7x 165x 12.2x 11.9x 7.09x 6.2x
PBR 2.33x 1.73x 1.65x 1.63x 1.46x 1.06x 1x
PEG - -0.8x -1.8x 0x -0.9x 0.2x 0.4x
Capitalization / Revenue 1.18x 0.77x 0.59x 0.68x 0.6x 0.45x 0.41x
EV / Revenue 1.12x 0.7x 0.52x 0.66x 0.54x 0.43x 0.36x
EV / EBITDA 10.7x 8.15x 7.9x 6.78x 6.22x 4.36x 3.65x
EV / EBIT 13.2x 11.4x 9.7x 8.64x 8.12x 5.54x 4.55x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 1.7 1.7 1.7 2.3 1.49 1.45 1.55
Rate of return 5.06% 6.85% 7.91% 10.5% 8.05% 10.2% 10.9%
EPS 2 1.78 1.4 0.13 1.8 1.55 2.002 2.29
Distribution rate 95.5% 121% 1,308% 128% 96.1% 72.4% 67.7%
Net sales 1 775 888.4 1,000 874.1 835.2 852.6 945.7
EBITDA 1 81.2 76.23 65.65 85.07 73.05 83.92 93.99
EBIT 1 65.92 54.65 53.5 66.73 55.95 66.11 75.46
Net income 1 48.5 38.6 3.697 49.51 40.36 52.39 59.91
Net Debt 1 -46.69 -62.34 -75.51 -19.2 -48.49 -19.6 -42.77
Reference price 2 33.60 24.80 21.50 22.00 18.50 14.20 14.20
Nbr of stocks (in thousands) 27,269 27,575 27,641 27,071 27,175 27,175 -
Announcement Date 17/02/22 21/02/23 15/02/24 13/02/25 12/02/26 - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
7.09x0.43x4.36x10.21% 39.53M
27.94x4.49x15.67x2.35% 270B
-91.57x14.47x83.76x-.--% 90.62B
10.05x1.1x5.78x4.8% 82.75B
13.42x2.45x9.24x6.12% 78.49B
19x5.01x12.36x2.99% 57.15B
13.87x2.02x8.47x5.61% 45.32B
19.09x1.53x9.63x1.5% 35.95B
20.08x1.48x9.43x0.99% 35.58B
15.86x2.03x9.43x5.45% 33.03B
Average 5.48x 3.50x 16.81x 4% 72.92B
Weighted average by Cap. 6.55x 4.61x 20.72x 3.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. WSTEP Stock
  4. Valuation Webstep ASA