Valuation Lasernet Group AB

Stocks

Delayed Nasdaq Stockholm Other stock markets 12:30:03 30/07/2026 pm IST			5-day change	1st Jan Change
29.80 ^SEK	-0.67%		0.00%	+12.03%

27/07	Lasernet Group AB(OM:LASER) dropped from OMX Nordic All-Share Index	CI
27/07	Lasernet Group AB(OM:LASER) dropped from OMX Nordic Small Cap Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,418	1,193	1,469	1,243	1,443	1,617	-	-
Change	-	-50.66%	23.18%	-15.44%	16.16%	12.04%	-	-
Enterprise Value (EV) ¹	2,422	1,232	1,467	1,221	623.7	1,537	1,269	1,226
Change	-	-49.12%	19.09%	-16.79%	-48.92%	146.45%	-17.43%	-3.37%
P/E	47.9x	138x	39.9x	71.6x	2.92x	73.2x	50.3x	39.5x
PBR	5.65x	2.7x	3.07x	2.56x	1.66x	13x	11.1x	9.43x
PEG	-	-1.7x	0x	-1.4x	0x	-0.8x	1.1x	1.4x
Capitalization / Revenue	5.11x	2.46x	2.8x	2.35x	5.95x	6.57x	6.05x	5.51x
EV / Revenue	5.12x	2.54x	2.79x	2.31x	2.57x	6.25x	4.75x	4.18x
EV / EBITDA	17.9x	17x	12.8x	11.7x	17.6x	29.6x	21.3x	17.3x
EV / EBIT	35.1x	78.5x	29.2x	34.6x	43.1x	45.2x	30.5x	23.5x
EV / FCF	60.1x	-111x	32.7x	23.2x	0.76x	48x	27.6x	21.5x
FCF Yield	1.66%	-0.9%	3.06%	4.3%	132%	2.08%	3.62%	4.65%
Dividend per Share ²	0.7	-	0.5	0.5	14	0.2	0.25	0.3
Rate of return	1.56%	-	1.85%	2.18%	52.6%	0.67%	0.83%	1%
EPS ²	0.94	0.16	0.68	0.32	9.12	0.41	0.5967	0.76
Distribution rate	74.5%	-	73.5%	156%	154%	48.8%	41.9%	39.5%
Net sales ¹	473	485.1	525.2	528.9	242.4	246	267.3	293.5
EBITDA ¹	135	72.4	114.6	104.3	35.47	52	59.6	70.77
EBIT ¹	69	15.7	50.31	35.32	14.49	34	41.67	52.23
Net income ¹	50	8.76	36.91	17.09	495.1	22	32.03	41.13
Net Debt ¹	4.347	39.43	-1.905	-21.56	-819.6	-80	-347.9	-390.7
Reference price ²	45.00	22.00	27.10	22.90	26.60	30.00	30.00	30.00
Nbr of stocks (in thousands)	53,726	54,218	54,218	54,258	54,258	53,903	-	-
Announcement Date	16/02/22	25/01/23	16/02/24	14/02/25	20/02/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LASERNET GROUP AB	73.17x	6.25x	29.56x	0.67%	17Cr
ORACLE CORPORATION	18.3x	5.29x	9.45x	1.74%	34TCr
SAP SE	23x	4.59x	14.38x	1.65%	21TCr
SERVICENOW, INC.	74.93x	7.25x	19.41x	-.--%	12TCr
CONSTELLATION SOFTWARE INC.	37.12x	3.53x	12.76x	0.18%	4.69TCr
STRATEGY INC	12.64x	79.83x	680.79x	-.--%	3.4TCr
FAIR ISAAC CORPORATION	37.17x	13.97x	22.76x	-.--%	3.18TCr
TOAST, INC.	36.69x	2.27x	20.77x	-.--%	1.89TCr
TRIMBLE, INC.	25.79x	3.7x	12.45x	-	1.36TCr
GUIDEWIRE SOFTWARE, INC.	95.62x	9.12x	39.12x	-.--%	1.39TCr
Average	43.44x	13.58x	86.14x	0.47%	8.31TCr
Weighted average by Cap.	31.06x	8.65x	41.14x	1.16%