Company Valuation: Webstep ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 916.2 683.9 594.3 595.6 502.7 428 -
Change - -25.36% -13.1% 0.21% -15.59% -14.86% -
Enterprise Value (EV) 1 869.5 621.5 518.8 576.4 454.2 408.4 385.2
Change - -28.52% -16.53% 11.1% -21.19% -10.09% -5.67%
P/E 18.9x 17.7x 165x 12.2x 11.9x 7.87x 6.88x
PBR 2.33x 1.73x 1.65x 1.63x 1.46x 1.18x 1.11x
PEG - -0.8x -1.8x 0x -0.9x 0.3x 0.5x
Capitalization / Revenue 1.18x 0.77x 0.59x 0.68x 0.6x 0.5x 0.45x
EV / Revenue 1.12x 0.7x 0.52x 0.66x 0.54x 0.48x 0.41x
EV / EBITDA 10.7x 8.15x 7.9x 6.78x 6.22x 4.87x 4.1x
EV / EBIT 13.2x 11.4x 9.7x 8.64x 8.12x 6.18x 5.11x
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% 9.21% 9.84%
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 15.75 15.75
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.87x0.48x4.87x9.21% 4.58Cr
23.28x3.79x13.24x2.85% 22TCr
-114.07x18.13x104.43x-.--% 11TCr
13.58x1.5x7.88x3.53% 11TCr
14.83x2.71x10.22x5.54% 8.66TCr
20.04x5.27x12.95x2.84% 6.08TCr
14.67x2.13x9.05x5.31% 4.74TCr
20.31x1.66x10.27x1.44% 3.95TCr
20.63x1.57x9.95x0.92% 3.9TCr
18.05x2.34x10.89x4.79% 3.75TCr
Average 3.92x 3.96x 19.37x 3.64% 7.59TCr
Weighted average by Cap. -0.84x 5.17x 24.91x 2.91%

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