Company Valuation: Webstep ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 916.2 683.9 594.3 595.6 502.7 338.3 -
Change - -25.36% -13.1% 0.21% -15.59% -32.7% -
Enterprise Value (EV) 1 869.5 621.5 518.8 576.4 454.2 318.7 295.6
Change - -28.52% -16.53% 11.1% -21.19% -29.83% -7.27%
P/E 18.9x 17.7x 165x 12.2x 11.9x 6.22x 5.44x
PBR 2.33x 1.73x 1.65x 1.63x 1.46x 0.93x 0.88x
PEG - -0.8x -1.8x 0x -0.9x 0.2x 0.4x
Capitalization / Revenue 1.18x 0.77x 0.59x 0.68x 0.6x 0.4x 0.36x
EV / Revenue 1.12x 0.7x 0.52x 0.66x 0.54x 0.37x 0.31x
EV / EBITDA 10.7x 8.15x 7.9x 6.78x 6.22x 3.8x 3.14x
EV / EBIT 13.2x 11.4x 9.7x 8.64x 8.12x 4.82x 3.92x
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% 11.6% 12.4%
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 12.45 12.45
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.($)
6.22x0.37x3.8x11.65% 3.58Cr
22.87x3.72x13.01x2.91% 22TCr
23.04x4.84x11.86x0.72% 20TCr
17.06x1.86x9.75x2.81% 14TCr
-120.79x16.73x92.01x-.--% 11TCr
-511.15x36.29x149.08x-.--% 11TCr
16.07x2.9x11.18x5.01% 9.4TCr
22.61x5.86x14.38x2.51% 6.76TCr
15.19x2.22x9.42x5.13% 4.96TCr
24.75x2.06x13.03x1.26% 4.86TCr
Average -48.41x 7.68x 32.75x 3.2% 10.27TCr
Weighted average by Cap. -48.77x 8.32x 34.40x 2.06%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Webstep ASA

Historical PBR trend

Valuation ratios - PBR - Webstep ASA

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Webstep ASA

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Webstep ASA


Year-on-year evolution of the Yield

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