Valuation Lasernet Group AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:34:50 20/03/23 pm AEDT			5-day change	1st Jan Change
25.50 ^SEK	-14.96%		-14.00%	-8.27%

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	1,612	-	-
Change	-	-50.66%	23.18%	-15.44%	16.16%	11.67%	-	-
Enterprise Value (EV) ¹	2,422	1,232	1,467	1,221	623.7	1,532	1,264	1,221
Change	-	-49.12%	19.09%	-16.79%	-48.92%	145.58%	-17.49%	-3.39%
P/E	47.9x	138x	39.9x	71.6x	2.92x	72.9x	50.1x	39.3x
PBR	5.65x	2.7x	3.07x	2.56x	1.66x	12.9x	11.1x	9.4x
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	6.55x	6.03x	5.49x
EV / Revenue	5.12x	2.54x	2.79x	2.31x	2.57x	6.23x	4.73x	4.16x
EV / EBITDA	17.9x	17x	12.8x	11.7x	17.6x	29.5x	21.2x	17.3x
EV / EBIT	35.1x	78.5x	29.2x	34.6x	43.1x	45x	30.3x	23.4x
EV / FCF	60.1x	-111x	32.7x	23.2x	0.76x	47.9x	27.5x	21.4x
FCF Yield	1.66%	-0.9%	3.06%	4.3%	132%	2.09%	3.64%	4.67%
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%	0.84%	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	29.90	29.90	29.90
Nbr of stocks (in thousands)	53,726	54,218	54,218	54,258	54,258	53,903	-	-
Announcement Date	16/2/22	25/1/23	16/2/24	14/2/25	20/2/26	-	-	-

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.($)
ORACLE CORPORATION	18.63x	5.36x	9.57x	1.71%	345B
SAP SE	21.46x	4.29x	13.46x	1.77%	199B
SERVICENOW, INC.	68.22x	6.68x	17.87x	-.--%	109B
CONSTELLATION SOFTWARE INC.	33.74x	3.22x	11.65x	0.2%	42.61B
STRATEGY INC	13.36x	82.63x	704.67x	-.--%	35.43B
FAIR ISAAC CORPORATION	33.63x	13.09x	21.29x	-.--%	29.7B
TOAST, INC.	34.79x	2.13x	19.51x	-.--%	17.88B
TRIMBLE, INC.	24.7x	3.55x	11.95x	-	13B
GUIDEWIRE SOFTWARE, INC.	85.34x	8.11x	34.77x	-.--%	12.43B
Average	37.10x	14.34x	93.86x	0.46%	89.35B
Weighted average by Cap.	28.67x	8.79x	43.48x	1.2%