Company Valuation: Webstep ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 916.2 683.9 594.3 595.6 502.7 349.2 -
Change - -25.36% -13.1% 0.21% -15.59% -30.54% -
Enterprise Value (EV) 1 869.5 621.5 518.8 576.4 454.2 329.6 306.4
Change - -28.52% -16.53% 11.1% -21.19% -27.44% -7.03%
P/E 18.9x 17.7x 165x 12.2x 11.9x 6.42x 5.61x
PBR 2.33x 1.73x 1.65x 1.63x 1.46x 0.96x 0.91x
PEG - -0.8x -1.8x 0x -0.9x 0.2x 0.4x
Capitalization / Revenue 1.18x 0.77x 0.59x 0.68x 0.6x 0.41x 0.37x
EV / Revenue 1.12x 0.7x 0.52x 0.66x 0.54x 0.39x 0.32x
EV / EBITDA 10.7x 8.15x 7.9x 6.78x 6.22x 3.93x 3.26x
EV / EBIT 13.2x 11.4x 9.7x 8.64x 8.12x 4.99x 4.06x
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% 11.3% 12.1%
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 12.85 12.85
Nbr of stocks (in thousands) 27,269 27,575 27,641 27,071 27,175 27,175 -
Announcement Date 17/2/22 21/2/23 15/2/24 13/2/25 12/2/26 - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
6.49x0.39x3.98x11.15% 37.83M
24.39x3.94x13.76x2.72% 234B
14.33x1.58x8.32x3.34% 118B
-126.64x17.65x97.86x-.--% 114B
14.57x2.66x10.03x5.64% 84.9B
19.8x5.24x12.86x2.87% 59.74B
14.12x2.05x8.68x5.52% 45.47B
22.17x1.82x11.31x1.32% 44.12B
20.98x1.59x10.13x0.9% 41B
17.28x2.18x10.43x5.06% 35.36B
Average 2.75x 3.91x 18.74x 3.85% 77.68B
Weighted average by Cap. -1.93x 5.11x 24.00x 2.84%

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
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!