Company Valuation: Webstep ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 916.2 683.9 594.3 595.6 502.7 415.8 -
Change - -25.36% -13.1% 0.21% -15.59% -17.3% -
Enterprise Value (EV) 1 869.5 621.5 518.8 576.4 454.2 396.2 373
Change - -28.52% -16.53% 11.1% -21.19% -12.78% -5.85%
P/E 18.9x 17.7x 165x 12.2x 11.9x 7.64x 6.68x
PBR 2.33x 1.73x 1.65x 1.63x 1.46x 1.14x 1.08x
PEG - -0.8x -1.8x 0x -0.9x 0.3x 0.5x
Capitalization / Revenue 1.18x 0.77x 0.59x 0.68x 0.6x 0.49x 0.44x
EV / Revenue 1.12x 0.7x 0.52x 0.66x 0.54x 0.46x 0.39x
EV / EBITDA 10.7x 8.15x 7.9x 6.78x 6.22x 4.72x 3.97x
EV / EBIT 13.2x 11.4x 9.7x 8.64x 8.12x 5.99x 4.94x
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% 9.48% 10.1%
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 15.30 15.30
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.($)
23.42x3.77x13.18x2.86% 222B
-116.48x18.54x107.06x-.--% 115B
13.35x1.47x7.74x3.6% 110B
15.22x2.78x10.51x5.4% 89.13B
19.89x5.24x12.87x2.86% 59.95B
15.4x2.25x9.55x5.07% 49.94B
21.76x1.58x10.05x0.87% 40.92B
20.86x1.7x10.55x1.4% 40.32B
18.6x2.39x11.35x4.65% 38.74B
Average 3.56x 4.42x 21.43x 2.97% 85.19B
Weighted average by Cap. -1.26x 5.27x 25.53x 2.89%

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