Company Valuation: Webstep ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 916.2 683.9 594.3 595.6 502.7 368.2 -
Change - -25.36% -13.1% 0.21% -15.59% -26.76% -
Enterprise Value (EV) 1 869.5 621.5 518.8 576.4 454.2 348.6 325.5
Change - -28.52% -16.53% 11.1% -21.19% -23.25% -6.64%
P/E 18.9x 17.7x 165x 12.2x 11.9x 6.77x 5.92x
PBR 2.33x 1.73x 1.65x 1.63x 1.46x 1.01x 0.96x
PEG - -0.8x -1.8x 0x -0.9x 0.2x 0.4x
Capitalization / Revenue 1.18x 0.77x 0.59x 0.68x 0.6x 0.43x 0.39x
EV / Revenue 1.12x 0.7x 0.52x 0.66x 0.54x 0.41x 0.34x
EV / EBITDA 10.7x 8.15x 7.9x 6.78x 6.22x 4.15x 3.46x
EV / EBIT 13.2x 11.4x 9.7x 8.64x 8.12x 5.27x 4.31x
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% 10.7% 11.4%
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 13.55 13.55
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.($)
6.77x0.41x4.15x10.7% 39.6M
23.06x3.76x13.13x2.88% 221B
-131.77x18.43x100.28x-.--% 119B
13.87x1.53x8.03x3.46% 114B
14.91x2.73x10.29x5.51% 88.29B
20.51x5.38x13.21x2.78% 61.88B
14.81x2.16x9.15x5.26% 48.47B
21.96x1.8x11.18x1.33% 43.35B
21.25x1.61x10.31x0.89% 41.03B
17.85x2.28x10.7x4.89% 37.07B
Average 2.32x 4.01x 19.04x 3.77% 77.45B
Weighted average by Cap. -4.11x 5.30x 24.81x 2.87%

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