Company Valuation: Webstep ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 916.2 683.9 594.3 595.6 502.7 392.7 -
Change - -25.36% -13.1% 0.21% -15.59% -21.89% -
Enterprise Value (EV) 1 869.5 621.5 518.8 576.4 454.2 373.1 349.9
Change - -28.52% -16.53% 11.1% -21.19% -17.87% -6.21%
P/E 18.9x 17.7x 165x 12.2x 11.9x 7.22x 6.31x
PBR 2.33x 1.73x 1.65x 1.63x 1.46x 1.08x 1.02x
PEG - -0.8x -1.8x 0x -0.9x 0.2x 0.4x
Capitalization / Revenue 1.18x 0.77x 0.59x 0.68x 0.6x 0.46x 0.42x
EV / Revenue 1.12x 0.7x 0.52x 0.66x 0.54x 0.44x 0.37x
EV / EBITDA 10.7x 8.15x 7.9x 6.78x 6.22x 4.45x 3.72x
EV / EBIT 13.2x 11.4x 9.7x 8.64x 8.12x 5.64x 4.64x
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% 10.7%
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 14.45 14.45
Nbr of stocks (in thousands) 27,269 27,575 27,641 27,071 27,175 27,175 -
Announcement Date 2/17/22 2/21/23 2/15/24 2/13/25 2/12/26 - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.04x0.43x4.33x10.28% 41.02M
22.94x3.74x13.07x2.9% 220B
-112.76x17.91x103.21x-.--% 111B
13.44x1.48x7.8x3.56% 111B
14.88x2.72x10.26x5.52% 86.89B
20.25x5.32x13.07x2.81% 61.65B
14.81x2.15x9.14x5.26% 47.82B
21.07x1.73x10.68x1.39% 40.9B
21.28x1.62x10.31x0.89% 40.27B
17.96x2.33x10.83x4.81% 37.28B
Average 4.09x 3.94x 19.27x 3.74% 75.74B
Weighted average by Cap. -0.50x 5.11x 24.60x 2.92%

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