Company Valuation: Webstep ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 916.2 683.9 594.3 595.6 502.7 380.4 -
Change - -25.36% -13.1% 0.21% -15.59% -24.32% -
Enterprise Value (EV) 1 869.5 621.5 518.8 576.4 454.2 360.8 337.7
Change - -28.52% -16.53% 11.1% -21.19% -20.56% -6.42%
P/E 18.9x 17.7x 165x 12.2x 11.9x 7.14x 6.25x
PBR 2.33x 1.73x 1.65x 1.63x 1.46x 1.07x 1.01x
PEG - -0.8x -1.8x 0x -0.9x 0.2x 0.4x
Capitalization / Revenue 1.18x 0.77x 0.59x 0.68x 0.6x 0.45x 0.4x
EV / Revenue 1.12x 0.7x 0.52x 0.66x 0.54x 0.42x 0.36x
EV / EBITDA 10.7x 8.15x 7.9x 6.78x 6.22x 4.3x 3.59x
EV / EBIT 13.2x 11.4x 9.7x 8.64x 8.12x 5.46x 4.47x
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% 10.1% 10.8%
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 14.30 14.30
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.($)
7.14x0.43x4.4x10.14% 40.97M
26.33x4.27x14.9x2.49% 255B
12.3x1.31x6.87x3.93% 102B
14.11x2.58x9.51x5.88% 84.15B
-83.47x13.15x76.29x-.--% 82.6B
19.02x5x12.35x2.99% 57.23B
14.85x2.18x9.14x5.22% 48.95B
12.99x1.49x10.19x1.24% 35.42B
15.79x2x9.45x5.47% 33.17B
20.64x1.4x9.95x0.85% 31.82B
Average 5.97x 3.38x 16.31x 3.82% 72.95B
Weighted average by Cap. 7.82x 4.22x 18.83x 3.03%

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!